{"schema_version":"1.0.0","generated_at":"2026-08-21T21:17:47Z","period":{"fiscal_year":2025,"period_code":"2512","as_of":"2025-12-31"},"definitions":{"budget_result":"Skutečné příjmy po konsolidaci minus skutečné výdaje po konsolidaci.","cash":"Součet syntetických účtů 068, 231, 236, 241, 244, 261 a 262 v rozvaze účetní jednotky; bez samostatných příspěvkových organizací.","population":"Počet obyvatel k 1. 7. 2025 podle ČSÚ DataStat, ukazatel 9379W, pohlaví celkem."},"entity":{"entity_id":"CZ:00239119","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00239119","name":"Obec Hořátev","short_name":"Hořátev","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Nymburk","municipality_code":537152},"amounts":{"revenue_approved":39096461,"revenue_adjusted":42184498.27,"revenue_actual":31312142.94,"expense_approved":43663140,"expense_adjusted":45579770.27,"expense_actual":28665375.63,"tax_revenue":19240074.19,"nontax_revenue":1090353.48,"capital_revenue":7893678,"transfer_revenue":3088037.27,"current_expense":14015304.52,"capital_expense":14650071.11,"budget_balance":2646767.31,"cash_current":15444670.18,"cash_previous":13217869.34},"ratios":{"revenue_execution":0.74226657,"expense_execution":0.62890566,"balance_to_revenue":0.08452846,"cash_to_expense":0.53879183,"cash_yoy":0.16846897,"capital_expense_share":0.51107201,"transfer_revenue_share":0.09862108},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00239119/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00239119"},"seo":{"slug":"horatev","path":"/cz/municipalities/horatev/"},"population":{"value":802,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":39096461,"expenditure_czk":43663140,"financing_czk":4566679,"balance_czk":-4566679},{"stage":"revised","revenue_czk":42184498.27,"expenditure_czk":45579770.27,"financing_czk":3395272,"balance_czk":-3395272},{"stage":"actual","revenue_czk":31312142.94,"expenditure_czk":28665375.63,"financing_czk":-2646767.31,"balance_czk":2646767.31}],"budget_stage_lineage":{"source_id":"cz-monitor-finm-2025-12","ingestion_run_id":"cz-finm-2025-all-municipalities-v1","bigquery_table":"czbudget-janrezab.budget_detail.public_entity_budget_headlines"},"budget_breakdown":{"fiscal_year":2025,"fiscal_period":"2025-12","currency_code":"CZK","codebook_path":"/data/municipal-budget-codebook.v1.json","stages":{"enacted":{"economic_expenditure":[["6121",16450000],["5171",9650000],["5169",2925000],["6130",2564000],["6123",2279640],["5331",2000000],["5011",1600000],["5023",1100000],["5154",524000],["5031",520000],["5139",400000],["5137",370000],["5032",360000],["6122",280000],["5362",255000],["5221",250000],["5156",225000],["5021",215000],["5499",200000],["5903",200000],["5222",150000],["5323",150000],["5178",140000],["5339",122000],["5168",120000],["5163",85000],["5173",65000],["5134",60000],["5136",60000],["5175",55000],["5223",50000],["5194",45000],["5329",45000],["5162",35000],["5167",35000],["5166",20000],["5229",20000],["5141",12000],["5321",10000],["5367",10000],["5039",5000],["5161",1500]],"economic_expenditure_total_czk":43663140,"economic_financing":[["8115",5081679],["8124",-515000]],"economic_financing_total_czk":4566679,"economic_revenue":[["3111",20210400],["1211",7852284],["1121",3999138],["1111",3544537],["1511",1300000],["1345",510000],["1113",505758],["1122",250000],["1112",239844],["2324",205000],["2132",138000],["2131",115000],["1386",50000],["1342",45000],["2111",40500],["1381",30000],["1341",25000],["1387",25000],["1361",10000],["2141",1000]],"economic_revenue_total_czk":39096461,"purpose_expenditure":[["2219",12500000],["3639",8106000],["3421",5554000],["6171",4906500],["5512",2519640],["3113",2000000],["3631",1890000],["3722",1700000],["3745",1490000],["6112",1480000],["6399",250000],["3419",200000],["5213",200000],["2292",150000],["3632",150000],["3399",130000],["4351",122000],["3314",100000],["3429",100000],["3721",40000],["2341",30000],["2321",20000],["2310",15000],["6310",10000]],"purpose_expenditure_total_czk":43663140},"revised":{"economic_expenditure