{"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:00243728","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00243728","name":"Obec Hořovičky","short_name":"Hořovičky","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Rakovník","municipality_code":541737},"amounts":{"revenue_approved":14580000,"revenue_adjusted":15367780,"revenue_actual":15408118.39,"expense_approved":14580000,"expense_adjusted":15800520.05,"expense_actual":11318624,"tax_revenue":12363481.94,"nontax_revenue":1948679.45,"capital_revenue":340000,"transfer_revenue":755957,"current_expense":8253597.95,"capital_expense":3065026.05,"budget_balance":4089494.39,"cash_current":44130553.71,"cash_previous":40041059.32},"ratios":{"revenue_execution":1.00262487,"expense_execution":0.71634503,"balance_to_revenue":0.26541167,"cash_to_expense":3.89893274,"cash_yoy":0.10213252,"capital_expense_share":0.27079493,"transfer_revenue_share":0.04906225},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00243728/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00243728"},"seo":{"slug":"horovicky","path":"/cz/municipalities/horovicky/"},"population":{"value":481,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":14580000,"expenditure_czk":14580000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":15367780,"expenditure_czk":15800520.05,"financing_czk":432740.05,"balance_czk":-432740.05},{"stage":"actual","revenue_czk":15408118.39,"expenditure_czk":11318624,"financing_czk":-4089494.39,"balance_czk":4089494.39}],"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",3776500],["5171",2312000],["5011",1568200],["6121",1200000],["5023",1058000],["5139",686900],["5154",555000],["5031",542000],["6119",500000],["5021",330000],["5032",262000],["5137",234100],["6122",210000],["5155",148000],["5168",128000],["5329",125000],["5194",120000],["5362",115000],["5163",80500],["5901",75000],["5175",69000],["5164",68000],["5166",54000],["5156",50500],["6130",50000],["5172",45000],["5162",31000],["5339",30000],["5167",25000],["5222",25000],["5151",23000],["5213",20000],["5321",15000],["5132",14000],["5038",12300],["5161",7000],["5042",5000],["5136",5000],["5179",5000]],"economic_expenditure_total_czk":14580000,"economic_revenue":[["1211",4500000],["1121",2300000],["3111",1500000],["1111",1400000],["1511",900000],["2141",800000],["2111",604000],["1122",424000],["1113",420000],["1345",400000],["2131",236000],["1112",230000],["2324",200000],["2132",150000],["1381",110000],["1335",100000],["1343",100000],["4112",100000],["2321",80000],["2139",10000],["1341",8000],["1361",8000]],"economic_revenue_total_czk":14580000,"purpose_expenditure":[["6171",3000000],["2321",2000000],["3745",1550000],["1032",1500000],["3722",1400000],["6112",1400000],["3631",1000000],["2212",500000],["3321",500000],["3399",500000],["3635",500000],["3632",200000],["2292",110000],["6399",100000],["3729",60000],["3639",50000],["5213",50000],["3113",20000],["3429",20000],["3543",20000],["6114",20000],["5512",15000],["6310",15000],["2310",10000],["3111",10000],["3421",10000],["3613",10000],["4379",5000],["6409",5000]],"purpose_expenditure_total_czk":14580000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",3653500],["6121",3065167.05],["5171",2077953],["5011",1364200],["5023",1152000],["5139",845400],["5154",555000],["5031",517000],["6119",500000],["5021",326500],["5032",243600],["5137",238100],["5194",120000],["5329",120000],["5155",112600],["5163",112500],["5362",106000],["5164",99000],["5166",96000],["5168",82600],["5175",54500],["5901",50000],["6130",50000],["5156",45100],["5321",32000],["5162",30300],["5222",30000],["5339",30000],["5167",23600],["5213",20000],["5132",14000],["5151",13600],["5179",11000],["5038",5300],["5161",4000]],"economic_expenditure_total_czk":15800520.05,"economic_financing":[["8115",432740.05]],"economic_financing_total_czk":432740.05,"economic_revenue":[["1211",4500000],["1121",2300000],["3111",1500000],["1111",1400000],["1511",907500],["2141",800000],["2111",604000],["1122",424000],["1113",420000],["1345",400000],["4122",400000],["2132",259000],["4116",246280],["2131",236000],["1112",230000],["2324",200000],["1381",110000],["1335",100000],["1343",100000],["4112",92500],["2321",80000],["4111",32500],["2139",10000],["1341",8000],["1361",8000]],"economic_revenue_total_czk":15367780,"purpose_expenditure":[["6171",3138400],["2321",3040120.05],["3745",1550000],["1032",1500000],["6112",1437000],["3722",1400000],["3631",1000000],["2212",500000],["3321",500000],["3399",500000],["3635",500000],["3632",200000],["2292",110000],["6399",100000],["3729",60000],["3639",50000],["5213",50000],["3429",25000],["3113",20000],["3543",20000],["6114",20000],["5512",15000],["6310",15000],["2310",10000],["3111",10000],["3421",10000],["3613",10000],["4379",5000],["6409",5000]],"purpose_expenditure_total_czk":15800520.05},"actual":{"economic_expenditure":[["6121",3065026.05],["5169",2637808.82],["5023",1151588],["5011",982319],["5171",822428.07],["5031",421610],["5139",415860.23],["5154",302727.48],["5021",224692],["5032",190944],["5137",183458.48],["5329",116640],["5155",112484.02],["5163",102930],["5166",95634],["5168",82523.53],["5194",68311.73],["5164",61069],["5156",44961.42],["5175",43984.62],["5162",30225.03],["5321",28730],["5222",28000],["5339",24000],["5167",22372.9],["5213",18150],["5151",13390],["5132",7379.62],["5179",5958],["5362",5244],["5038",4199],["5161",3975]],"economic_expenditure_total_czk":11318624,"economic_financing":[["8115",-4089494.39]],"economic_financing_total_czk":-4089494.39,"economic_revenue":[["1211",5062511.63],["1121",2710513.01],["1111",1872393.24],["1511",1690727.09],["2141",588235.95],["2111",477135],["2131",456617],["4122",400000],["1113",358269.21],["3111",340000],["1345",277802],["2132",259512],["4116",246280],["1112",176678.21],["2324",166629.5],["1386",98754.38],["4112",92500],["1343",55110],["1387",38703.78],["4111",17177],["1341",10500],["1335",6732.18],["1361",4000],["1381",787.21],["2139",550]],"economic_revenue_total_czk":15408118.39,"purpose_expenditure":[["6171",3128375.93],["2321",3040120.05],["6112",1436209.34],["3722",1351948.76],["3745",593775.25],["1032",497143.57],["3631",441167.48],["3399",389122.47],["3632",141757],["2292",106920],["3729",46576.11],["2212",32637.04],["3429",25000],["3113",20000],["3543",18150],["6114",17177],["6310",13544],["5512",12000],["3111",4000],["4379",3000]],"purpose_expenditure_total_czk":11318624}},"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."}}}}