{"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:00253383","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00253383","name":"Město Horšovský Týn","short_name":"Horšovský Týn","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Domažlice","municipality_code":553671},"amounts":{"revenue_approved":233497540.77,"revenue_adjusted":252585362.65,"revenue_actual":227101711.29,"expense_approved":273897540.77,"expense_adjusted":300591362.65,"expense_actual":264053350.45,"tax_revenue":146365576.76,"nontax_revenue":25343635.25,"capital_revenue":13511740.85,"transfer_revenue":41880758.43,"current_expense":161776360.71,"capital_expense":102276989.74,"budget_balance":-36951639.16,"cash_current":18688420.27,"cash_previous":41823286.45},"ratios":{"revenue_execution":0.89910876,"expense_execution":0.87844623,"balance_to_revenue":-0.16270965,"cash_to_expense":0.07077517,"cash_yoy":-0.55315754,"capital_expense_share":0.38733457,"transfer_revenue_share":0.1844141},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00253383/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00253383"},"seo":{"slug":"horsovsky-tyn","path":"/cz/municipalities/horsovsky-tyn/"},"population":{"value":5039,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":233497540.77,"expenditure_czk":273897540.77,"financing_czk":40400000,"balance_czk":-40400000},{"stage":"revised","revenue_czk":252585362.65,"expenditure_czk":300591362.65,"financing_czk":48006000,"balance_czk":-48006000},{"stage":"actual","revenue_czk":227101711.29,"expenditure_czk":264053350.45,"financing_czk":36951639.16,"balance_czk":-36951639.16}],"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",60591000],["5011",43650000],["5171",28584000],["6130",28500000],["5169",24708440.77],["5331",16790000],["5031",11363000],["6111",9400000],["6142",7800000],["5365",5800000],["5032",4006000],["5168",3779000],["5023",3200000],["5222",2985000],["5154",2979000],["6123",2940000],["5341",2860000],["5362",1757000],["5499",1618000],["5141",1271000],["5139",986000],["5137",924000],["5021",804000],["5164",727100],["6119",600000],["5166",570000],["6122",550000],["5901",500000],["5161",446000],["5167",444000],["5038",376000],["5156",308000],["5151",279000],["5136",272000],["5162",239000],["5909",200000],["5323",194000],["6125",150000],["5134",145000],["5329",129000],["5163",104000],["5194",95000],["5179",61000],["5041",60000],["5019",56000],["5132",26000],["5175",21000],["5811",20000],["5173",18000],["5039",12000]],"economic_expenditure_total_czk":273897540.77,"economic_financing":[["8115",50000000],["8124",-9600000]],"economic_financing_total_czk":40400000,"economic_revenue":[["1211",54707000],["4216",32694740.77],["1121",30370000],["3111",30000000],["1111",18120000],["4112",16496800],["2133",8661000],["1511",8000000],["1333",7185000],["1122",5800000],["1345",5000000],["1113",3854000],["2131",2904000],["1361",2692000],["2111",1867000],["1112",1417000],["2212",1030000],["2132",1000000],["1381",597000],["1343",280000],["2139",280000],["1341",200000],["1353",117000],["2119",100000],["2141",100000],["1334",13000],["1335",12000]],"economic_revenue_total_czk":233497540.77,"purpose_expenditure":[["6171",74048540.77],["3639",69017000],["2219",24120000],["3113",10160000],["2321",8439000],["3319",7784000],["3631",7700000],["6399",7500000],["3722",7310000],["2212",6550000],["3326",4860000],["3745",4709000],["6112",4430000],["5512",4060000],["3725",3690000],["4351",3380000],["3419",3205000],["2341",3000000],["6330",2860000],["3314",2720000],["3111",2400000],["3729",2300000],["5311",2155000],["3322",1800000],["3429",1601000],["3613",847000],["2310",520000],["3632",520000],["4349",456000],["1014",400000],["3231",380000],["5213",200000],["2292",194000],["3635",150000],["5399",150000],["4329",112000],["3399",66000],["3713",50000],["5273",40000],["4339",6000],["1032",3100],["3744",3000],["1036",1900]],"purpose_expenditure_total_czk":273897540.77},"revised":{"economic_expenditure":[["6121",94164563],["5011",44704000],["5171",32156905.74],["5169",29456459.96],["5331",17856000],["6130",12683596],["5031",11637000],["6111",6691932.68],["5365",4954000],["5168",4388719],["5032",4134000],["6123",3410000],["5341",3360000],["5023",3200000],["5362",3152000],["5222",3067000],["6125",3010067.32],["5154",2669000],["5137",1885020.27],["5499",1618000],["5141",1277000],["5139",1204100],["5021",1061700],["6119",986000],["5164",804880],["5901",700000],["5166",676000],["5163",616000],["6122",526500],["5167",509000],["5136",405000],["5038",383500],["5161",364160.73],["5156",355000],["5162",334900],["5151",318000],["5323",210000],["5909",200000],["6142",181000],["5194",168600],["5173",136500],["5329",128000],["5175",92700],["5336",90000],["5019",76000],["5122",70000],["5493",67000],["5179",66100],["5134",65000],["5041",60000],["5213",50000],["5364",44457.95],["5132",39000],["5494",35000],["5492",25000],["5039",20000],["5811",20000],["5172",12000],["5363",9000],["5192",3000