{"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:00237795","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00237795","name":"Obec Horky nad Jizerou","short_name":"Horky nad Jizerou","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mladá Boleslav","municipality_code":535818},"amounts":{"revenue_approved":9231000,"revenue_adjusted":27898273.22,"revenue_actual":27663206.59,"expense_approved":8031000,"expense_adjusted":33342380,"expense_actual":31649518.66,"tax_revenue":12976019.57,"nontax_revenue":2632111.8,"capital_revenue":4400,"transfer_revenue":12050675.22,"current_expense":8141216.12,"capital_expense":23508302.54,"budget_balance":-3986312.07,"cash_current":7124666.41,"cash_previous":8385614.21},"ratios":{"revenue_execution":0.99157415,"expense_execution":0.94922794,"balance_to_revenue":-0.14410159,"cash_to_expense":0.22511137,"cash_yoy":-0.15037036,"capital_expense_share":0.74276967,"transfer_revenue_share":0.43562105},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00237795/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00237795"},"seo":{"slug":"horky-nad-jizerou","path":"/cz/municipalities/horky-nad-jizerou/"},"population":{"value":622,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":9231000,"expenditure_czk":8031000,"financing_czk":-1200000,"balance_czk":1200000},{"stage":"revised","revenue_czk":27898273.22,"expenditure_czk":33342380,"financing_czk":5444106.78,"balance_czk":-5444106.78},{"stage":"actual","revenue_czk":27663206.59,"expenditure_czk":31649518.66,"financing_czk":3986312.07,"balance_czk":-3986312.07}],"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",2450000],["5011",1000000],["5171",651000],["5023",650000],["6121",650000],["5021",405000],["5154",380000],["5321",320000],["5031",300000],["5168",230000],["5153",220000],["5032",200000],["5141",85000],["5151",85000],["5139",80000],["5156",65000],["5137",50000],["5162",50000],["5222",30000],["5155",25000],["5903",25000],["5163",20000],["5166",20000],["5175",15000],["5194",10000],["5038",5000],["5138",5000],["5161",5000]],"economic_expenditure_total_czk":8031000,"economic_financing":[["8124",-1200000]],"economic_financing_total_czk":-1200000,"economic_revenue":[["1211",3000000],["1121",1800000],["1111",1300000],["1511",900000],["2132",750000],["1345",500000],["2111",460000],["1113",250000],["4112",115000],["1112",80000],["2131",48000],["1341",20000],["2112",5000],["2119",2000],["1361",1000]],"economic_revenue_total_czk":9231000,"purpose_expenditure":[["6171",2800000],["3722",1200000],["6112",750000],["2212",736000],["4351",600000],["2321",400000],["3412",300000],["3631",250000],["3113",200000],["3632",150000],["3745",150000],["3723",100000],["3725",100000],["5512",100000],["6310",100000],["3111",60000],["5213",25000],["3399",10000]],"purpose_expenditure_total_czk":8031000},"revised":{"economic_expenditure":[["6121",23966562],["5169",3010400],["5011",1000000],["5023",864000],["5171",680100],["5321",540000],["5021",450835.2],["5153",343100],["5154",321000],["5031",304800],["5139",289200],["5168",258210],["5032",209200],["5365",174780],["6122",160500],["5163",136100],["5151",105500],["5141",85000],["5156",59600],["5137",50000],["5162",50000],["5172",40000],["5194",34100],["5175",33480],["5222",30000],["5155",25000],["5903",25000],["5041",20000],["5166",20000],["5362",14838],["5138",12200],["5221",6500],["5161",5362],["5038",5000],["5167",5000],["5019",3304.8],["5173",1195],["5039",1117],["5132",1000],["5136",396]],"economic_expenditure_total_czk":33342380,"economic_financing":[["8123",9000000],["8115",-2355893.22],["8124",-1200000]],"economic_financing_total_czk":5444106.78,"economic_revenue":[["4213",11447605.27],["1211",5310000],["1121",2845000],["1111",1946000],["1511",1384000],["2111",1231000],["2132",1000500],["1345",575200],["4113",400666.15],["1113",376000],["1112",320000],["1122",171780],["2324",163200],["2322",160108],["4112",117400],["1386",105000],["4121",60000],["2142",52000],["1334",50000],["2131",48000],["1387",40620],["1341",26900],["4111",25003.8],["1356",18000],["2112",10000],["2119",6000],["3111",4400],["1361",2070],["2141",1000],["1381",820]],"economic_revenue_total_czk":27898273.22,"purpose_expenditure":[["2321",23873562],["6171",3093600.2],["3722",1400000],["6112",964000],["2212",736000],["4351",612000],["3113",414000],["3412",324000],["3745",259000],["3631",250000],["3632",205000],["6399",183618],["2219",180000],["5512",125396],["6310",116100],["3725",102000],["2221",100000],["3723",100000],["6320",100000],["3111",66000],["3721",45000],["6114",25003.8],["5213",25000],["3421",20000],["3399",16100],["3341",4000],["2310",3000]],"purpose_expenditure_total_czk":33342380},"actual":{"economic_expenditure":[["6121",23362122.54],["5169",2805095.57],["5023",863906],["5011",834871],["5321",540000],["5171",473152.33],["5021",434291],["5153",316302.36],["5031",290787],["5168",252622],["5139",234761.12],["5154",231697.15],["5032",178184],["5365",173680],["6122",146180],["5151",93036.7],["5163",80692.3],["5156",51018],["5141",50154.32],["5162",42202.42],["5172",38211.6],["5362",-34323],["5194",33184.6],["5137",27817.9],["5155",22552],["5175",22132.52],["5222",20621.03],["5166",19061],["5041",12196],["5138",12148.4],["5221",6215],["5038",4886],["5161",3424],["5019",3304.8],["5173",1195],["5039",1117],["5132",623],["5136",396]],"economic_expenditure_total_czk":31649518.66,"economic_financing":[["8123",3908924.27],["8115",1260947.8],["8124",-1183560]],"economic_financing_total_czk":3986312.07,"economic_revenue":[["4213",11447605.27],["1211",5309752.2],["1121",2844118.28],["1111",1945835.92],["1511",1383550.55],["2111",1230684.44],["2132",995664.01],["1345",534800],["4113",400666.15],["1113",375821.76],["1112",185365.21],["1122",171780],["2324",163075.34],["2322",160108],["4112",117400],["1386",103615.44],["4121",60000],["2142",51980],["1387",40610.05],["1334",32982.5],["1341",26900],["4111",25003.8],["1356",18000],["2131",15077],["2112",9600],["2119",5445],["3111",4400],["1361",2070],["1381",817.66],["2141",478.01]],"economic_revenue_total_czk":27663206.59,"purpose_expenditure":[["2321",23864982.39],["6171",2700863.1],["3722",1391848.75],["6112",936566],["4351",575082.74],["3113",414000],["3745",236207.4],["3412",235257.48],["3632",186500],["2219",176324.83],["6399",135017],["3631",123735.88],["5512",88023.21],["2221",85683.95],["6310",81201.62],["3725",80604.69],["3111",66000],["3723",65095.67],["2212",55570.1],["6320",49645],["3721",37523.31],["6114",25003.8],["3421",19624.6],["3399",16085],["2310",2103.14],["3341",969]],"purpose_expenditure_total_czk":31649518.66}},"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."}}}}