{"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:00236071","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00236071","name":"Obec Horka II","short_name":"Horka II","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kutná Hora","municipality_code":534056},"amounts":{"revenue_approved":12461700,"revenue_adjusted":13670825.24,"revenue_actual":13923100.86,"expense_approved":22604400,"expense_adjusted":23787387,"expense_actual":12934858.37,"tax_revenue":10480538.59,"nontax_revenue":1368677.03,"capital_revenue":1924655,"transfer_revenue":149230.24,"current_expense":6749360.8,"capital_expense":6185497.57,"budget_balance":988242.49,"cash_current":11733956,"cash_previous":11317640.03},"ratios":{"revenue_execution":1.01845358,"expense_execution":0.54376962,"balance_to_revenue":0.07097862,"cash_to_expense":0.90715767,"cash_yoy":0.0367847,"capital_expense_share":0.47820373,"transfer_revenue_share":0.01071818},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00236071/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00236071"},"seo":{"slug":"horka-ii","path":"/cz/municipalities/horka-ii/"},"population":{"value":413,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":12461700,"expenditure_czk":22604400,"financing_czk":10142700,"balance_czk":-10142700},{"stage":"revised","revenue_czk":13670825.24,"expenditure_czk":23787387,"financing_czk":10116561.76,"balance_czk":-10116561.76},{"stage":"actual","revenue_czk":13923100.86,"expenditure_czk":12934858.37,"financing_czk":-988242.49,"balance_czk":988242.49}],"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",10700000],["5169",3053000],["6122",1895000],["5011",1076000],["5171",1003000],["5023",968000],["5154",800000],["5901",637000],["5031",469000],["5139",366000],["5137",280000],["6349",280000],["5032",200400],["5156",156000],["5021",120000],["6130",100000],["5163",95000],["5168",72000],["5329",70000],["5175",55000],["5141",40000],["5362",34000],["5194",30000],["5173",21000],["5167",10000],["5179",10000],["5164",9000],["5038",8000],["5161",6500],["5162",6000],["5151",5500],["5132",5000],["5321",5000],["5903",5000],["5136",4000],["5222",3000],["5365",3000],["5176",2000],["5221",2000]],"economic_expenditure_total_czk":22604400,"economic_financing":[["8115",8309372],["8117",2500000],["8124",-666672]],"economic_financing_total_czk":10142700,"economic_revenue":[["1211",3920000],["1121",1996000],["3113",1600000],["1111",1423000],["1511",1000000],["2111",905200],["1345",600000],["1113",252000],["2142",125200],["1112",120000],["4112",96000],["2324",85000],["1342",70000],["2131",51500],["2139",50000],["3111",50000],["1386",30000],["2321",30000],["1381",15000],["1387",15000],["4129",9300],["1341",5000],["2119",5000],["2141",5000],["2132",3000],["1361",500]],"economic_revenue_total_czk":12461700,"purpose_expenditure":[["3631",7300000],["3639",4253000],["3744",1600000],["3392",1580000],["3722",1313000],["6112",1235000],["2321",1107000],["3636",1000000],["6171",857400],["2212",450000],["3745",330000],["2310",300000],["3635",300000],["5512",197000],["1031",170000],["3399",160000],["3322",150000],["2333",60000],["6320",60000],["3421",45000],["6114",40000],["6399",30000],["6310",25000],["3314",11000],["3721",10000],["3319",6000],["3326",5000],["5213",5000],["3749",3000],["4379",2000]],"purpose_expenditure_total_czk":22604400},"revised":{"economic_expenditure":[["6121",10281000],["5169",3098000],["6122",2180000],["5171",1573000],["5023",1018000],["5011",976000],["5154",800000