{"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:00640611","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00640611","name":"Obec Hořany","short_name":"Hořany","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Nymburk","municipality_code":534854},"amounts":{"revenue_approved":16155140,"revenue_adjusted":24954811.4,"revenue_actual":25600567.84,"expense_approved":27307000,"expense_adjusted":29164582,"expense_actual":25995379.38,"tax_revenue":4157248.44,"nontax_revenue":289608,"capital_revenue":287641.52,"transfer_revenue":20866069.88,"current_expense":4065107.97,"capital_expense":21930271.41,"budget_balance":-394811.54,"cash_current":6516202.31,"cash_previous":9776609.22},"ratios":{"revenue_execution":1.02587703,"expense_execution":0.89133386,"balance_to_revenue":-0.01542198,"cash_to_expense":0.25066771,"cash_yoy":-0.33349056,"capital_expense_share":0.8436219,"transfer_revenue_share":0.81506278},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00640611/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00640611"},"seo":{"slug":"horany","path":"/cz/municipalities/horany/"},"population":{"value":168,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":16155140,"expenditure_czk":27307000,"financing_czk":11151860,"balance_czk":-11151860},{"stage":"revised","revenue_czk":24954811.4,"expenditure_czk":29164582,"financing_czk":4209770.6,"balance_czk":-4209770.6},{"stage":"actual","revenue_czk":25600567.84,"expenditure_czk":25995379.38,"financing_czk":394811.54,"balance_czk":-394811.54}],"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",23820000],["5169",719000],["5021",585000],["5171",547000],["5023",390000],["5141",260000],["5321",198500],["5154",158000],["5031",150000],["5032",90000],["5139",72000],["5166",60000],["5137",35000],["5168",35000],["5365",35000],["5164",28500],["5163",25000],["5362",25000],["5156",20000],["5175",15000],["5162",12000],["5132",5000],["5194",5000],["5901",5000],["5903",5000],["5038",3000],["5173",3000],["5161",1000]],"economic_expenditure_total_czk":27307000,"economic_financing":[["8115",11503676],["8124",-366816],["8901",15000]],"economic_financing_total_czk":11151860,"economic_revenue":[["4216",12312940],["1211",1500000],["1121",740000],["1111",510000],["1511",480000],["1345",200000],["1113",110000],["2131",70000],["4112",70000],["2324",60000],["1112",35000],["1122",20000],["1386",20000],["1387",10000],["1334",8500],["2132",6000],["1341",2500],["1361",200]],"economic_revenue_total_czk":16155140,"purpose_expenditure":[["2321",14620000],["2310",9200000],["6171",1050000],["2219",500000],["6112",420000],["3745",300000],["3722",270000],["6310",270000],["3723",200000],["3113",153000],["3399",70000],["3631",60000],["6399",35000],["2292",32000],["6114",30000],["3639",25000],["3721",15000],["6320",15000],["3612",8500],["3632",8500],["3341",5000],["3412",5000],["5212",5000],["5213",5000],["5512",5000]],"purpose_expenditure_total_czk":27307000},"revised":{"economic_expenditure":[["6121",24450500],["5169",1383320],["5021",610366],["5023",516000],["5171",417000],["5141",260000],["5321",201780],["5154",166800],["5031",150000],["5137",144000],["6122",140000],["6127",128000],["5032",106414],["5139",77973],["5168",76171],["5138",65000],["5166",60000],["5365",35000],["5163",25000],["5362",25000],["6130",24200],["5156",20000],["5164",20000],["5162",12000],["5175",11191],["5221",10000],["5132",5000],["5194",5000],["5901",5000],["5903",5000],["5038",3000],["5173",3000],["5161",1000],["6202",1000],["5019",647],["5039",220]],"economic_expenditure_total_czk":29164582,"economic_financing":[["8115",4561586.6],["8124",-366816],["8901",15000]],"economic_financing_total_czk":4209770.6,"economic_revenue":[["4216",13943323.58],["4222",6342871],["1211",1500000],["1121",740000],["1111",510000],["4116",488016.3],["1511",480000],["3122",316541.52],["1345",200000],["1113",110000],["4112",71800],["2131",70000],["2324",60000],["1112",35000],["4111",20059],["1122",20000],["1386",20000],["1387",10000],["1334",8500],["2132",6000],["1341",2500],["1361",200]],"economic_revenue_total_czk":24954811.4,"purpose_expenditure":[["2321",14650000],["2310",9200000],["6171",1505000],["6112",562414],["2219",500000],["2115",366000],["3745",310000],["3722",270000],["6310",270000],["3635",251803],["3723",249000],["3412",205000],["3326",157000],["3113",153000],["3421",150500],["3399",70000],["3631",60000],["3639",49200],["2292",35280],["6399",35000],["6114",20568],["5311",20000],["3721",15000],["6320",15000],["3612",8800],["3632",8500],["1014",5000],["3341",5000],["5212",5000],["5213",5000],["5512",5000],["5519",2517]],"purpose_expenditure_total_czk":29164582},"actual":{"economic_expenditure":[["6121",21748476.91],["5169",1457054.3],["5021",700847],["5023",515783],["5141",210101.79],["5321",184780],["5154",140341.72],["5031",132346],["6127",127594.5],["5138",120360.1],["5168",106496.86],["5171",104320.97],["5139",94499.19],["5032",94451],["5137",33492],["6122",29000],["6130",24200],["5362",21249],["5365",19170],["5175",18957],["5164",15821],["5162",14473.92],["5163",14402.2],["5132",12860],["5156",11910],["5221",10000],["5179",7376],["5194",5743.92],["5173",5327],["5136",2500],["5038",2193],["5222",2000],["5493",2000],["5161",1960],["5131",1399],["6202",1000],["5019",647],["5039",220],["5909",25]],"economic_expenditure_total_czk":25995379.38,"economic_financing":[["8115",3290709.54],["8124",-2895898]],"economic_financing_total_czk":394811.54,"economic_revenue":[["4216",13943323.58],["4222",6342871],["1211",1562854.99],["1121",836482.72],["1511",754873.47],["1111",575303.04],["4116",488016.3],["3122",286541.52],["1345",192400],["2131",166150],["1113",110588.97],["2324",105448],["4112",71800],["1112",54529.1],["1386",30476.5],["4111",20059],["1122",17220],["1387",11944.59],["1334",8255.2],["2321",6510],["2132",6500],["2112",3000],["2119",2000],["1341",1825],["3121",1100],["1361",250],["1381",244.86]],"economic_revenue_total_czk":25600567.84,"purpose_expenditure":[["2321",13092361.6],["2310",8348228.46],["6171",1498334.74],["6112",562197],["2115",364000],["3745",293145],["3635",251803],["2219",228278.55],["3723",222231.67],["3722",218625.48],["6310",212714.99],["3326",156594.5],["3421",150484.07],["3113",136000],["3399",53261.92],["3639",45449],["2292",35280],["3631",31080.18],["6114",20568],["6399",17220],["6320",11407],["3721",9673.95],["3612",8716.77],["3632",8500],["5512",5000],["1014",4879],["3412",3500],["3341",3327.5],["5519",2517]],"purpose_expenditure_total_czk":25995379.38}},"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."}}}}