{"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:00270121","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00270121","name":"Obec Horka","short_name":"Horka","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Chrudim","municipality_code":571466},"amounts":{"revenue_approved":25434800,"revenue_adjusted":29120443.02,"revenue_actual":17002826.4,"expense_approved":24284800,"expense_adjusted":25478264.96,"expense_actual":19330107.76,"tax_revenue":10027294.3,"nontax_revenue":1591819.37,"capital_revenue":2932419.42,"transfer_revenue":2451293.31,"current_expense":8839146.26,"capital_expense":10490961.5,"budget_balance":-2327281.36,"cash_current":15304125.24,"cash_previous":18685931.48},"ratios":{"revenue_execution":0.58387939,"expense_execution":0.75869011,"balance_to_revenue":-0.13687615,"cash_to_expense":0.79172478,"cash_yoy":-0.18098141,"capital_expense_share":0.54272649,"transfer_revenue_share":0.14416975},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00270121/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00270121"},"seo":{"slug":"horka","path":"/cz/municipalities/horka/"},"population":{"value":434,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":25434800,"expenditure_czk":24284800,"financing_czk":-1150000,"balance_czk":1150000},{"stage":"revised","revenue_czk":29120443.02,"expenditure_czk":25478264.96,"financing_czk":-3642178.06,"balance_czk":3642178.06},{"stage":"actual","revenue_czk":17002826.4,"expenditure_czk":19330107.76,"financing_czk":2327281.36,"balance_czk":-2327281.36}],"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",15515000],["5169",2031000],["5171",1545000],["5011",1380000],["5023",800000],["5137",570000],["5031",525000],["5141",450000],["5032",265000],["5154",250000],["5168",210000],["5139",188000],["5021",134000],["5156",70000],["5153",60000],["5163",39500],["5222",32000],["5131",30000],["5162",20000],["6130",18000],["5136",17000],["5175",16000],["5167",15000],["5194",15000],["5329",12000],["5321",10300],["5038",10000],["5151",10000],["5164",10000],["5134",8000],["5179",8000],["5173",5000],["5339",5000],["5903",5000],["5161",3000],["5362",3000]],"economic_expenditure_total_czk":24284800,"economic_financing":[["8124",-1150000]],"economic_financing_total_czk":-1150000,"economic_revenue":[["3111",13020900],["1211",4000000],["1121",2000000],["4216",1500000],["1111",1200000],["4113",931000],["1511",640000],["2111",595000],["1345",440000],["1113",260000],["2141",200000],["2324",182000],["2321",150000],["4112",102500],["1112",90000],["1386",35000],["2131",30000],["1381",20000],["1387",15000],["2132",14400],["1341",7000],["1334",1000],["1361",1000]],"economic_revenue_total_czk":25434800,"purpose_expenditure":[["3612",10218000],["6171",5781000],["2212",1570000],["4339",1225000],["6112",805000],["2321",784000],["3722",650000],["3745",646000],["6310",457000],["2219",415000],["3412",410000],["3635",250000],["3726",250000],["2141",185000],["3631",175000],["2341",100000],["3421",78000],["5512",75500],["3326",50000],["3639",32000],["3429",25000],["6320",20000],["3341",15000],["3399",15000],["3319",14000],["3900",10000],["5311",10000],["3419",7000],["4350",5000],["5213",5000],["3314",2000],["5273",300]],"purpose_expenditure_total_czk":24284800},"revised":{"economic_expenditure":[["6121",15515000],["5169",2099000],["5011",1647000],["5171",1576316],["5023",986000],["5137",808648.96],["5031",620000],["5141",450000],["5032",385000],["5154",310000],["5168",210000],["5139",208000],["5021",154000],["5153",110000],["5156",70000],["5163",55500],["5222",45000],["5131",30000],["5162",20000],["5175",19000],["5194",18000],["6130",18000],["5136",17000