{"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:00662844","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00662844","name":"Obec Horčápsko","short_name":"Horčápsko","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Příbram","municipality_code":564257},"amounts":{"revenue_approved":2304500,"revenue_adjusted":2548380,"revenue_actual":2964352.89,"expense_approved":4015000,"expense_adjusted":4215720,"expense_actual":2961621.33,"tax_revenue":2376905.7,"nontax_revenue":464387.69,"capital_revenue":0,"transfer_revenue":123059.5,"current_expense":2277198.89,"capital_expense":684422.44,"budget_balance":2731.56,"cash_current":4822582.22,"cash_previous":4819850.66},"ratios":{"revenue_execution":1.16323032,"expense_execution":0.70251851,"balance_to_revenue":0.00092147,"cash_to_expense":1.62835882,"cash_yoy":0.00056673,"capital_expense_share":0.23109721,"transfer_revenue_share":0.04151311},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00662844/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00662844"},"seo":{"slug":"horcapsko","path":"/cz/municipalities/horcapsko/"},"population":{"value":87,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2304500,"expenditure_czk":4015000,"financing_czk":1710500,"balance_czk":-1710500},{"stage":"revised","revenue_czk":2548380,"expenditure_czk":4215720,"financing_czk":1667340,"balance_czk":-1667340},{"stage":"actual","revenue_czk":2964352.89,"expenditure_czk":2961621.33,"financing_czk":-2731.56,"balance_czk":2731.56}],"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",1074000],["5023",666000],["5139",391000],["5137",320000],["5011",290000],["5171",270000],["5021",204000],["5154",135000],["5365",100000],["6121",100000],["5032",84000],["5168",60000],["6111",60000],["5031",50000],["5362",40000],["5163",35000],["5194",22000],["5136",17000],["5162",17000],["5323",15000],["5903",12000],["5175",11000],["5156",10000],["5192",10000],["5167",8000],["5329",5000],["5229",4000],["5222",3000],["5038",1000],["5161",1000]],"economic_expenditure_total_czk":4015000,"economic_financing":[["8115",1710500]],"economic_financing_total_czk":1710500,"economic_revenue":[["1211",780000],["1121",420000],["1111",280000],["1511",280000],["1122",100000],["2111",100000],["2131",80000],["1113",65000],["1345",63000],["4112",59900],["2324",30000],["1112",18000],["2132",10000],["1342",5000],["1386",4000],["1381",3000],["1387",3000],["1341",1600],["1334",1000],["1361",1000]],"economic_revenue_total_czk":2304500,"purpose_expenditure":[["6171",1620000],["6112",718000],["2212",260000],["1031",250000],["3745",202000],["3631",150000],["3639",130000],["3722",120000],["3635",100000],["6399",100000],["3392",95000],["3399",57000],["1032",50000],["3723",30000],["6320",30000],["2292",15000],["2341",15000],["3721",15000],["5213",12000],["5512",12000],["3319",11000],["2221",10000],["6310",5000],["6409",5000],["3543",2000],["3749",1000]],"purpose_expenditure_total_czk":4015000},"revised":{"economic_expenditure":[["5169",1080059],["5023",666000],["6121",489093],["5139",324765],["5011",290000],["5171",270000],["5021",249000],["6122",137502],["5154",135000],["5032",84000],["5137",70000],["5168",60700],["6111",60000],["5031",50000],["5365",45360],["5362",40000],["5163",35000],["5194",22000],["5136",17000],["5162",17000],["5903",12000],["5175",11000],["5156",10000],["5192",10000],["5323",8941],["5167",8000],["5329",4300],["5229",4000],["5222",3000],["5038",1000],["5161",1000]],"economic_expenditure_total_czk":4215720,"economic_financing":[["8117",4500000],["8118",-4500000],["8115",1667340]],"economic_financing_total_czk":1667340,"economic_revenue":[["1211",780000],["1121",420000],["1111",280000],["1511",280000],["4213",235360],["2111",100000],["2131",80000],["1113",65000],["1345",63000],["4112",57400],["4116",52700],["1122",45360],["2324",30000],["1112",18000],["4111",12960],["2132",10000],["1342",5000],["1386",4000],["1381",3000],["1387",3000],["1341",1600],["1334",1000],["1361",1000]],"economic_revenue_total_czk":2548380,"purpose_expenditure":[["6171",1284470],["3392",766590],["6112",718000],["1031",250000],["3745",202000],["2212",166059],["3631",150000],["3639",130000],["3722",120000],["3635",100000],["3399",57000],["1032",50000],["6399",45360],["3723",30000],["6320",30000],["6114",20000],["2341",15000],["3721",15000],["5213",12000],["5512",12000],["3319",11000],["2221",10000],["2292",8941],["6310",5000],["6409",4300],["3543",2000],["3749",1000]],"purpose_expenditure_total_czk":4215720},"actual":{"economic_expenditure":[["5023",586612],["5169",441280.07],["6121",386823.24],["5011",265175],["6122",237099.2],["5139",189503.9],["5021",188350],["5154",131027.95],["5032",68943],["5168",67335.9],["5031",64828],["6111",60500],["5171",46233],["5365",45630],["5172",31581],["5194",24282],["5163",21043.2],["5499",19637],["5175",13637.7],["5166",13310],["5137",12832.12],["5162",11126.71],["5323",8941],["5167",5380],["5362",5071],["5164",5010.52],["5329",4300],["5179",2489.82],["5133",1549],["5038",1335],["5136",440],["5161",314]],"economic_expenditure_total_czk":2961621.33,"economic_financing":[["8118",-4500000],["8117",3000000],["8115",1497268.44]],"economic_financing_total_czk":-2731.56,"economic_revenue":[["1211",921106.27],["1121",493181.65],["1511",377278.55],["1111",332863.6],["2111",242644],["2131",140988.69],["1345",65650],["1113",65186.42],["4112",57400],["4116",52700],["1122",45360],["1112",32146.61],["2310",30000],["2324",21859.5],["2141",19312.5],["1386",17967.67],["4111",12959.5],["1342",10380],["2132",9583],["1387",7042.19],["1334",6949.6],["1341",1500],["1361",150],["1381",143.14]],"economic_revenue_total_czk":2964352.89,"purpose_expenditure":[["6171",786020.86],["3392",757034.04],["6112",627534],["3745",145130.9],["3722",143185.56],["1032",78449],["3639",78145.15],["1031",62804.6],["3399",52521.82],["6399",45360],["2212",37310],["3723",31297.64],["3631",24034.22],["6320",18794],["6114",14279],["3319",13800],["1036",13310],["5512",11616],["2292",8941],["6409",4300],["2341",3230],["3721",2274.34],["6310",2249.2]],"purpose_expenditure_total_czk":2961621.33}},"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."}}}}