],["6129",2000],["5133",1000]],"economic_expenditure_total_czk":300591362.65,"economic_financing":[["8115",37606000],["8123",20000000],["8124",-9600000]],"economic_financing_total_czk":48006000,"economic_revenue":[["1211",54786000],["1121",29271000],["4216",27044096.64],["1111",21435000],["3111",20882000],["4112",15958200],["1511",12948000],["4116",11861635.56],["2132",9967000],["1122",5398000],["1333",5195000],["1345",5000000],["1361",4066000],["1113",3874000],["4122",3318536],["2229",3275000],["2131",2904000],["2111",2330000],["1112",1909000],["2329",1890000],["2212",1609377],["4232",1503194.45],["2324",958000],["1386",791000],["4222",750000],["1334",677000],["3121",539000],["1387",400000],["1343",378000],["4131",332000],["1381",299000],["4111",247500],["1341",200000],["1353",134000],["4121",110200],["2119",100000],["2141",100000],["2322",85000],["2321",47623],["1335",12000]],"economic_revenue_total_czk":252585362.65,"purpose_expenditure":[["6171",77242803.96],["3639",71198000],["2219",26186000],["2212",14649300],["3319",9174000],["3631",8526000],["3722",8310000],["6399",8008000],["3113",7301000],["2321",6275000],["3326",6044000],["3745",5459000],["5512",5446159],["3322",5018141.74],["6112",4430000],["3725",3740000],["4351",3632000],["2341",3438000],["6330",3360000],["3419",3299000],["3111",3168000],["3729",3120000],["3314",2833000],["3429",1671000],["2310",1616000],["5311",1584000],["3613",1027000],["3635",800000],["3632",645000],["1014",600000],["4349",455998],["3231",380000],["3612",332000],["6114",247500],["6320",236000],["2292",210000],["5213",200000],["3399",150000],["5399",150000],["4329",112002],["6310",91000],["3744",79000],["3713",50000],["6402",44457.95],["5273",40000],["4339",6000],["1032",3057],["3329",2000],["1036",1943]],"purpose_expenditure_total_czk":300591362.65},"actual":{"economic_expenditure":[["6121",79665264.69],["5011",41778806],["5169",26465859.36],["5171",25430454.9],["5331",17856000],["6130",12144815.2],["5031",10896690],["5365",4953270],["6111",4700413.32],["5168",4101984.95],["5032",4044041],["5341",3360000],["5362",3108966.71],["5222",3067000],["5023",3002483],["6125",2938701.32],["5154",2466407.7],["6123",2039198],["5137",1535839.67],["5499",1531826],["5141",1194834.89],["5021",941788],["5139",881119.42],["5166",674442],["5163",591786.81],["5164",507989.95],["5167",446427.08],["6119",385748],["6122",348174.21],["5162",320540.36],["5136",298660.88],["5151",296325.98],["5156",247342.68],["5323",209080],["5161",206963],["5038",174011],["5194",146184.53],["5173",128762],["5329",113325],["5336",90000],["5175",84988.96],["5019",74761],["5122",69715.05],["5493",67000],["5179",64730.99],["5041",55630],["6142",52675],["5182",50000],["5213",50000],["5364",44457.95],["5132",37525],["5494",35000],["5492",25000],["5039",19025.24],["5134",17069],["5363",9000],["5192",2385.82],["6129",2000],["5133",586],["5909",272.83]],"economic_expenditure_total_czk":264053350.45,"economic_financing":[["8115",26553639.16],["8123",20000000],["8124",-9600000],["8901",-2000]],"economic_financing_total_czk":36951639.16,"economic_revenue":[["1211",54786892.13],["1121",29271751.6],["1111",21435698.3],["4112",15958200],["1511",12948506.03],["3111",12451367.02],["4116",11861635.56],["2132",11790577.11],["4216",7817517.22],["1122",5397840],["1333",5195717.82],["1345",4587467.98],["1361",4066725],["1113",3874433.86],["2131",3536978.11],["4122",3318536],["2229",3274672.16],["2111",3122015.33],["1112",1909096.04],["2212",1838612.25],["4232",1503194.45],["2324",1296132.27],["1386",1062489.38],["4222",750000],["1334",677025.5],["3121",538773.83],["3112",521600],["1387",418050.6],["1343",378323],["4131",313975.2],["4111",247500],["1353",180800],["1341",153909],["2119",141719.07],["4121",110200],["2329",101345.8],["2322",93545],["2328",49600],["2321",47849.17],["2141",47405.98],["1335",10642.8],["1381",8919.61],["2112",3183],["1382",733.63],["1383",554.48]],"economic_revenue_total_czk":227101711.29,"purpose_expenditure":[["6171",70563704.92],["3639",55222232.59],["2219",26080972.74],["2212",14117687.18],["3319",9171364.6],["3631",8328561.56],["6399",8006272.71],["3722",7735519.65],["3113",7298151.26],["3745",5235396.62],["3326",5149583.03],["3322",4658939.19],["5512",4063962.43],["6112",3889466.43],["4351",3596408.54],["6330",3360000],["3419",3298749.7],["3725",3190226],["3111",3132842],["2341",2885426.02],["3729",2726821.91],["3314",2531967.25],["3429",1584904.72],["2310",1410979.09],["2321",925715.24],["3613",846400.72],["5311",826031.65],["3635",696147.81],["3632",623497.8],["1014",559989.63],["4349",452149],["3231",347994.74],["3612",313975.2],["6320",234208],["6114",222832.46],["2292",209080],["3399",136881.39],["4329",112002],["6310",90482.3],["5399",78634],["3744",77052.8],["6402",44457.95],["5273",8856.06],["1032",3003],["1036",1939.56],["3329",1879]],"purpose_expenditure_total_czk":264053350.45}},"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."}}}}