{"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:00583961","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00583961","name":"Obec Horosedly","short_name":"Horosedly","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Písek","municipality_code":561525},"amounts":{"revenue_approved":4675501,"revenue_adjusted":6447758.31,"revenue_actual":6238884.25,"expense_approved":4675501,"expense_adjusted":6158148.17,"expense_actual":5094919.62,"tax_revenue":4246867.44,"nontax_revenue":1106917.81,"capital_revenue":0,"transfer_revenue":885099,"current_expense":4298913.15,"capital_expense":796006.47,"budget_balance":1143964.63,"cash_current":10394008.08,"cash_previous":9513252.43},"ratios":{"revenue_execution":0.96760517,"expense_execution":0.82734606,"balance_to_revenue":0.18336045,"cash_to_expense":2.04007302,"cash_yoy":0.09258197,"capital_expense_share":0.15623533,"transfer_revenue_share":0.14186816},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00583961/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00583961"},"seo":{"slug":"horosedly","path":"/cz/municipalities/horosedly/"},"population":{"value":167,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4675501,"expenditure_czk":4675501,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":6447758.31,"expenditure_czk":6158148.17,"financing_czk":-289610.14,"balance_czk":289610.14},{"stage":"actual","revenue_czk":6238884.25,"expenditure_czk":5094919.62,"financing_czk":-1143964.63,"balance_czk":1143964.63}],"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":[["5169",1749000],["5023",670000],["6121",450000],["5139",349500],["5021",227000],["5171",200000],["5031",155000],["5153",130000],["5154",126000],["6122",82866],["5137",80000],["5032",63000],["5156",61000],["5321",60000],["5168",55000],["5011",40000],["5162",30000],["5163",27000],["5194",25000],["5175",19000],["5222",17000],["5364",15000],["5167",12000],["5329",10000],["5172",5000],["5179",5000],["5136",4000],["5229",3000],["5151",1500],["5221",1500],["5132",1000],["5161",800],["5038",300],["5362",35]],"economic_expenditure_total_czk":4675501,"economic_revenue":[["1211",1450000],["1121",730000],["1511",600000],["1111",500000],["4213",427000],["2111",240000],["2131",150000],["1345",137000],["1113",120000],["2141",100000],["4112",75000],["2132",45001],["3111",44800],["1112",30000],["1386",16000],["1387",7500],["1341",3200]],"economic_revenue_total_czk":4675501,"purpose_expenditure":[["6112",881000],["3639",503000],["3745",492166],["6171",481835],["3631",343000],["3613",250000],["3421",235000],["3399",220000],["3326",210000],["1031",171000],["3722",121000],["3723",120000],["2310",110000],["2341",100000],["2321",80000],["3412",76500],["3113",61500],["1032",50000],["5512",36000],["1036",34000],["6320",25000],["3721",20000],["3314",16000],["6402",15000],["2212",10000],["3319",6500],["3741",3000],["3419",2000],["6310",2000]],"purpose_expenditure_total_czk":4675501,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",2516803.26],["6121",796006.47],["5023",709071],["5139",373491.83],["5021",291170],["5137",251588.56],["5031",166167],["5154",143316],["5153",130000],["5171",108862.17],["5365",76860],["5321",73082],["5032",64326],["5156",58840],["5222",58185.51],["5168",54902],["5194",37769.31],["5163",37514.6],["5162",37091.38],["5011",36252],["5175",22903.08],["5329",21645],["5362",19541],["5164",19052],["5364",15126],["5123",7100],["5172",5000],["5179",5000],["5229",5000],["5019",4000],["5136",3000],["5167",2967],["5151",2200],["5221",1500],["5132",1000],["5161",951],["5173",464],["5038",400]],"economic_expenditure_total_czk":6158148.17,"economic_financing":[["8115",-289610.14]],"economic_financing_total_czk":-289610.14,"economic_revenue":[["1211",1631576.38],["1121",875903.4],["4213",780799],["1511",607752.33],["1111",595510.42],["2111",282143.7],["2324",244620.18],["2321",224489],["2141",216392.45],["2131",150000],["1345",139908],["1113",120000],["1334",98542.43],["2119",90856.48],["1122",76860],["4112",71800],["1112",57052.26],["2132",56256],["3111",44800],["4111",32500],["1386",31898.51],["1387",12504.28],["1341",3300],["2139",1805],["1361",250],["1381",238.49]],"economic_revenue_total_czk":6447758.31,"purpose_expenditure":[["6112",936864],["3639",850677.38],["6171",576985.33],["3399",573532.94],["3745",483055.97],["3613",340351.75],["3631",293422.19],["3421",278040.8],["1031",266380.76],["3723",258434.22],["3326",238133],["5512",178269.95],["1032",154997.48],["3722",126648.57],["6399",96366],["3412",89063.43],["2321",85431.28],["3113",72582],["1036",41140],["6114",38871.59],["6320",35752],["3314",34404],["3721",20000],["2341",18354.93],["3635",17000],["6402",15126],["2212",10000],["2310",10000],["3319",6500],["3419",5000],["3741",5000],["6310",1762.6]],"purpose_expenditure_total_czk":6158148.17},"actual":{"economic_expenditure":[["5169",1931057.5],["6121",796006.47],["5023",709071],["5021",287386],["5137",218890.85],["5139",176471.21],["5031",161167],["5154",123493],["5153",78736.34],["5365",76860],["5321",73082],["5032",62326],["5168",45693.2],["5222",45685.51],["5156",44562.3],["5171",41322.17],["5194",37769.31],["5163",37514.6],["5162",37091.38],["5329",21645],["5362",19506],["5164",19052],["5364",15126],["5175",13923.28],["5123",7100],["5229",5000],["5179",4220.5],["5151",1920],["5167",1890],["5161",951],["5038",400]],"economic_expenditure_total_czk":5094919.62,"economic_financing":[["8115",-897939.63],["8901",-246025]],"economic_financing_total_czk":-1143964.63,"economic_revenue":[["1211",1631576.38],["1121",875903.4],["4213",780799],["1511",607752.33],["1111",595510.42],["2324",244620.18],["2321",224489],["2141",216392.45],["2111",182143.7],["1345",139908],["1113",115570.94],["1334",98542.43],["2131",92161],["2119",90856.48],["1122",76860],["4112",71800],["1112",57052.26],["2132",56255],["4111",32500],["1386",31898.51],["1387",12504.28],["1341",3300],["1361",250],["1381",238.49]],"economic_revenue_total_czk":6238884.25,"purpose_expenditure":[["6112",936864],["3639",827231.93],["6171",499302.27],["3745",365440.6],["3613",340351.75],["1031",262540.76],["3421",260649.2],["3723",258434.22],["3326",234349],["5512",162356.95],["3399",155022.39],["1032",154997.48],["3722",126648.57],["6399",96366],["3631",80513.69],["3113",71082],["3412",46523.43],["1036",41140],["6320",35752],["3314",31404],["6114",30918.59],["2321",29142.19],["3635",17000],["6402",15126],["3419",5000],["3741",5000],["3319",4000],["6310",1762.6]],"purpose_expenditure_total_czk":5094919.62}},"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."}}}}