],["5362",604000],["5901",547000],["5031",469000],["5139",396000],["6349",328487],["5137",280000],["5021",220000],["5156",206000],["5032",200400],["5163",129500],["6130",100000],["5168",72000],["5329",70000],["5175",55000],["5141",40000],["5194",30000],["5173",21000],["5321",14000],["5167",10000],["5179",10000],["5164",9000],["5038",8000],["5161",6500],["5162",6000],["5151",5500],["5132",5000],["5903",5000],["5136",4000],["5222",3000],["5365",3000],["5176",2000],["5221",2000]],"economic_expenditure_total_czk":23787387,"economic_financing":[["8115",8283233.76],["8117",2500000],["8124",-666672]],"economic_financing_total_czk":10116561.76,"economic_revenue":[["1211",3920000],["1121",1996000],["3113",1910475],["1111",1423000],["1511",1000000],["2111",905200],["1122",741720],["1345",622000],["1113",252000],["2142",125200],["1112",120000],["2324",103000],["4112",96800],["2139",88000],["1342",70000],["1386",57000],["2131",51500],["3111",50000],["2321",30000],["4111",25338.24],["1387",23000],["4116",17792],["1381",15000],["4129",9300],["1341",5000],["2119",5000],["2141",5000],["2132",3000],["1361",500]],"economic_revenue_total_czk":13670825.24,"purpose_expenditure":[["3631",7300000],["3639",4774000],["3744",1600000],["6112",1285000],["3722",1281487],["3392",1161000],["2321",1160500],["3636",1000000],["6171",881400],["2212",650000],["6399",590000],["3745",410000],["2310",300000],["3635",300000],["3322",260000],["5512",197000],["1031",170000],["3399",160000],["6320",85000],["2333",60000],["3421",45000],["6114",40000],["6310",25000],["3314",21000],["3721",10000],["3319",6000],["3326",5000],["5213",5000],["3749",3000],["4379",2000]],"purpose_expenditure_total_czk":23787387},"actual":{"economic_expenditure":[["6121",3986770.67],["6122",2094268],["5169",1532766.44],["5023",987812],["5011",948698],["5362",593827],["5154",560305.53],["5171",521047.97],["5031",381547],["5139",308135.59],["5156",195530.69],["5032",168484],["5021",149830],["5163",104860.6],["6349",94318.9],["5168",74514.75],["5329",62038.4],["5175",43288.51],["5194",34666.58],["5141",29448.58],["5179",12286.22],["6130",10140],["5321",9000],["5038",6711],["5162",5079.94],["5167",4560],["5151",4368],["5137",3921],["5161",2564],["5166",2510],["5173",1559]],"economic_expenditure_total_czk":12934858.37,"economic_financing":[["8118",-5000000],["8115",4678429.51],["8124",-666672]],"economic_financing_total_czk":-988242.49,"economic_revenue":[["1211",3934090.75],["1121",2107873.2],["3113",1912475],["1111",1424418.06],["1511",1032340.76],["2111",875558.31],["1122",741720],["1345",624545],["1113",278480.86],["2324",155005.25],["1112",137369.64],["2142",125188],["4112",96800],["2131",89453],["2139",87880.93],["1342",78914],["1386",76789.62],["1387",30096.74],["2321",28680],["4111",25338.24],["4116",17792],["3111",12180],["4129",9300],["1334",8408.14],["1341",4740],["2119",3210],["2310",2000],["2132",1000],["2141",701.54],["1381",601.82],["1361",150]],"economic_revenue_total_czk":13923100.86,"purpose_expenditure":[["3631",4027466.98],["3639",3512332.87],["6112",1258979],["3722",1090539.44],["2321",801397.08],["6171",691901.95],["6399",582027],["3745",275918.34],["2212",213579.04],["1031",127632],["3399",98527.23],["3392",94976],["6320",62120],["6114",25338.24],["6310",23118.6],["5512",13279.1],["3744",12778],["3421",6548.18],["3314",5763.75],["3721",5635.57],["3319",5000]],"purpose_expenditure_total_czk":12934858.37}},"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."}}}}