{"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:00271560","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00271560","name":"Město Hořice","short_name":"Hořice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Jičín","municipality_code":572926},"amounts":{"revenue_approved":289243170,"revenue_adjusted":323149834,"revenue_actual":323265200.79,"expense_approved":438729950,"expense_adjusted":482725014,"expense_actual":445848589.11,"tax_revenue":204723946.09,"nontax_revenue":27740933.11,"capital_revenue":1047468,"transfer_revenue":89752853.59,"current_expense":222681678.05,"capital_expense":223166911.06,"budget_balance":-122583388.32,"cash_current":13477882.01,"cash_previous":140869854.45},"ratios":{"revenue_execution":1.00035701,"expense_execution":0.9236078,"balance_to_revenue":-0.37920379,"cash_to_expense":0.03022973,"cash_yoy":-0.90432387,"capital_expense_share":0.50054417,"transfer_revenue_share":0.27764465},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00271560/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00271560"},"seo":{"slug":"horice-00271560","path":"/cz/municipalities/horice-00271560/"},"population":{"value":8436,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":289243170,"expenditure_czk":438729950,"financing_czk":149486780,"balance_czk":-149486780},{"stage":"revised","revenue_czk":323149834,"expenditure_czk":482725014,"financing_czk":159575180,"balance_czk":-159575180},{"stage":"actual","revenue_czk":323265200.79,"expenditure_czk":445848589.11,"financing_czk":122583388.32,"balance_czk":-122583388.32}],"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",206579000],["5011",46405000],["5169",40513200],["5331",38900000],["5171",13019000],["5031",12580000],["6127",12103000],["5901",8864000],["6351",7000000],["5032",4650000],["5154",4193000],["5023",4130000],["5152",3997000],["5021",3375000],["5222",3338800],["5139",3157000],["6119",2500000],["5137",2485000],["6122",1620000],["5166",1320000],["5365",1300000],["5151",1283000],["5213",1256000],["5192",1245000],["5168",1157000],["5138",1040000],["6313",1000000],["5499",997000],["5163",936950],["5167",644000],["5362",636000],["5221",600000],["5164",568000],["5212",500000],["6130",500000],["5162",498000],["6123",450000],["5136",442000],["5156",348000],["5161",320000],["5223",277000],["5660",260000],["5175",238000],["5173",208000],["5038",200000],["5141",150000],["5142",150000],["5179",147000],["5229",116000],["5339",98000],["5153",80000],["5172",80000],["5194",80000],["5323",77000],["5493",49000],["5123",40000],["5333",12000],["5492",10000],["5019",6000],["5039",2000]],"economic_expenditure_total_czk":438729950,"economic_financing":[["8115",125778780],["8113",28000000],["8124",-4292000]],"economic_financing_total_czk":149486780,"economic_revenue":[["1211",87800000],["1121",44720000],["4216",41675000],["1111",34100000],["4112",20566900],["1511",9600000],["2132",8720000],["1361",7800000],["1345",7090000],["1113",5650000],["2111",4595000],["2324",3330000],["2141",3200170],["1112",2100000],["2212",1734000],["2131",1705000],["2139",1315000],["1122",1300000],["2112",520000],["1381",500000],["1353",250000],["1341",245000],["2329",229000],["4121",110100],["4111",110000],["1343",100000],["1342",50000],["2119",50000],["2460",46000],["1334",20000],["2328",6000],["1335",5000],["2133",1000]],"economic_revenue_total_czk":289243170,"purpose_expenditure":[["3613",78015000],["3113",65667000],["6171",63710000],["3111",32320000],["2212",28558000],["3722",15252000],["3412",14950000],["5512",13950000],["3745",12628000],["3639",12243000],["6409",8572000],["5311",8430000],["3631",7575000],["4357",7035000],["2143",7009000],["3314",6855000],["3522",6700000],