{"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:00573736","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00573736","name":"Obec Horní Kozolupy","short_name":"Horní Kozolupy","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Tachov","municipality_code":541290},"amounts":{"revenue_approved":9900000,"revenue_adjusted":11144000,"revenue_actual":11132340.79,"expense_approved":16600000,"expense_adjusted":17314000,"expense_actual":9922282.05,"tax_revenue":8337288.67,"nontax_revenue":2103072.32,"capital_revenue":154182,"transfer_revenue":537797.8,"current_expense":9112065.42,"capital_expense":810216.63,"budget_balance":1210058.74,"cash_current":11635558.52,"cash_previous":10404381.13},"ratios":{"revenue_execution":0.99895377,"expense_execution":0.57307855,"balance_to_revenue":0.1086976,"cash_to_expense":1.1726696,"cash_yoy":0.11833259,"capital_expense_share":0.08165628,"transfer_revenue_share":0.0483095},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00573736/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00573736"},"seo":{"slug":"horni-kozolupy","path":"/cz/municipalities/horni-kozolupy/"},"population":{"value":254,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":9900000,"expenditure_czk":16600000,"financing_czk":6700000,"balance_czk":-6700000},{"stage":"revised","revenue_czk":11144000,"expenditure_czk":17314000,"financing_czk":6170000,"balance_czk":-6170000},{"stage":"actual","revenue_czk":11132340.79,"expenditure_czk":9922282.05,"financing_czk":-1210058.74,"balance_czk":1210058.74}],"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":[["5171",3761000],["5169",3357000],["6121",3300000],["5023",1300000],["5011",1040000],["5031",460000],["5154",438000],["5139",427000],["6119",350000],["5365",246000],["5032",215000],["5168",200000],["5021",168000],["5137",154000],["6122",150000],["5901",127000],["5362",122000],["5163",95000],["5173",80000],["5175",80000],["5492",60000],["5156",45000],["5321",40000],["5903",40000],["5162",35000],["5151",32000],["5155",30000],["5199",30000],["5194",20000],["5221",20000],["5323",20000],["5172",17000],["5019",15000],["5132",15000],["5167",13000],["5229",12000],["5179",11000],["5038",10000],["5138",10000],["5161",10000],["5166",10000],["5213",10000],["5364",10000],["5136",5000],["5165",3000],["5329",3000],["5176",2000],["5039",1000],["5133",1000]],"economic_expenditure_total_czk":16600000,"economic_financing":[["8117",6000000],["8115",700000]],"economic_financing_total_czk":6700000,"economic_revenue":[["1211",3364000],["1121",1713000],["2111",1313000],["1111",1216000],["1511",1200000],["1122",240000],["1113",217000],["1345",171000],["2324",123000],["2141",98000],["4112",72000],["2131",60000],["3111",50000],["1386",30000],["1387",17000],["1112",10000],["2132",2000],["1341",1000],["1361",1000],["2112",1000],["2119",1000]],"economic_revenue_total_czk":9900000,"purpose_expenditure":[["3639",2600000],["6112",1820000],["2321",1780000],["6171",1530000],["2341",1506000],["2310",1414000],["3722",1400000],["3745",1010000],["2212",660000],["1031",470000],["6399",355000],["3635",350000],["1032",300000],["3631",240000],["3399",220000],["2219",160000],["3341",140000],["1036",130000],["6320",80000],["3326",70000],["4356",70000],["5512",70000],["5213",50000],["3111",30000],["2292",20000],["3349",20000],["3721",20000],["6310",15000],["3314",10000],["3419",10000],["3522",10000],["3632",10000],["3723",10000],["5212",10000],["6402",10000]],"purpose_expenditure_total_czk":16600000},"revised":{"economic_expenditure":[["5171",3981000],["5169",3865400],["6121",2953000],["5023",1300000],["5011",1069000],["5031",440000],["5154",415000],["5365",392000],["5139",389900],["6119",260000],["5168",227200],["5021",206300],["5032",205000],["6122",197000],["5137",137000],["5901",127000],["5151",102000],["5163",95000],["5182",94000],["6130",90000],["5173",70000],["5