{"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:00640352","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00640352","name":"Obec Horušice","short_name":"Horušice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kutná Hora","municipality_code":531481},"amounts":{"revenue_approved":4652400,"revenue_adjusted":5975520,"revenue_actual":5881017.53,"expense_approved":5915200,"expense_adjusted":8378730,"expense_actual":7833208.14,"tax_revenue":4550369.58,"nontax_revenue":1083293.05,"capital_revenue":10800,"transfer_revenue":236554.9,"current_expense":3723852.89,"capital_expense":4109355.25,"budget_balance":-1952190.61,"cash_current":1988088.32,"cash_previous":4451858.35},"ratios":{"revenue_execution":0.98418506,"expense_execution":0.93489206,"balance_to_revenue":-0.33194776,"cash_to_expense":0.25380257,"cash_yoy":-0.55342507,"capital_expense_share":0.52460693,"transfer_revenue_share":0.04022346},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00640352/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00640352"},"seo":{"slug":"horusice","path":"/cz/municipalities/horusice/"},"population":{"value":166,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4652400,"expenditure_czk":5915200,"financing_czk":1262800,"balance_czk":-1262800},{"stage":"revised","revenue_czk":5975520,"expenditure_czk":8378730,"financing_czk":2403210,"balance_czk":-2403210},{"stage":"actual","revenue_czk":5881017.53,"expenditure_czk":7833208.14,"financing_czk":1952190.61,"balance_czk":-1952190.61}],"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",1500000],["6122",1200000],["5169",936500],["5023",590000],["5021",533000],["5141",250000],["5154",201000],["5032",90000],["5031",88000],["5153",75000],["5139",62000],["5168",55000],["5171",53000],["5163",43000],["5329",42000],["5156",29000],["5365",23700],["5137",20000],["5138",20000],["5166",20000],["5175",19000],["5162",15000],["5194",15000],["5173",10000],["5151",8000],["5133",5000],["5903",5000],["5167",3000],["5362",2000],["5136",1000],["5161",1000]],"economic_expenditure_total_czk":5915200,"economic_financing":[["8115",1766800],["8124",-504000]],"economic_financing_total_czk":1262800,"economic_revenue":[["1211",1500000],["1121",800000],["1111",700000],["1511",530000],["2111",462000],["2131",150000],["1113",125000],["1345",125000],["2324",75000],["4112",57400],["1112",45000],["1122",23500],["2112",20500],["1386",20000],["1387",10000],["1341",5000],["1361",3000],["2141",1000]],"economic_revenue_total_czk":4652400,"purpose_expenditure":[["6171",3347200],["6112",660000],["2321",446000],["3722",315000],["6310",263000],["2411",261000],["3745",205000],["3723",95500],["3631",80000],["3399",40000],["3721",30000],["6320",30000],["5212",25000],["2341",24000],["6399",23500],["2292",17000],["3341",10000],["2310",8000],["3319",8000],["5213",7000],["2212",5000],["3314",5000],["3412",5000],["5512",5000]],"purpose_expenditure_total_czk":5915200},"revised":{"economic_expenditure":[["6121",2713820],["6122",1364500],["5169",1297120],["5023",590000],["5021",570650],["5154",346740],["5141",250000],["5171",241890],["5137",160300],["5032",92810],["5031",90730],["5166",81440],["5139",79830],["5153",75000],["5168",60690],["5329",44440],["5163",43000],["5172",42220],["6119",40000],["5365",32860],["5156",30490],["5194",25000],["5175",21000],["5138",20000],["5162",15000],["5173",11010],["5222",10000],["5151",8000],["5133",5000],["5903",5000],["5362",4000],["5167",3000],["5136",1450],["5161",1000],["5019",550],["5039",190]],"economic_expenditure_total_czk":8378730,"economic_financing":[["8115",2914790],["8124",-511580]],"economic_financing_total_czk":2403210,"economic_revenue":[["1211",1819430],["1121",974940],["1111",701840],["1511",663480],["2111",462420],["2324",264210],["2212",227880],["2131",186380],["4213",164510],["1113",128800],["1345",125060],["1112",63540],["4112",57400],["1386",35800],["1122",30660],["2112",20500],["4111",14660],["1387",13930],["3111",10800],["1341",5000],["1361",3000],["2141",1000],["1381",280]],"economic_revenue_total_czk":5975520,"purpose_expenditure":[["6171",5231580],["6112",660000],["2321",566890],["3722",465000],["3745",357440],["2411",291790],["6310",263000],["3723",105170],["3631",80000],["3399",50000],["3721",50000],["3635",40000],["6399",32660],["6320",30000],["5212",25000],["2341",24000],["2292",19440],["3341",18000],["6114",15310],["3429",10000],["2310",8000],["3319",8000],["5213",7000],["3314",5450],["2212",5000],["3412",5000],["5512",5000]],"purpose_expenditure_total_czk":8378730},"actual":{"economic_expenditure":[["6121",2713801.23],["6122",1355554.02],["5169",1160968.7],["5023",552546],["5021",493766],["5154",314000.75],["5141",219232.58],["5137",160290.38],["5171",157559.81],["5031",90385],["5032",84546],["5166",81433],["5168",60681.6],["5139",49354.91],["5153",48284],["5172",42217],["6119",40000],["5329",33532],["5365",32810],["5163",32690],["5156",26481.82],["5194",24532.5],["5175",13002.6],["5173",10242],["5222",10000],["5138",7973],["5162",4639.24],["5151",4400],["5362",4000],["5167",2700],["5019",541],["5136",450],["5161",410],["5039",183]],"economic_expenditure_total_czk":7833208.14,"economic_financing":[["8115",2463770.03],["8124",-511579.42]],"economic_financing_total_czk":1952190.61,"economic_revenue":[["1211",1819422.85],["1121",974936.85],["1111",689769.49],["1511",663473.77],["2111",394189.37],["2324",264198.29],["2212",227872.39],["2131",186376],["4213",164500],["1113",128795.07],["1345",125054],["1112",63534.73],["4112",57400],["1386",35514.85],["1122",30660],["4111",14654.9],["1387",13920.27],["3111",10800],["2112",10657],["1341",4860],["1381",277.7],["1361",150]],"economic_revenue_total_czk":5881017.53,"purpose_expenditure":[["6171",5089156.83],["6112",613530],["2321",479860.32],["3722",442441.51],["2411",278417],["3745",271277.07],["6310",222972.58],["3723",89155.5],["3631",56147.61],["3721",46294.91],["3399",40902.7],["3635",40000],["6399",32660],["6320",28950],["5212",25000],["2292",19440],["6114",14654.9],["3341",12827.21],["3429",10000],["3319",8000],["3314",5426],["2310",4400],["3412",1694]],"purpose_expenditure_total_czk":7833208.14}},"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."}}}}