["6112",5810000],["3315",5525000],["3612",5310000],["3392",4590000],["3319",3208000],["3419",2697000],["3322",2525000],["3313",2140000],["3141",2130000],["6399",2050000],["3421",1370000],["3632",1005000],["3231",840000],["2221",800000],["3634",800000],["3635",800000],["2141",716000],["1032",710000],["4356",705000],["6320",630000],["3399",552000],["3512",500000],["2321",413000],["3121",375000],["2219",340000],["3744",300000],["4359",285000],["6310",281950],["3611",200000],["5272",200000],["4344",195000],["4351",190000],["4319",155000],["1036",150000],["4375",150000],["2310",100000],["3326",100000],["3429",75000],["4339",70000],["4371",65000],["3312",56000],["4378",40000],["3330",32000],["1014",30000],["4329",30000],["2292",15000]],"purpose_expenditure_total_czk":438729950},"revised":{"economic_expenditure":[["6121",211861827],["5011",49217578],["5169",40523639],["5331",38908000],["5336",19204396],["5031",13616241],["6123",12729114],["5171",12632050],["6122",11277000],["6351",7350000],["5901",6265614],["5154",5502000],["5032",4984807],["5152",4841680],["5023",4130000],["5021",3987930],["5222",3383800],["5137",3230000],["5139",2943156],["5168",2668000],["6356",1984579],["6111",1657000],["5365",1540140],["5362",1517000],["5151",1376000],["5166",1322000],["5192",1200000],["5163",1132950],["5213",1081000],["5138",1067000],["5499",997000],["5167",724300],["5164",718000],["5221",585000],["6130",500000],["6313",500000],["5364",467074],["5142",455000],["5162",455000],["5136",438000],["5161",385000],["5339",347990],["6119",346000],["5175",340505],["5156",309500],["5223",289000],["5660",260000],["5038",207000],["5173",198044],["6127",190000],["5229",153000],["5179",147000],["5194",147000],["5153",125000],["5172",93100],["5323",64000],["5141",55000],["5123",40000],["5493",28000],["5909",13000],["5492",10000],["5019",1000],["5039",1000],["5363",1000]],"economic_expenditure_total_czk":482725014,"economic_financing":[["8115",135867180],["8113",28000000],["8124",-4292000]],"economic_financing_total_czk":159575180,"economic_revenue":[["1211",86409000],["1121",46238000],["4216",39852268],["1111",33021000],["4112",20566900],["4122",16556006],["4116",10284275],["1511",9529000],["1361",8984000],["2132",8494000],["1345",6671000],["2111",6565400],["1113",6114000],["2324",4708927],["1112",3014000],["4222",2070000],["2212",2043000],["1386",1680000],["2141",1621170],["1122",1540140],["2131",1307000],["2139",1285000],["3111",836000],["1387",660000],["2112",557000],["1353",380000],["2229",356448],["4111",316600],["1341",238000],["2322",222800],["3113",212050],["2329",195970],["2328",126000],["1342",124000],["4121",107580],["1343",100000],["2119",83000],["2460",46000],["2310",11000],["1381",10000],["1334",5000],["2321",3000],["1383",2100],["1335",1000],["2133",1000],["2143",1000],["1382",200]],"economic_revenue_total_czk":323149834,"purpose_expenditure":[["3613",79807650],["3113",76155487],["6171",69879116],["3111",33570120],["2212",24749900],["4357",23329122],["3412",20911000],["3722",18349300],["5512",14197314],["3745",11715100],["3314",11391970],["5311",8910000],["3522",7809000],["3639",7558370],["2143",6947000],["3315",6467000],["6409",6176614],["3392",6034000],["3631",5978000],["6112",5810000],["3612",5386000],["6399",3476140],["3319",3459200],["3322",2809000],["3419",2737000],["3313",2414000],["3141",2130000],["3421",1988955],["3231",1360038],["3635",1025139],["3121",1010655],["3632",1005000],["3399",857000],["2221",800000],["2141",708000],["6320",612000],["4356",504000],["4359",490000],["2219",475600],["6402",467074],["2321",390000],["1032",382000],["3744",275000],["6114",215000],["6310",204950],["3611",200000],["5272",200000],["4344",196000],