{"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:49750500","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"49750500","name":"Obec Hory","short_name":"Hory","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Karlovarský kraj","district_name":"Karlovy Vary","municipality_code":551651},"amounts":{"revenue_approved":8161017,"revenue_adjusted":8198767,"revenue_actual":14250723.95,"expense_approved":10337783,"expense_adjusted":11487619,"expense_actual":8534335.2,"tax_revenue":9495087.43,"nontax_revenue":768646.52,"capital_revenue":3849890,"transfer_revenue":137100,"current_expense":7506819.32,"capital_expense":1027515.88,"budget_balance":5716388.75,"cash_current":21011124.1,"cash_previous":15294735.35},"ratios":{"revenue_execution":1.73815452,"expense_execution":0.74291593,"balance_to_revenue":0.40112971,"cash_to_expense":2.46195206,"cash_yoy":0.37374878,"capital_expense_share":0.12039788,"transfer_revenue_share":0.00962056},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/49750500/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/49750500"},"seo":{"slug":"hory","path":"/cz/municipalities/hory/"},"population":{"value":474,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":8161017,"expenditure_czk":10337783,"financing_czk":2176766,"balance_czk":-2176766},{"stage":"revised","revenue_czk":8198767,"expenditure_czk":11487619,"financing_czk":3288852,"balance_czk":-3288852},{"stage":"actual","revenue_czk":14250723.95,"expenditure_czk":8534335.2,"financing_czk":-5716388.75,"balance_czk":5716388.75}],"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",1575000],["5023",1458000],["5171",1235000],["6122",1150000],["5213",600000],["5011",541000],["5031",515300],["6123",400000],["5154",371000],["6121",370000],["5166",315000],["5139",312000],["5021",246000],["6119",220000],["5032",194900],["5137",125000],["5156",105000],["5168",68000],["5175",65000],["5499",63600],["5164",54400],["5194",50000],["5163",43400],["5155",35000],["5364",30133],["5162",28000],["5199",25000],["5167",21500],["5492",20000],["5903",20000],["5151",14000],["5179",14000],["5134",13000],["5038",7200],["5329",5250],["5133",5000],["5321",4100],["5132",3000],["5136",3000],["5161",3000],["5222",3000],["5362",3000],["5229",2000],["5173",1000]],"economic_expenditure_total_czk":10337783,"economic_financing":[["8115",2176766]],"economic_financing_total_czk":2176766,"economic_revenue":[["1211",3500000],["1121",1580000],["1111",1170000],["1345",458000],["1511",400000],["2324",323700],["1113",284000],["4112",104587],["2141",92400],["1112",73000],["2131",53000],["1386",46000],["1387",20000],["1341",19450],["2142",17000],["1342",13000],["1361",6000],["2111",880]],"economic_revenue_total_czk":8161017,"purpose_expenditure":[["6112",1959900],["6171",1643050],["3745",1621700],["2212",1160000],["3722",907000],["2292",620000],["3631",465000],["3412",455000],["3421",338000],["3399",230000],["3319",227000],["3635",220000],["3613",151900],["2219",100000],["3639",91000],["3632",65000],["6402",30133],["3721",20000],["5213",20000],["6310",9000],["5311",4100]],"purpose_expenditure_total_czk":10337783},"revised":{"economic_expenditure":[["5169",1615000],["5023",1458000],["6121",1302000],["5171",1235000],["6122",1150000],["5213",600000],["5011",541000],["5031",515300],["6123",400000],["5154",371000],["6119",350000],["5139",322900],["5166",315000],["5021",259121],["5032",194900],["5137",142100],["5156",105000],["5168",68000],["5175",66193],["5499",63600],["5164",54400],["5194",50000],["5163",43400],["5155",35000],["5364",30133],["5162",28000],["5199",25000],["5167",21500],["5492",20000],["5903",20000],["5151",14000],["5179",14000],["5134",13000],["5329",10500],["5038",7200],["5133",5000],["5321",4100],["5161",3272],["5132",3000],["5136",3000],["5222",3000],["5362",3000],["5229",2000],["5173",1000]],"economic_expenditure_total_czk":11487619,"economic_financing":[["8115",3288852]],"economic_financing_total_czk":3288852,"economic_revenue":[["1211",3500000],["1121",1580000],["1111",1170000],["1345",458000],["1511",400000],["2324",323700],["1113",284000],["4112",104587],["2141",92400],["1112",73000],["2131",53000],["1386",46000],["4111",32500],["1387",20000],["1341",19450],["2142",17000],["1342",13000],["2111",6130],["1361",6000]],"economic_revenue_total_czk":8198767,"purpose_expenditure":[["6112",1959900],["6171",1648300],["3745",1621700],["2212",1160000],["2219",1032000],["3722",975000],["2292",620000],["3631",465000],["3412",455000],["3635",350000],["3421",338000],["3399",230000],["3319",227000],["3613",151900],["3639",91000],["3632",65000],["6402",30133],["3721",20000],["5213",20000],["6114",14586],["6310",9000],["5311",4100]],"purpose_expenditure_total_czk":11487619},"actual":{"economic_expenditure":[["5169",1472928.67],["5023",1450152],["5171",955591.1],["5011",607189],["5213",546714],["5031",490301],["6123",433535],["6122",351060],["5139",327094.21],["5166",303810.86],["5154",296924.87],["6121",242920.88],["5032",184951],["5168",119408.61],["5137",96287.42],["5175",80847.52],["5156",64797.6],["5172",59214],["5499",54552],["5155",48038.05],["5163",44959.4],["5492",40800],["5194",35399.2],["5162",32039.25],["5021",31089],["5364",30133],["5199",24288],["5179",16946.43],["5164",13188.79],["5167",11960],["5329",10500],["5362",9900],["5134",9216.32],["5038",8080],["5229",8000],["5133",5111.79],["5136",4503],["5321",4100],["5222",2634],["5151",2371.23],["5161",1798],["5365",1000]],"economic_expenditure_total_czk":8534335.2,"economic_financing":[["8117",16000000],["8115",-14716388.75],["8118",-7000000]],"economic_financing_total_czk":-5716388.75,"economic_revenue":[["1211",4168989.31],["3111",3813590],["1121",2239225.25],["1111",1555843.72],["1345",462877],["1511",422340.33],["2324",405881.05],["1113",295515.92],["2141",151820.87],["1112",145865.21],["4112",104600],["2321",86625],["1386",81554.91],["2131",77326.6],["1342",51490],["3113",36300],["4111",32500],["1387",31967.74],["1341",19382],["2142",17833],["2119",17160],["1334",15521.55],["2111",12000],["1361",3900],["1381",614.49]],"economic_revenue_total_czk":14250723.95,"purpose_expenditure":[["6112",1947555],["6171",1581619.77],["3745",1096575.03],["2212",1082215.14],["3722",965352.32],["2292",546714],["3631",328586.64],["2219",256839.11],["3399",218537.68],["3613",125063.57],["3421",103207.3],["3319",82502.27],["3639",80043.22],["3412",45944.74],["6402",30133],["6114",14586],["3721",9846.01],["3632",8684],["6310",6230.4],["5311",4100]],"purpose_expenditure_total_czk":8534335.2}},"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."}}}}