{"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:00476447","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00476447","name":"Obec Horní Ves","short_name":"Horní Ves","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Pelhřimov","municipality_code":547930},"amounts":{"revenue_approved":9520000,"revenue_adjusted":11735165.48,"revenue_actual":11058145.23,"expense_approved":13671900,"expense_adjusted":16957575.35,"expense_actual":10094111.46,"tax_revenue":8398843.99,"nontax_revenue":1854815.7,"capital_revenue":13360,"transfer_revenue":791125.54,"current_expense":9002386.08,"capital_expense":1091725.38,"budget_balance":964033.77,"cash_current":22355669.27,"cash_previous":20778750.4},"ratios":{"revenue_execution":0.94230842,"expense_execution":0.59525677,"balance_to_revenue":0.08717861,"cash_to_expense":2.21472384,"cash_yoy":0.07589094,"capital_expense_share":0.10815468,"transfer_revenue_share":0.07154234},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00476447/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00476447"},"seo":{"slug":"horni-ves","path":"/cz/municipalities/horni-ves/"},"population":{"value":335,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":9520000,"expenditure_czk":13671900,"financing_czk":4151900,"balance_czk":-4151900},{"stage":"revised","revenue_czk":11735165.48,"expenditure_czk":16957575.35,"financing_czk":5222409.87,"balance_czk":-5222409.87},{"stage":"actual","revenue_czk":11058145.23,"expenditure_czk":10094111.46,"financing_czk":-964033.77,"balance_czk":964033.77}],"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",3299000],["5169",2658712],["5171",1244845],["5011",1008000],["5023",900000],["5901",802500],["5139",792400],["5331",600000],["5021",243000],["5166",229000],["5365",210000],["5031",174000],["5032",168300],["6122",140000],["5154",134000],["6130",124840],["5137",119000],["5153",114500],["5168",100000],["5175",87000],["5222",81248],["5162",75000],["5194",58000],["5329",55600],["5362",50160],["5163",45900],["5156",24000],["5164",21000],["5173",20300],["5229",20000],["5136",15000],["5167",13400],["5223",10000],["5493",10000],["5321",8000],["5038",5000],["5132",3000],["5134",3000],["5161",2000],["5133",1000],["5165",655],["5041",540]],"economic_expenditure_total_czk":13671900,"economic_financing":[["8115",4151900]],"economic_financing_total_czk":4151900,"economic_revenue":[["1211",3561700],["1121",1794100],["2111",1297900],["1111",1150900],["1511",504000],["1113",261100],["1345",223300],["2324",194100],["2141",110000],["1122",100000],["2131",93000],["4112",77900],["1112",67000],["1381",40000],["2133",26000],["1341",9000],["2132",9000],["1361",1000]],"economic_revenue_total_czk":9520000,"purpose_expenditure":[["2219",3732000],["6171",2162900],["1032",2000000],["6112",1026300],["3745",760000],["3111",723000],["1037",700000],["2310",481000],["3722",332300],["2321",200000],["6399",200000],["3326",150000],["3399",125000],["3314",123000],["3392",115000],["3725",110000],["3631",105000],["3419",104500],["2212",100000],["5512",100000],["3723",90000],["1019",46000],["4359",35000],["1036",30000],["6320",25400],["3341",25000],["3319",20000],["4379",15000],["3330",10000],["3721",10000],["6310",5500],["3639",5000],["3726",5000]],"purpose_expenditure_total_czk":13671900},"revised":{"economic_expenditure":[["6121",3975067.37],["5169",3624616.11],["5171",1366236.95],["5011",1065149],["5139",933751.58],["5023",912912],["5901",802500],["5331",600000],["6130",480100],["5365",355260],["5336",323559.54],["5021",278396],["5166",248200],["5031",223186],["5032",178962],["5137",174231.96],["5154",170255],["6122",140000],["5153",136388],["5175",124987],["5168",100000],["5222",90452],["5329",88390],["5213",86000],["5162",75062.81],["5163",63479.53],["5194",62079],["5362",50161],["5164",46000],["5156