],["5167",15000],["5329",12000],["5151",11500],["5038",11000],["5321",10300],["5164",10000],["5134",8000],["5179",8000],["5173",5000],["5339",5000],["5903",5000],["5161",3000],["5362",3000]],"economic_expenditure_total_czk":25478264.96,"economic_financing":[["8115",-2492178.06],["8124",-1150000]],"economic_financing_total_czk":-3642178.06,"economic_revenue":[["3111",13020900],["1211",4076500],["1121",2000000],["4216",1500000],["1111",1401500],["4116",1128138.02],["4113",931000],["2111",834000],["1511",741500],["4213",613000],["1345",440000],["4122",320000],["3113",284680],["1113",281600],["3121",250000],["2324",216000],["2141",200000],["4222",200000],["2321",150000],["1112",117000],["4112",102500],["1386",80100],["2131",75000],["4111",65000],["1387",31500],["1381",20000],["2322",15125],["2132",14400],["1341",7000],["2119",2000],["1334",1000],["1361",1000]],"economic_revenue_total_czk":29120443.02,"purpose_expenditure":[["3612",10218000],["6171",5796980],["2212",1716000],["4339",1468000],["6112",1091000],["2321",784000],["3722",710000],["3745",646000],["2141",477500],["6310",457000],["2219",415000],["3412",415000],["3635",250000],["3726",250000],["3631",175000],["2341",100000],["3326",81316],["3421",78000],["5512",75500],["6114",65000],["6320",36000],["3639",32000],["3319",27000],["3429",25000],["3399",18000],["3723",16668.96],["3341",15000],["3900",10000],["5311",10000],["3419",7000],["4350",5000],["5213",5000],["3314",2000],["5273",300]],"purpose_expenditure_total_czk":25478264.96},"actual":{"economic_expenditure":[["6121",10152113.92],["5362",1761978],["5169",1532444.13],["5011",1532033],["5023",838148],["5031",613951],["5141",402944.53],["5171",357855.74],["5365",312480],["5154",291327.49],["6122",261359.58],["5032",234725],["5139",178504.84],["5168",106819.74],["5153",94682.71],["5021",88252],["5137",84069.96],["5364",75933.67],["6119",69623],["5222",55000],["5163",52491.4],["5156",42584.8],["5162",24616.87],["5131",22663.61],["5172",19711],["5136",18280],["5194",17286.7],["5151",15766],["5175",14895.07],["5329",12000],["5038",8189],["6130",7865],["5167",7005],["5321",5800],["5164",5000],["5179",4350],["5161",4000],["5363",1679],["5173",940],["5133",738]],"economic_expenditure_total_czk":19330107.76,"economic_financing":[["8115",3427681.36],["8124",-1100400]],"economic_financing_total_czk":2327281.36,"economic_revenue":[["1211",4109873.92],["3111",2397740],["1121",2201758.06],["1111",1500561.77],["4116",1128137.64],["1511",903455.99],["2111",853344.63],["4213",612630.81],["1345",444221],["4122",320000],["2324",313950.74],["1122",312480],["1113",290910.44],["3113",284679.42],["3121",250000],["2141",165000],["2321",150000],["1112",143493.38],["4113",123024.86],["4112",102500],["4222",100000],["1386",80211.46],["2131",77459],["4111",65000],["1387",31437.62],["2322",15125],["2132",14940],["1341",7050],["2119",2000],["1361",1210],["1381",630.66]],"economic_revenue_total_czk":17002826.4,"purpose_expenditure":[["3612",7962463.52],["6171",2657649.42],["6399",2073458],["4339",1439365.77],["6112",1082963.64],["3722",703174.43],["3745",556977.8],["2321",491387.56],["3412",411447.83],["6310",409868.93],["2141",355811.83],["2219",334970],["3631",158868.88],["2223",115869.6],["2212",103500],["3326",81535],["6402",75933.67],["5512",70084.43],["6114",42474.3],["3421",38785.9],["6320",35655],["3639",28350],["3429",25000],["3399",17286.7],["3723",16668.96],["3341",9412.59],["3419",7000],["3319",6344],["5311",5500],["3900",5000],["4379",4000],["3314",2000],["3726",1000],["5273",300]],"purpose_expenditure_total_czk":19330107.76}},"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."}}}}