{"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:00243710","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00243710","name":"Obec Hořesedly","short_name":"Hořesedly","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Rakovník","municipality_code":541729},"amounts":{"revenue_approved":10986000,"revenue_adjusted":11607326.86,"revenue_actual":14859705.84,"expense_approved":8941000,"expense_adjusted":10088326.86,"expense_actual":9053148.01,"tax_revenue":10123457.16,"nontax_revenue":3966119.82,"capital_revenue":27900,"transfer_revenue":742228.86,"current_expense":7332935.49,"capital_expense":1720212.52,"budget_balance":5806557.83,"cash_current":19008249.67,"cash_previous":14201711.84},"ratios":{"revenue_execution":1.28020052,"expense_execution":0.89738845,"balance_to_revenue":0.3907586,"cash_to_expense":2.09962873,"cash_yoy":0.33844778,"capital_expense_share":0.19001264,"transfer_revenue_share":0.0499491},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00243710/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00243710"},"seo":{"slug":"horesedly","path":"/cz/municipalities/horesedly/"},"population":{"value":433,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":10986000,"expenditure_czk":8941000,"financing_czk":-2045000,"balance_czk":2045000},{"stage":"revised","revenue_czk":11607326.86,"expenditure_czk":10088326.86,"financing_czk":-1519000,"balance_czk":1519000},{"stage":"actual","revenue_czk":14859705.84,"expenditure_czk":9053148.01,"financing_czk":-5806557.83,"balance_czk":5806557.83}],"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":[["5169",1427100],["5171",1227500],["5154",1036000],["6121",840000],["5023",730000],["5021",574000],["5365",502000],["5153",388000],["5011",360000],["5031",240000],["6122",200000],["5362",187500],["5139",162400],["5032",130000],["5329",109000],["5168",99500],["5331",80000],["5173",61000],["5163",59000],["5166",51000],["6119",50000],["5137",35000],["5141",35000],["5499",34000],["5156",33000],["5164",32500],["5175",32500],["5162",31000],["5194",31000],["5167",27000],["5903",20000],["5172",18000],["5132",16000],["5229",14000],["5136",13000],["5222",10000],["5321",10000],["5339",10000],["5364",10000],["5179",5000],["5038",4000],["5161",3000],["5492",2000],["5134",1000]],"economic_expenditure_total_czk":8941000,"economic_financing":[["8115",-1044980],["8124",-1000020]],"economic_financing_total_czk":-2045000,"economic_revenue":[["1211",3100000],["1121",1600000],["2111",1515000],["1111",1230000],["2132",1125000],["1511",560000],["1122",500000],["1345",360000],["1113",250000],["2324",190000],["2141",100000],["2131",85000],["1112",80000],["4112",80000],["4116",80000],["1386",35000],["1381",25000],["1343",15000],["1361",15000],["1387",15000],["1341",10000],["2321",8000],["1334",5000],["2119",2000],["1382",1000]],"economic_revenue_total_czk":10986000,"purpose_expenditure":[["6171",1359000],["6112",1070000],["3319",1068000],["3745",1050000],["2321",895000],["4351",800000],["3722",700000],["6399",650000],["2310",388000],["3612",290000],["3631",150000],["2292",100000],["3111",100000],["3635",50000],["3721",50000],["6114",40000],["2212",30000],["2219",30000],["5213",20000],["5512",20000],["6310",14000],["1070",10000],["3113",10000],["3412",10000],["3421",10000],["3639",10000],["6402",10000],["3632",6000],["6320",1000]],"purpose_expenditure_total_czk":8941000},"revised":{"economic_expenditure":[["6121",2176000],["5169",1553200],["5023",881100],["5154",687300],["5171",631600],["5021",580100],["5365",564000],["5011",476500],["5153",412500],["5031",297000],["5336",277326.86],["6122",177400],["5168",145000],["5139",129200],