{"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:00298948","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00298948","name":"Obec Horka nad Moravou","short_name":"Horka nad Moravou","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Olomouc","municipality_code":502545},"amounts":{"revenue_approved":61957412,"revenue_adjusted":85990640.93,"revenue_actual":95800867.01,"expense_approved":61957412,"expense_adjusted":114091007.1,"expense_actual":110649324.77,"tax_revenue":64308105.47,"nontax_revenue":10362483.61,"capital_revenue":11465027,"transfer_revenue":9665250.93,"current_expense":49527619.92,"capital_expense":61121704.85,"budget_balance":-14848457.76,"cash_current":20019790.96,"cash_previous":19899663.9},"ratios":{"revenue_execution":1.11408481,"expense_execution":0.96983389,"balance_to_revenue":-0.15499294,"cash_to_expense":0.18093008,"cash_yoy":0.00603664,"capital_expense_share":0.55239112,"transfer_revenue_share":0.10088897},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00298948/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00298948"},"seo":{"slug":"horka-nad-moravou","path":"/cz/municipalities/horka-nad-moravou/"},"population":{"value":2691,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":61957412,"expenditure_czk":61957412,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":85990640.93,"expenditure_czk":114091007.1,"financing_czk":28100366.17,"balance_czk":-28100366.17},{"stage":"actual","revenue_czk":95800867.01,"expenditure_czk":110649324.77,"financing_czk":14848457.76,"balance_czk":-14848457.76}],"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":[["5901",12617412],["6121",12572000],["5331",7000000],["5169",6735500],["5171",6360000],["5011",4470000],["5154",2765000],["5023",1500000],["5139",1448000],["5031",1260000],["5222",1035000],["5323",550000],["5032",510000],["5153",415000],["5166",400000],["5021",395000],["5137",321000],["5163",295000],["5156",185000],["5229",150000],["5179",140000],["5329",125000],["5168",100000],["5173",68000],["5151",60000],["5321",55000],["5492",50000],["5909",50000],["5162",45000],["5138",40000],["5362",35000],["5499",35000],["5136",30000],["5194",30000],["5038",25000],["5132",25000],["5339",15000],["5364",15000],["5161",10500],["5167",10000],["5175",10000]],"economic_expenditure_total_czk":61957412,"economic_revenue":[["1211",25000000],["1121",13000000],["1111",8000000],["2111",5049888],["1511",2600000],["1113",2000000],["1345",2000000],["2132",987224],["4112",982300],["2324",850000],["1112",300000],["1381",300000],["2142",300000],["2141",200000],["2131",140000],["1361",80000],["4111",63000],["1341",50000],["2112",40000],["2119",10000],["1334",5000]],"economic_revenue_total_czk":61957412,"purpose_expenditure":[["6399",12617412],["3639",7540000],["3113",7000000],["2212",6270000],["6171",5790000],["2329",5230000],["3722",2915000],["2219",2282000],["3631",2155000],["2321",2000000],["6112",1825000],["2412",1550000],["3612",950000],["3419",800000],["2292",550000],["3723",500000],["3613",430000],["3429",350000],["5219",300000],["3745",250000],["5512",200000],["3314",85000],["3721",65000],["6114",63000],["3399",60000],["4319",55000],["3632",50000],["6310",45000],["6402",15000],["4351",10000],["4349",5000]],"purpose_expenditure_total_czk":61957412,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",59392058],["5171",15679500],["5169",8095500],["5331",7000000],["5011",5150000],["5154",2965000],["6123",2378860],["5336",1734416.8],["5023",1715000],["5031",1420000],["5139",1215475],["5222",981820],["5032",595000],["5323",550000],["5153",455000],["5166",450000],["5021",445000],["6122",399360],["5137",366000],["5163",361768],["5329",340180],["5364",332032],["5649",