["4351",190000],["4319",155000],["4375",150000],["1036",135000],["2310",100000],["3326",88000],["4339",70000],["3312",63000],["3429",56200],["3330",44000],["1014",40000],["4378",40000],["4371",30000],["4329",25000],["2292",15000]],"purpose_expenditure_total_czk":482725014},"actual":{"economic_expenditure":[["6121",187653820.37],["5011",49153839],["5331",38908000],["5169",38571695.04],["5336",19204393.99],["5031",13417165],["6123",12724754.94],["5171",11542920.97],["6122",11244594.67],["6351",7249782.58],["5154",5433387.07],["5032",4985411],["5152",4749871],["5023",4053122],["5021",4021921],["5222",3319891.6],["5137",3120627.17],["5139",2756443.73],["5168",2658688.56],["6356",1984578.5],["6111",1656490],["5365",1540140],["5362",1516434],["5151",1274947.95],["5166",1263555.1],["5163",1103208.08],["5213",1080393],["5138",1063409.53],["5192",1024928.5],["5499",970840.05],["5167",672853.39],["5221",536000],["6313",500000],["5364",467073.8],["5142",455143.69],["5162",431954.82],["5136",410257.59],["5161",374533.1],["5339",347890],["5223",290000],["5156",276525.6],["5164",273426],["5175",264220.25],["5038",206503],["5173",189565],["6127",152890],["5229",143544.53],["5194",137822.35],["5179",136982.19],["5153",93476.13],["5172",73700.33],["5141",55698.61],["5323",37858],["5493",28000],["5123",18722.33],["5909",13000],["5492",10000],["5019",892],["5363",500],["5039",302]],"economic_expenditure_total_czk":445848589.11,"economic_financing":[["8115",127387324.44],["8124",-4291173.24],["8901",-512762.88]],"economic_financing_total_czk":122583388.32,"economic_revenue":[["1211",86409020.29],["1121",46237851.18],["4216",39852267.52],["1111",33020974.88],["4112",20566900],["4122",16556006],["4116",10284273.91],["1511",9529191.76],["1361",8983835],["2132",8453460.59],["1345",6671345.5],["2111",6562224.99],["1113",6113898.03],["2324",4677307.14],["1112",3014366.15],["4222",2070000],["2212",2056165.35],["1386",1678260.18],["2141",1620814.38],["1122",1540140],["2131",1303155.1],["2139",1284208.25],["3111",835418],["1387",660268.64],["2112",572445.97],["1353",379600],["2229",356448],["4111",316206.16],["1341",238323],["2322",222334],["2119",221937],["3113",212050],["2329",193378.01],["2328",166235.37],["1342",124272],["4121",107200],["1343",100346],["2460",36200],["1381",13607.21],["2310",10890],["1334",5279.1],["2321",3000],["1383",2084.59],["1335",1101.2],["2133",720],["1382",181.38],["2143",8.96]],"economic_revenue_total_czk":323265200.79,"purpose_expenditure":[["3113",75801251.55],["3613",75659349.42],["6171",68205076.07],["4357",23328214.5],["2212",23177713.8],["3111",20970123.37],["3412",19219077.31],["3722",18349813.67],["5512",13477200.18],["3314",10664042.82],["3745",9293096.94],["5311",8826978.19],["3522",7708782.58],["2143",6821551.06],["3315",6145540.9],["3392",5980488.87],["3631",5548157.65],["6112",5496830.5],["3612",5354861.31],["3639",5038580.93],["6399",3476295.69],["3319",3269108.69],["3322",2771997.05],["3419",2719744.54],["3313",2412694.95],["3421",1982915.2],["3141",1978997.8],["6409",1360667.52],["3231",1360037.59],["3632",950196.13],["3399",858060.07],["2221",785026.28],["3121",767686.21],["2141",706033.9],["6320",585607.3],["4359",486303.32],["4356",480000],["6402",467073.8],["2219",446261.21],["1032",382426],["6114",302819.9],["2321",293425],["3744",274754],["3635",225162],["6310",205347.39],["4344",195870],["4351",190000],["4319",158000],["4375",150000],["1036",135000],["2310",76189.08],["5272",65054.34],["3312",57674.53],["3429",56600],["3330",45000],["4378",40000],["1014",39563],["4339",18000],["4329",6265]],"purpose_expenditure_total_czk":445848589.11}},"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."}}}}