{"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:00241229","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00241229","name":"Obec Horoměřice","short_name":"Horoměřice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-západ","municipality_code":539236},"amounts":{"revenue_approved":129841160,"revenue_adjusted":180529480.82,"revenue_actual":175177511.48,"expense_approved":323102393,"expense_adjusted":328233720.81,"expense_actual":156603023.75,"tax_revenue":130084127.49,"nontax_revenue":33462834.33,"capital_revenue":3082650,"transfer_revenue":8547899.66,"current_expense":98576646.84,"capital_expense":58026376.91,"budget_balance":18574487.73,"cash_current":253406755.91,"cash_previous":234842705.38},"ratios":{"revenue_execution":0.97035404,"expense_execution":0.47710827,"balance_to_revenue":0.10603238,"cash_to_expense":1.61814727,"cash_yoy":0.07904887,"capital_expense_share":0.37053165,"transfer_revenue_share":0.04879564},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00241229/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00241229"},"seo":{"slug":"horomerice","path":"/cz/municipalities/horomerice/"},"population":{"value":5507,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":129841160,"expenditure_czk":323102393,"financing_czk":193261233,"balance_czk":-193261233},{"stage":"revised","revenue_czk":180529480.82,"expenditure_czk":328233720.81,"financing_czk":147704239.99,"balance_czk":-147704239.99},{"stage":"actual","revenue_czk":175177511.48,"expenditure_czk":156603023.75,"financing_czk":-18574487.73,"balance_czk":18574487.73}],"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",143795000],["6130",45300000],["5171",40869000],["5169",17094000],["5331",13760000],["5011",12720000],["5154",6495000],["5166",6421000],["5365",3829000],["5031",3697000],["5023",3500000],["6123",3100000],["5362",3028000],["5153",2710000],["5323",2500000],["5499",1786000],["5139",1754000],["5032",1457000],["5222",1250000],["6122",1120000],["5021",965000],["5137",745000],["5163",712000],["5168",702000],["5164",555000],["5156",395000],["6125",330000],["5038",298000],["5162",270700],["5151",244000],["5132",174500],["5321",150000],["6119",150000],["5903",140000],["5901",120000],["5167",115600],["5178",100000],["5229",100000],["5138",80000],["5329",80000],["5179",75000],["5042",67393],["5136",54000],["5172",50000],["5175",48000],["5161",40100],["5194",34000],["5041",20000],["5811",20000],["5492",15000],["5192",14000],["5173",11500],["5133",11000],["5221",10000],["5660",10000],["5176",5500],["5134",5000],["5141",100]],"economic_expenditure_total_czk":323102393,"economic_financing":[["8115",193261233]],"economic_financing_total_czk":193261233,"economic_revenue":[["1211",42000000],["1121",20000000],["2132",17381460],["1111",15000000],["1511",6100000],["1345",5500000],["1122",3810000],["1113",3500000],["2111",3470000],["2141",3000000],["2321",2090000],["4112",1545000],["2322",1220000],["4121",1100000],["1112",945000],["3121",500000],["1386",440000],["2324",384000],["2131",340000],["3122",250000],["1361",240000],["1381",220000],["1387",215000],["1341",100000],["3111",100000],["3113",95000],["1343",60000],["2112",55200],["2119",50000],["1342",35000],["1334",30000],["2212",30000],["2460",20000],["2329",8000],["2229",5000],["1349",2000],["1335",500]],"economic_revenue_total_czk":129841160,"purpose_expenditure":[["3639",75490000],["4339",65605000],["3113",61810000],["6171",22009000],["3745",12328100],["2321",11187000],["2212",8365000],["3111",7300000],["6399",6810000],["3722",6162500],["3631",5302393],["3141",4750000],["6112",4748000],["2219",4250000],["3723",4188000],["2310",3136000],["2341",3008000],["5311",2678000],["5512",2627000],["2292",2500000],["3612",1293500],["3421",1126000],["4199",1005000],["4349",980000],["3314",864900],["3319",847000],["6320",550000],["3341",424000],["3349",335000],["2221",300000],["3412",206000],["5213",200000],["3635",178000],["3632",170000],["3721",121000],["6310",80000],["3419",35000],["3326",33000],["3613",30000],["1014",20000],["3429",20000],["6221",20000],["3749",10000]],"purpose_expenditure_total_czk":323102393},"revised":{"economic_expenditure":[["6121",146210249.18],["6130",41051791.22],["5171",33331950.78],["5169",22232502.46],["5331",14184404],["5011",13163019.85],["5154",6814871.06],["5166",6230637.02],["5365",4720060],["6123",4236990],["5031",3955166.39],["5023",3848187],["5362",3039380],["5139",2731623.4],["5153",2537030.09],["5323",2500000],["5336",2054793.73],["5499",1960005.42],["5032",1560369.67],["6122",1493228.97],["6125",1423195.63],["5021",1343969.36],["5222",1241102],["5163",994984.39],["5137",820205],["5168",720650.83],["5164",628603],["5156",403000],["5151",351581],["5038",282592.17],["5162",261600.68],["5321",215000],["5167",164133.72],["6119",150000],["5132",145651.79],["5903",140000],["5178",98040],["5194",84748],["5329",81960],["5660",80000],["5138",75000],["5179",75000