{"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:00248223","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00248223","name":"Obec Hořice","short_name":"Hořice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Pelhřimov","municipality_code":547956},"amounts":{"revenue_approved":6453165,"revenue_adjusted":8043310.5,"revenue_actual":6751305.24,"expense_approved":9188914,"expense_adjusted":11579438.5,"expense_actual":8393640.11,"tax_revenue":5125590.8,"nontax_revenue":899155.44,"capital_revenue":8900,"transfer_revenue":717659,"current_expense":4315835.4,"capital_expense":4077804.71,"budget_balance":-1642334.87,"cash_current":4521601.02,"cash_previous":6161288.84},"ratios":{"revenue_execution":0.83936897,"expense_execution":0.72487454,"balance_to_revenue":-0.24326183,"cash_to_expense":0.5386937,"cash_yoy":-0.26612741,"capital_expense_share":0.48582077,"transfer_revenue_share":0.1062993},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00248223/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00248223"},"seo":{"slug":"horice","path":"/cz/municipalities/horice/"},"population":{"value":204,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6453165,"expenditure_czk":9188914,"financing_czk":2735749,"balance_czk":-2735749},{"stage":"revised","revenue_czk":8043310.5,"expenditure_czk":11579438.5,"financing_czk":3536128,"balance_czk":-3536128},{"stage":"actual","revenue_czk":6751305.24,"expenditure_czk":8393640.11,"financing_czk":1642334.87,"balance_czk":-1642334.87}],"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",4770000],["5169",1245914],["5154",490000],["5023",446000],["5171",340000],["5139",315000],["6130",300000],["5011",156000],["5155",130000],["5166",125300],["5362",109200],["5156",109000],["5365",100000],["5021",92800],["5163",80900],["5137",80000],["5175",50000],["5194",50000],["5032",47000],["5031",38000],["5492",33000],["5168",30000],["5162",22000],["5173",10000],["5213",10000],["5134",5000],["5161",2000],["5329",1800]],"economic_expenditure_total_czk":9188914,"economic_financing":[["8115",2735749]],"economic_financing_total_czk":2735749,"economic_revenue":[["1211",2084304],["1121",1061528],["1111",799030],["2111",751000],["1511",450000],["1122",300000],["1345",210000],["2132",174700],["1113",134248],["2141",100000],["2131",80300],["4113",79999],["4112",71800],["1112",63664],["1386",52592],["4111",30000],["1381",8000],["1341",1500],["1361",500]],"economic_revenue_total_czk":6453165,"purpose_expenditure":[["3149",4500000],["1032",1061800],["6171",1024000],["6112",496000],["2310",419200],["3639",350000],["2321",270000],["3722",230114],["6399",190000],["5512",173400],["3631",160000],["3719",71500],["2212",70000],["1036",65300],["3399",63000],["3721",15000],["3723",9000],["3314",6000],["6310",6000],["2341",5000],["3725",1800],["3726",1800]],"purpose_expenditure_total_czk":9188914},"revised":{"economic_expenditure":[["6121",5810500],["5169",1314110],["6130",1012429],["5154",486300],["5023",446000],["5139",372523.5],["5365",263550],["5011",256160],["5137",236020],["5171",175900],["5166",174520],["5021",146341],["5155",144700],["5156",135000],["5362",89200],["5163",80770],["5032",64700],["5229",55795],["5031",53560],["5175",45400],["5194",39100],["5492",38402],["5168",35415],["5162",22300],["5321",21460],["5152",20677],["5173",10936],["5213",10000],["5123",9282],["5134",2300],["5161",2000],["5329",1800],["5038",1110],["5019",766],["5132",412]],"economic_expenditure_total_czk":11579438.5,"economic_financing":[["8115",3536128]],"economic_financing_total_czk":3536128,"economic_revenue":[["1211",2219483],["1121",1392528],["2111",975182.8],["1111",857030],["1511",493431.65],["4116",378360],["1122",300000],["1345",210000],["1113",204248.65],["2132",188800],["4222",155000],["2131",150300],["2141",102689.9],["1112",81664],["4113",79999],["4112",71800],["1386",52592],["1334",35847.8],["4111",32500],["1387",21000],["2119",18100],["3111",8900],["1381",8000],["1335",2834.1],["1341",2500],["1361",500],["1382",19.6]],"economic_revenue_total_czk":8043310.5,"purpose_expenditure":[["3149",5200000],["6171",1258249.5],["3639",1255029],["1032",900887],["2310",678772],["6112",496000],["6399",333550],["2321",319041],["5512",280235],["3722",240114],["3631",155782],["3419",85500],["3719",74200],["1036",65300],["2212",65000],["3399",51600],["3726",33500],["6114",23309],["3113",19160],["3721",15000],["3723",9700],["3314",6000],["6310",5210],["2341",5000],["3725",1800],["3111",1500]],"purpose_expenditure_total_czk":11579438.5},"actual":{"economic_expenditure":[["6121",3065375.71],["5169",1092700.57],["6130",1012429],["5154",485354.29],["5023",411470],["5139",364251.48],["5365",263550],["5011",256158],["5137",234295],["5171",175868.83],["5166",161938.72],["5021",146271],["5155",144680.05],["5156",128537],["5163",79632.62],["5032",59627],["5229",55794.59],["5031",53554],["5175",39712.99],["5492",38342],["5194",38095.3],["5168",35362.91],["5362",-31919],["5321",21460],["5152",20677],["5162",17169.14],["5123",9281.91],["5173",8618],["5134",2264],["5038",996],["5161",914],["5019",766],["5132",412]],"economic_expenditure_total_czk":8393640.11,"economic_financing":[["8115",1639687.82],["8901",2647.05]],"economic_financing_total_czk":1642334.87,"economic_revenue":[["1211",2015881.55],["1121",1077465.16],["1111",766356.13],["2111",519742.24],["1511",493431.65],["4116",378360],["1122",263550],["1345",200820],["2132",180200],["4222",155000],["1113",142578.27],["2131",97080],["2141",96613.2],["4113",79999],["4112",71800],["1112",70264.7],["1386",39244.92],["1334",35832.1],["4111",32500],["1387",15387.54],["3111",8900],["2119",5520],["1335",2573.65],["1341",1560],["1381",325.53],["1361",300],["1382",19.6]],"economic_revenue_total_czk":6751305.24,"purpose_expenditure":[["3149",2619204.85],["3639",1254166.74],["6171",1224069.5],["1032",802524.99],["2310",633701.23],["6112",449024.28],["5512",274459.55],["3722",240108.18],["2321",217980.41],["6399",212465],["3631",124543.08],["3419",85500],["3719",72971.68],["1036",65224],["3399",50779],["6114",23309],["3113",19160],["3723",9680],["3314",6000],["6310",5268.62],["2212",2000],["3111",1500]],"purpose_expenditure_total_czk":8393640.11}},"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."}}}}