{"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:00252191","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00252191","name":"Obec Dolní Hořice","short_name":"Dolní Hořice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Tábor","municipality_code":552241},"amounts":{"revenue_approved":23532420,"revenue_adjusted":24118165,"revenue_actual":26817011.77,"expense_approved":35446000,"expense_adjusted":40787644.5,"expense_actual":22479442.71,"tax_revenue":22224451.03,"nontax_revenue":3740615.74,"capital_revenue":66200,"transfer_revenue":785745,"current_expense":16257406.93,"capital_expense":6222035.78,"budget_balance":4337569.06,"cash_current":65159871.18,"cash_previous":63819259.71},"ratios":{"revenue_execution":1.111901,"expense_execution":0.55113363,"balance_to_revenue":0.16174692,"cash_to_expense":2.89864264,"cash_yoy":0.02100638,"capital_expense_share":0.27678781,"transfer_revenue_share":0.02930024},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00252191/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00252191"},"seo":{"slug":"dolni-horice","path":"/cz/municipalities/dolni-horice/"},"population":{"value":853,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":23532420,"expenditure_czk":35446000,"financing_czk":11913580,"balance_czk":-11913580},{"stage":"revised","revenue_czk":24118165,"expenditure_czk":40787644.5,"financing_czk":16669479.5,"balance_czk":-16669479.5},{"stage":"actual","revenue_czk":26817011.77,"expenditure_czk":22479442.71,"financing_czk":-4337569.06,"balance_czk":4337569.06}],"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",13442500],["5169",5714600],["5171",4148000],["5011",2850000],["5154",1381000],["5139",1334700],["5023",1110000],["5031",978400],["5021",768850],["6122",687500],["5365",482000],["5137",385000],["5032",363000],["5156",283000],["5153",255000],["5362",213000],["5194",143000],["5163",130000],["5173",98000],["5168",70000],["5175",60000],["5151",50000],["5492",50000],["5179",49450],["5166",42000],["5132",40000],["5222",37000],["5903",35000],["5136",30000],["5162",30000],["5172",30000],["5499",25000],["5038",20000],["5155",20000],["5339",20000],["5329",15000],["6130",15000],["5161",10000],["5167",10000],["5133",7000],["5221",5000],["5321",5000],["5131",3000]],"economic_expenditure_total_czk":35446000,"economic_financing":[["8115",11913580]],"economic_financing_total_czk":11913580,"economic_revenue":[["1211",9195630],["1121",4683300],["1111",3303340],["1511",1976000],["2111",1380000],["1113",592280],["1122",500000],["1345",460000],["2131",320000],["1112",280870],["2142",245000],["2132",215000],["4112",200000],["1386",70000],["1381",30000],["1387",30000],["3111",20000],["1341",11000],["1342",10000],["2141",5000],["1344",2000],["1361",2000],["2324",1000]],"economic_revenue_total_czk":23532420,"purpose_expenditure":[["3639",11000000],["2310",6000000],["3745",2500000],["1031",2000000],["2212",2000000],["3722",1700000],["6112",1600000],["6171",1600000],["3421",1000000],["3631",1000000],["3612",700000],["2219",600000],["1032",500000],["2321",500000],["3392",500000],["3412",500000],["6399",500000],["3399",300000],["2341",200000],["3314",110000],["3326",100000],["5512",100000],["6320",100000],["3341",50000],["3632",50000],["2299",40000],["5213",35000],["3113",20000],["3349",20000],["3419",20000],["3429",20000],["3613",20000],["3723",20000],["6310",20000],["2221",10000],["3114",5000],["3319",5000],["2141",1000]],"purpose_expenditure_total_czk":35446000},"revised":{"economic_expenditure":[["6121",14221900],["5171",7504000],["5169",5976598.5],["5011",3058000],["5154",1345000],["5139",1254377],["5023",1140000],["6122",1093500],["5031",997900],["5021",812907],["5365",548390],["5032",384500],["5137",381764],["5156",272400],["5362",233000],["5153",223580],["6130",167000],["5163",160000],["