],["5042",74393],["5229",63828],["5175",59892],["5161",54970],["5136",50759],["5172",50000],["5901",50000],["5191",42000],["5221",31749],["5041",20000],["5811",20000],["5173",17834],["5492",16100],["5192",15423],["5133",11000],["5339",6749],["5176",6646],["5134",5000],["5141",100]],"economic_expenditure_total_czk":328233720.81,"economic_financing":[["8115",147742254.15],["8124",-38014.16]],"economic_financing_total_czk":147704239.99,"economic_revenue":[["1211",54366841.75],["1121",23780288],["1111",20046477.76],["2132",18962013.78],["4222",10290000],["1511",6938271.47],["2141",6881954.45],["1345",6658218],["1122",4701060],["2111",4500045.57],["1113",3749479.11],["4216",3350000],["3121",2500000],["4116",1953697.81],["4112",1568400],["1112",1545089.24],["2322",1242161.93],["2324",1229886.35],["1386",1061321.25],["4121",1046506],["3113",588650],["2131",566906.38],["1361",417060],["1387",415975.64],["2212",408900],["1343",389290],["4129",200000],["3122",193000],["2321",155000],["1341",151278],["2460",149500],["3111",90000],["2112",82135.42],["2119",78500],["4111",65000],["2229",64378],["4122",53494],["1334",34818.03],["2329",29464],["1342",14130],["1381",8288.88],["1349",2000]],"economic_revenue_total_czk":180529480.82,"purpose_expenditure":[["4339",65593069.37],["3113",63670084.81],["3639",61525222.17],["6171",22061856.51],["3745",13456292.41],["2321",13056971.95],["6399",7701060],["3722",7654572.8],["3723",7208081.45],["2212",7165000],["3111",7078776.95],["3631",6267628.03],["3141",5937912.17],["2219",5589210.35],["6112",5133498.08],["5311",4988124.24],["2341",4159782.43],["2292",3043430.08],["5512",2786418.54],["2310",2726829.48],["3612",2154186.17],["3421",1683858.7],["4349",1173090],["4199",1005000],["3314",945875.97],["3319",930105.47],["6320",687711],["2221",587473.62],["3349",433695.31],["3341",428595],["3412",271000],["6114",203353.02],["5213",200000],["3635",178000],["3632",170000],["3721",121000],["6310",95363.03],["3326",33000],["3419",30000],["1014",20000],["1019",20000],["3429",20000],["6221",20000],["3749",10000],["3613",8591.7]],"purpose_expenditure_total_czk":328233720.81},"actual":{"economic_expenditure":[["6121",52155972.47],["5169",17924461.58],["5331",14162500],["5171",13120675.23],["5011",12756376.66],["5154",5679825.88],["5365",4701160],["5031",3861433],["5023",3848187],["6123",3615394],["5362",2776060],["5139",2527255.28],["5166",2087161],["5336",2054793.73],["5323",1872378],["5153",1566154.1],["5032",1524351],["6130",1421500],["5222",1145800],["5021",1142131.76],["5499",1023299.58],["5163",949229.49],["5137",698390.2],["6125",689579.63],["5168",649013.58],["5164",605633],["5156",349536.89],["5151",305518],["5162",215111.34],["5321",190000],["6122",143930.81],["5167",105548.72],["5178",94815.6],["5329",81960],["5660",80000],["5194",63088.12],["5161",54870],["5038",53419],["5138",49610],["5136",46759],["5179",44614.85],["5221",30000],["5042",29205.8],["5132",21496],["5175",16155],["5492",16100],["5173",14211],["5191",12000],["5172",7151],["5339",6749],["5192",4423],["5176",3146],["5133",2888],["5134",2000],["5141",0.45]],"economic_expenditure_total_czk":156603023.75,"economic_financing":[["8115",-18564050.53],["8124",-38014.16],["8901",27576.96]],"economic_financing_total_czk":-18574487.73,"economic_revenue":[["1211",54366841.73],["1121",29133885.98],["1111",20046477.76],["2132",18302445],["1511",6938271.47],["2141",6875785.81],["1345",6658218],["1122",4701060],["2111",4446477.9],["1113",3848637.71],["4216",3350000],["3121",2500000],["4116",1953697.81],["1112",1898573.04],["4112",1568400],["2322",1227129],["2324",1225991.69],["1386",1061321.25],["4121",1004000],["2131",566906.38],["3113",543650],["1361",417060],["1387",415975.64],["2212",405412.95],["1343",389290],["4222",290000],["4129",200000],["1341",151278],["2321",145000],["4111",128307.85],["2460",87000],["2112",74159],["2119",71462.6],["4122",53494],["3111",39000],["1334",34818.03],["2329",29464],["1342",14130],["1381",8288.88],["2229",5600]],"economic_revenue_total_czk":175177511.48,"purpose_expenditure":[["4339",31567154.75],["6171",11832803.2],["3745",11538509.66],["3113",11490559.16],["2321",10933510.32],["3639",8247905.67],["6399",7454940],["3722",7189856.89],["3111",6822623.05],["3723",6753208.59],["3141",5916008.17],["3631",5823480.97],["6112",5030603.79],["2212",4292720.77],["2219",4093208.14],["5311",3626067.47],["3612",1959523.35],["2292",1872378],["5512",1712504.98],["3421",1613289.09],["2341",1212600.43],["4349",1130239],["3314",867840.35],["3319",794896.35],["6320",687711],["2310",599359.74],["3349",433695.31],["2221",287473.62],["3412",185820.8],["6114",139882.81],["3632",125000],["3341",102243.81],["6310",95363.03],["4199",86304],["3419",25000],["1019",20000],["3429",19800],["1014",10000],["3749",7500],["3326",1437.48]],"purpose_expenditure_total_czk":156603023.75}},"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."}}}}