["5032",124300],["5362",121500],["5329",108400],["5137",91900],["5331",80000],["5166",75900],["5163",68000],["6119",50000],["5173",46500],["5141",35000],["5499",34800],["5156",33000],["5164",32200],["5194",30000],["5221",22000],["5175",20400],["5903",20000],["5162",18600],["5172",14000],["5321",12000],["5229",10900],["5222",10000],["5364",10000],["5339",8000],["5029",4000],["5136",3900],["5167",3600],["5132",3500],["5161",2700],["5038",2000],["5492",2000],["5134",1000]],"economic_expenditure_total_czk":10088326.86,"economic_financing":[["8124",-1000020],["8115",-518980]],"economic_financing_total_czk":-1519000,"economic_revenue":[["1211",3100000],["1121",1600000],["2111",1515000],["1111",1230000],["2132",1125000],["1511",591096],["1122",500000],["4116",444691.86],["1345",360000],["1113",250000],["2324",190000],["4222",176749],["2141",100000],["2131",85000],["1112",80000],["4112",79700],["4111",41090],["1386",35000],["3111",28000],["1343",15000],["1361",15000],["1387",15000],["1341",10000],["2321",8000],["1334",5000],["1381",5000],["2119",2000],["1382",1000]],"economic_revenue_total_czk":11607326.86,"purpose_expenditure":[["6171",1596000],["3319",1370000],["6112",1215000],["2321",1058000],["3745",1050000],["3722",727500],["6399",650000],["4351",579000],["2310",388000],["3111",377326.86],["3612",345000],["3631",150000],["2292",100000],["3721",81000],["2212",60000],["3421",57000],["3635",50000],["6114",43000],["2219",30000],["3723",28000],["4359",22000],["5213",20000],["5512",20000],["6310",14000],["1070",10000],["3113",10000],["3412",10000],["3639",10000],["6402",10000],["3632",6500],["6320",1000]],"purpose_expenditure_total_czk":10088326.86},"actual":{"economic_expenditure":[["6121",1661737.49],["5169",1536165.92],["5023",881012],["5154",604802],["5171",575752.71],["5365",563430],["5021",559065],["5011",476200.1],["5153",412210],["5031",296793],["5336",277326.86],["5168",143397.99],["5032",121495],["5329",100320],["5139",95544.45],["5137",91082],["5331",80000],["5166",75867],["5163",64214],["5362",51082],["5173",46266],["6122",46153.03],["5499",34350],["5156",32308],["5164",32128],["5194",28973],["5141",22473.47],["5221",21200],["5175",19721],["5162",15364.33],["5172",13915],["6119",12322],["5321",12000],["5222",10000],["5229",9362.66],["5339",8000],["5029",3999],["5136",3897],["5167",3552],["5132",3330],["5161",2449],["5492",2000],["5038",1887]],"economic_expenditure_total_czk":9053148.01,"economic_financing":[["8115",-4806537.83],["8124",-1000020]],"economic_financing_total_czk":-5806557.83,"economic_revenue":[["1211",3984193.85],["1121",2134410.86],["2111",1974569.65],["1111",1509672.93],["2132",1144548],["1511",955573.54],["1122",563430],["4116",444689.86],["1345",424064],["2324",347771.51],["1113",282013.6],["2141",260539.66],["2131",187844],["4222",176749],["1112",139104.52],["4112",79700],["1386",77758.05],["2322",49637],["4111",41090],["1387",30476.03],["3111",27900],["1341",8900],["1361",8620],["1343",2900],["1334",1728.3],["2119",1210],["1381",611.48]],"economic_revenue_total_czk":14859705.84,"purpose_expenditure":[["6171",1589342.19],["3319",1365896],["6112",1214296.32],["2321",1057227.88],["3745",909688.69],["3722",726710.07],["6399",580643],["3111",357326.86],["3612",344122.12],["2310",336422.58],["2292",91960],["3721",80676.27],["4351",65105],["3631",60165],["2212",59326],["3421",46153.03],["6114",41090],["3723",26620],["4359",21200],["5512",18370],["3635",12322],["6310",11840],["1070",10000],["3113",10000],["3632",6170],["3412",5808],["3639",4667]],"purpose_expenditure_total_czk":9053148.01}},"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."}}}}