166",66000],["5362",59000],["5175",57000],["5321",55000],["5492",49000],["5172",47000],["5156",46000],["5194",42000],["5162",40000],["5903",40000],["5167",23000],["5323",20000],["5019",16700],["5132",15000],["5155",15000],["5229",12000],["5222",11000],["5038",10000],["5213",10000],["5329",10000],["5364",10000],["5041",9000],["5161",8000],["5179",6000],["5363",5000],["5039",4200],["5165",3000],["5336",3000],["5499",2300],["5176",2000],["5133",1000],["5164",1000]],"economic_expenditure_total_czk":17314000,"economic_financing":[["8117",20000000],["8118",-14000000],["8115",170000]],"economic_financing_total_czk":6170000,"economic_revenue":[["1211",3334000],["1121",1785000],["2111",1585693],["1111",1200000],["1511",1000000],["4122",300000],["1122",296000],["2131",250000],["1113",235000],["1345",231000],["2141",163000],["2324",141909],["1112",116000],["3111",114600],["4111",97500],["4112",71800],["1386",60000],["4121",45458],["3112",35000],["1387",25000],["4116",23040],["2119",11000],["2310",10000],["1341",5000],["2322",3000],["2132",2000],["1361",1000],["1381",1000],["2112",1000]],"economic_revenue_total_czk":11144000,"purpose_expenditure":[["3639",2733000],["2310",1901000],["6112",1820000],["6171",1710000],["2341",1506000],["2321",1480000],["3722",1399000],["2212",880000],["1031",870000],["3745",591000],["6399",355000],["1032",300000],["3635",260000],["3631",240000],["3399",220000],["2219",160000],["3341",140000],["1036",130000],["6114",102000],["6320",80000],["3326",70000],["4356",70000],["5512",70000],["5213",50000],["3111",30000],["2292",20000],["3349",20000],["3721",20000],["6310",15000],["3314",11000],["3723",11000],["3419",10000],["3522",10000],["3632",10000],["5212",10000],["6402",10000]],"purpose_expenditure_total_czk":17314000},"actual":{"economic_expenditure":[["5169",3010733.07],["5171",1516629.82],["5023",1118720],["5011",1060553],["6121",440353.63],["5365",378952],["5031",371511],["5154",297703.45],["5362",-217815],["5139",214516.18],["5168",212668.13],["5032",187280],["6122",186073],["5021",173510],["6119",95500],["5182",93358],["6130",88290],["5151",87111.72],["5163",71621.6],["5166",65600],["5492",49000],["5175",48330.5],["5321",47450],["5172",44879.69],["5173",44447],["5162",39646.91],["5194",35321],["5137",32587.5],["5156",31861],["5323",15687],["5222",10376],["5329",9788],["5041",8899.91],["5167",7773.44],["5038",6930],["5019",6699],["5161",5658],["5179",5495],["5363",4112],["5132",3495.5],["5336",3000],["5165",2346],["5039",2268],["5499",2214],["5164",793],["5133",354]],"economic_expenditure_total_czk":9922282.05,"economic_financing":[["8117",20000000],["8118",-13000000],["8115",-8137819.39],["8901",-72239.35]],"economic_financing_total_czk":-1210058.74,"economic_revenue":[["1211",3334568.77],["1121",1785144.16],["2111",1491027.56],["1111",1201748.51],["1511",1038394.24],["4122",300000],["1122",295680],["2131",266326.36],["1113",235974.68],["1345",231632],["2141",163777.7],["2324",136487.7],["3111",119182],["1112",116364.05],["4111",97500],["4112",71800],["1386",65040.79],["4121",45457.8],["3112",35000],["1387",25490.57],["2132",24020],["4116",23040],["2310",10000],["2119",8833],["1341",5981],["2322",2600],["1361",750],["1381",519.9]],"economic_revenue_total_czk":11132340.79,"purpose_expenditure":[["3639",1746744.04],["6171",1614976.1],["6112",1430956],["2310",1298338.13],["2212",836757.21],["3722",801601.66],["1031",784187.77],["3745",233294],["3399",200166.42],["2321",183841],["3631",117404.23],["3341",107597.71],["6114",100263.34],["3635",95500],["6399",74731],["6320",64245],["1036",45297.56],["4356",28957],["3111",23000],["2341",22693],["3349",19458.32],["1032",18700.43],["5512",18000],["2292",15687],["3721",11269.34],["3723",10729.19],["3314",10510],["6310",7376.6]],"purpose_expenditure_total_czk":9922282.05}},"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."}}}}