",38599],["5173",21055],["5229",20000],["5136",15000],["5223",15000],["5192",14520],["5167",13400],["5493",10000],["5321",8000],["5363",8000],["5038",5000],["5132",3000],["5134",3000],["5221",3000],["5161",2000],["5133",1000],["5165",655],["5041",540],["5621",423.5]],"economic_expenditure_total_czk":16957575.35,"economic_financing":[["8115",5222409.87]],"economic_financing_total_czk":5222409.87,"economic_revenue":[["1211",3600329.14],["1121",1932259.5],["2111",1431644.08],["1111",1314810.4],["1511",545576.69],["4116",432703.54],["1122",400000],["2328",272230],["1113",261100],["1345",223300],["2324",195235],["2131",186614],["4222",155000],["1112",125868.22],["4122",120000],["2141",110000],["4112",77900],["1386",70374.6],["2329",64300],["1381",40000],["2119",38599],["4111",32500],["1387",28000],["2133",26149.31],["2132",16700],["3111",14970],["2310",9002],["1341",9000],["1361",1000]],"economic_revenue_total_czk":11735165.48,"purpose_expenditure":[["2219",3732300],["6171",2644184.5],["1032",2425064],["3745",1255169.1],["3111",1114387.54],["2310",1092800.37],["6112",1041364],["1037",700000],["3722",350260.26],["6399",345260],["5512",228052.79],["2321",222308.05],["3725",180000],["3392",163261],["3314",158912],["3399",157513],["3326",150500],["3631",139795],["3419",135000],["2212",125520],["3639",91000],["3723",90000],["1019",71001],["3341",58655.21],["4359",45512],["1036",45012],["6320",35979.53],["6114",32500],["3612",27660],["4379",23000],["3319",20000],["3749",15500],["3330",10000],["3721",10000],["3633",6500],["6310",5500],["3726",5000],["4356",3104]],"purpose_expenditure_total_czk":16957575.35},"actual":{"economic_expenditure":[["5169",3121770.04],["5011",952301],["5023",912912],["5139",768689.3],["6121",668331.31],["5331",600000],["6130",423394.07],["5362",-394938.27],["5171",377277.83],["5365",350884],["5336",323559.54],["5166",243200],["5021",218646],["5031",200472],["5032",165540],["5154",164867.26],["5137",157369.4],["5175",116423.2],["5153",102718],["5168",96366.37],["5213",86000],["5222",77846],["5162",68119.92],["5163",60405.26],["5329",52390],["5194",51747.63],["5156",34213.6],["5192",17520],["5223",15000],["5173",12913],["5167",10780],["5363",8000],["5229",7000],["5136",6436],["5164",4419],["5038",3694],["5221",3000],["5132",2641],["5161",1008],["5165",655],["5041",540]],"economic_expenditure_total_czk":10094111.46,"economic_financing":[["8117",20196487.21],["8118",-19900000],["8115",-1266820.98],["8901",6300]],"economic_financing_total_czk":-964033.77,"economic_revenue":[["1211",3600329.14],["1121",1932259.5],["1111",1314810.4],["2111",1062746.14],["1511",545576.69],["4116",432703.54],["1122",295260],["2328",272230],["1113",255000.2],["1345",222650],["2131",186614],["4222",155000],["2324",142432.76],["1112",125868.22],["4122",93022],["4112",77900],["1386",70374.6],["2329",64300],["2141",42472.49],["2119",38599],["4111",32500],["1387",27585.36],["2133",26149.31],["3111",13360],["2132",10700],["2310",8572],["1341",8350],["1381",529.88],["1361",250]],"economic_revenue_total_czk":11058145.23,"purpose_expenditure":[["1032",2389142.31],["6171",1571431.27],["3745",1110230.75],["3111",1077285.21],["6112",1021937.43],["2310",842237.63],["3722",350260.26],["5512",209270.89],["3725",176334.51],["1037",151911.21],["3399",139881.63],["3314",137107.8],["3392",132417.09],["3419",117010.5],["3631",113794.6],["6399",-99839.27],["3639",86000],["2219",83706.63],["3723",71596.6],["2212",61960.8],["1036",45012],["3341",44194.38],["4359",42446],["2321",42308.05],["6320",35665.53],["6114",32500],["3612",27660],["3749",15050],["4379",15000],["3326",13172.26],["1019",12430],["3330",10000],["3633",6468.66],["6310",5422.73],["4356",3104]],"purpose_expenditure_total_czk":10094111.46}},"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."}}}}