":[["6121",19575000],["5171",6150000],["5169",2925000],["6130",2564000],["6123",2279640],["5331",2175000],["6122",1680000],["5011",1600000],["5023",1100000],["5336",669311.1],["5154",524000],["5031",520000],["5139",404600.17],["5137",370000],["5032",360000],["5362",255000],["5221",250000],["5021",235308],["5156",225000],["5499",200000],["5903",200000],["5323",170000],["5222",150000],["5178",140000],["5339",122000],["5168",120000],["5163",85000],["5173",65517],["5134",60000],["5136",60000],["5175",56239],["5223",50000],["5194",45000],["5329",45000],["5162",35000],["5167",35000],["5166",20000],["5229",20000],["5141",12000],["5321",10000],["5367",10000],["5039",5000],["5161",2155]],"economic_expenditure_total_czk":45579770.27,"economic_financing":[["8115",3910272],["8124",-515000]],"economic_financing_total_czk":3395272,"economic_revenue":[["3111",20210400],["1211",7852284],["1121",3999138],["1111",3544537],["4116",1670018.1],["1511",1300000],["4216",900000],["1345",510000],["1113",505758],["4222",300000],["1122",250000],["1112",239844],["2324",205000],["4112",190700],["2132",138000],["2131",115000],["1386",50000],["1342",45000],["2111",40500],["1381",30000],["4111",27319.17],["1341",25000],["1387",25000],["1361",10000],["2141",1000]],"economic_revenue_total_czk":42184498.27,"purpose_expenditure":[["2219",16000000],["3421",5179000],["6171",4906500],["3639",4606000],["5512",3919640],["3113",2844311.1],["3631",1890000],["3722",1700000],["3745",1490000],["6112",1480000],["6399",250000],["3419",200000],["5213",200000],["2292",170000],["3632",150000],["3399",130000],["4351",122000],["3314",100000],["3429",100000],["3721",40000],["2341",30000],["6114",27319.17],["2321",20000],["2310",15000],["6310",10000]],"purpose_expenditure_total_czk":45579770.27},"actual":{"economic_expenditure":[["6121",11171333.21],["5169",3238167.38],["6123",2279640],["5331",2171054],["5011",1583793],["5171",1263613.3],["6122",1199097.9],["5023",1043260],["5336",669311.1],["5031",566313],["5139",435492.97],["5365",409290],["5154",396507.49],["5032",284312],["5021",214778],["5221",200000],["5323",169470],["5137",131060.3],["5339",121050],["5222",106000],["5156",101585],["5499",101360.68],["5168",97001.36],["5163",78005.2],["5173",65905],["5166",62322],["5329",60742],["5178",58192.53],["5362",58087],["5155",57950],["5223",50000],["5175",35559.68],["5167",33619],["5162",30659.8],["5194",30427.6],["5134",28201.43],["5136",17540],["5367",16000],["5039",8587],["5229",6000],["5179",5469.59],["5141",3814.8],["5161",2097],["5321",2000],["5192",705.31]],"economic_expenditure_total_czk":28665375.63,"economic_financing":[["8115",-2132543.31],["8124",-514224]],"economic_financing_total_czk":-2646767.31,"economic_revenue":[["3111",7893678],["1211",7834230.19],["1121",4194167.35],["1111",3490971.69],["1511",1679904.35],["4116",1670018.1],["4216",900000],["1113",554405.42],["1345",509200],["1122",409290],["2111",368692],["2324",361450.9],["4222",300000],["1112",273392.75],["4112",190700],["1386",152811.47],["2132",116606],["2131",114240],["2322",67338],["1387",59889.51],["2119",40100],["1342",37920],["4111",27319.17],["1341",24300],["2321",21000],["1361",17990],["1381",1220.46],["2141",926.58],["1334",381]],"economic_revenue_total_czk":31312142.94,"purpose_expenditure":[["2219",11060997.78],["6171",4457587.03],["5512",3341840.65],["3113",2840365.1],["3639",1520753.99],["6112",1362269],["3722",1145182.57],["3745",996772.57],["6399",456077],["3631",447133.68],["3421",239537.53],["3419",200000],["2292",169470],["3399",123911.44],["4351",121050],["3314",67591],["3744",29040],["6114",27319.17],["3721",16902.8],["3429",13000],["2321",11820.66],["6310",9448.2],["2310",6118.34],["2341",1187.12]],"purpose_expenditure_total_czk":28665375.63}},"lineage":{"source_id":"cz-monitor-finm-2025-12","ingestion_run_id":"cz-finm-2025-all-municipalities-v1","bigquery_table":"czbudget-janrezab.budget_detail.municipal_budget_line_facts","consolidation_rule":"Internal-transfer rows are excluded; financing summary rows are excluded."}}}}