5194",157000],["5173",102762],["5168",91512],["5151",81000],["5175",68856],["5492",60000],["5222",59000],["5179",49450],["5132",40000],["5166",38000],["5903",35000],["5162",30000],["5172",30000],["5136",28488],["5499",25000],["5038",20000],["5155",20000],["5339",20000],["5329",15000],["5161",11710],["5167",10000],["5133",7000],["5221",5000],["5321",3800],["5131",3000],["5192",1250]],"economic_expenditure_total_czk":40787644.5,"economic_financing":[["8115",16669479.5]],"economic_financing_total_czk":16669479.5,"economic_revenue":[["1211",9195630],["1121",4683300],["1111",3303340],["1511",1976000],["2111",1380000],["1113",592280],["1122",500000],["1345",460000],["2131",320000],["4122",305000],["1112",280870],["2142",245000],["4112",229100],["2132",215000],["4116",213332],["1386",70000],["4111",38313],["1381",30000],["1387",30000],["3111",20000],["1341",11000],["1342",10000],["2141",5000],["1344",2000],["1361",2000],["2324",1000]],"economic_revenue_total_czk":24118165,"purpose_expenditure":[["3639",11352000],["2310",7030000],["2212",3900000],["3745",2787792],["1031",2000000],["3722",1700000],["6171",1623000],["6112",1600000],["3612",1200000],["3421",1102000],["3631",1027000],["3412",700000],["6399",616390],["2219",600000],["3392",512000],["1032",500000],["2321",500000],["3399",311144],["2221",310000],["2341",241160],["5512",207600],["3632",201250],["3326",200000],["6320",130000],["3314",120000],["3341",50000],["2299",40000],["6114",38308.5],["5213",35000],["3113",20000],["3349",20000],["3419",20000],["3429",20000],["3613",20000],["3723",20000],["6310",20000],["3319",7000],["3114",5000],["2141",1000]],"purpose_expenditure_total_czk":40787644.5},"actual":{"economic_expenditure":[["6121",5475545.86],["5171",4681895.27],["5169",3696250.67],["5011",2720739],["5023",1139609],["5031",881160],["5362",-867569],["5154",857763.86],["6122",729657.92],["5139",725041.26],["5365",517890],["5021",517573],["5032",345962],["5163",126767.6],["5156",125582.01],["5137",102041.97],["5173",99686],["5153",93592.45],["5151",80456.93],["5168",74809.12],["5194",65118],["5492",60000],["5222",35000],["5179",34740],["5175",30001],["5132",29950.31],["5162",25896.48],["6130",16832],["5329",12675],["5038",10903],["5499",10000],["5136",9360],["5221",5000],["5161",4994],["5167",1890],["5131",1378],["5192",1250]],"economic_expenditure_total_czk":22479442.71,"economic_financing":[["8117",39000000],["8118",-30000000],["8115",-6992476.62],["8128",-6399250],["8901",54157.56]],"economic_financing_total_czk":-4337569.06,"economic_revenue":[["1211",9249294.2],["1121",4956415.74],["1111",3381878.84],["1511",2392457.65],["2111",1308080],["2324",696266.76],["2141",659287.6],["1113",654756.4],["1122",516390],["1345",469821],["2131",398030.71],["2142",385351.67],["1112",322996.65],["4122",305000],["2132",251409],["4112",229100],["4116",213332],["1386",180558.08],["1387",70768.12],["3111",66200],["4111",38313],["2119",35190],["1341",11381],["1342",7392],["1361",4650],["2329",4000],["2310",3000],["1334",2832.4],["1381",1410.55],["1344",790],["1349",600],["1335",58.4]],"economic_revenue_total_czk":26817011.77,"purpose_expenditure":[["2310",6582436.44],["3639",2923532.75],["3745",2180379.8],["2212",2027224.41],["6112",1551730],["3722",1407956.47],["1031",1376087.54],["6171",1311838.31],["3612",818912.71],["3421",615231.03],["6399",-469007],["3631",435780.91],["2321",248885.8],["3392",240577.3],["2221",230142],["3632",170698.9],["3399",159390],["5512",157216.49],["3326",150298],["6320",110368],["3314",82584],["2341",40610],["6114",38308.5],["2299",26230],["6310",16399.6],["3429",13410],["2219",12680],["3319",7000],["3114",5000],["3412",4261.75],["3419",3000],["3341",270],["2141",9]],"purpose_expenditure_total_czk":22479442.71}},"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."}}}}