314037.3],["5168",250000],["5141",240000],["5156",185000],["5229",150000],["5909",150000],["5179",120000],["5223",100000],["5173",68000],["5151",60000],["5321",55000],["5162",45000],["5492",45000],["5138",40000],["5362",35000],["5499",35000],["5136",30000],["5175",30000],["5194",30000],["5038",25000],["5132",25000],["5339",15000],["5161",12000],["5167",10000]],"economic_expenditure_total_czk":114091007.1,"economic_financing":[["8123",15000000],["8115",13100366.17]],"economic_financing_total_czk":28100366.17,"economic_revenue":[["1211",28000000],["1121",13000000],["1111",9000000],["3111",8459100],["2111",5049888],["4213",4343155.22],["1511",2970000],["4216",2181146],["1113",2000000],["1345",2000000],["4116",1854500.13],["2132",1077224],["4112",1042800],["2324",950000],["1112",800000],["2142",800000],["3113",550000],["1386",400000],["2229",309178],["2131",240000],["1387",200000],["2141",200000],["4113",146953.58],["2321",135000],["1361",80000],["4111",65000],["1341",50000],["2112",40000],["4122",31696],["2119",10000],["1334",5000]],"economic_revenue_total_czk":85990640.93,"purpose_expenditure":[["2219",35002058],["2212",11579500],["2321",11270000],["3639",10175000],["3113",9134416.8],["3111",7050000],["6171",6732000],["2329",6017335],["3722",3115000],["5512",2727653],["3631",2155000],["6112",2110000],["2412",1550000],["3612",950000],["3419",800000],["3723",592000],["2292",550000],["3613",430000],["3429",350000],["6402",332032],["3725",314037.3],["6310",285000],["3745",250000],["5219",106975],["3330",100000],["3314",85000],["3721",85000],["6114",63000],["3399",60000],["4319",55000],["3632",50000],["4351",10000],["4349",5000]],"purpose_expenditure_total_czk":114091007.1},"actual":{"economic_expenditure":[["6121",58343069.57],["5171",13821285.1],["5169",7672313.39],["5331",7000000],["5011",4891335],["5154",2790855.71],["6123",2378860],["5336",1734416.8],["5023",1714838],["5031",1420681],["5362",1298394.46],["5222",948760],["5139",816269.65],["5032",583372],["5323",534078.7],["5021",457802],["6122",399775.28],["5166",377739.2],["5137",368010.82],["5329",339429.17],["5163",338532.21],["5364",332031.52],["5649",314037.3],["5153",270925],["5141",228079.96],["5168",202157.7],["5909",139645],["5156",118511],["5223",100000],["5229",89248.45],["5179",78605],["5499",76154],["5173",75929],["5151",65826],["5321",55644],["5162",43249.78],["5492",34000],["5138",33978],["5175",33556],["5194",24954],["5136",24639],["5132",18961],["5038",17764],["5167",17085],["5339",15000],["5161",9526]],"economic_expenditure_total_czk":110649324.77,"economic_financing":[["8123",14995414.87],["8115",-120127.06],["8901",-26830.05]],"economic_financing_total_czk":14848457.76,"economic_revenue":[["1211",28694074.3],["1121",15360711.95],["3111",10915027],["1111",10612381.57],["2111",6205280.1],["4213",4343155.22],["1511",3528617.01],["4216",2181146],["1345",2138311],["1113",2030546.8],["4116",1854500.13],["2132",1327139.88],["4112",1042800],["1112",1001292.09],["2142",880695],["2324",842081.15],["1386",559662.31],["3113",550000],["2141",316019.48],["2229",309178],["2131",241770],["1387",219340.54],["2321",180000],["4113",146953.58],["1361",80840],["4111",65000],["1341",52200],["2112",37200],["4122",31696],["1334",25650.8],["2329",18280],["2119",4840],["1381",4477.1]],"economic_revenue_total_czk":95800867.01,"purpose_expenditure":[["2219",34756751.32],["2212",11377681.87],["2321",11262304.1],["3639",9844366.99],["3113",9134416.8],["3111",7008234],["6171",6252080.57],["2329",5858495.03],["3722",3095007.17],["5512",2709989.01],["6112",2105084],["6399",1273655.46],["3612",851065.16],["3419",800000],["3631",746433],["3723",587414.21],["2292",534078.7],["2412",408895.3],["6402",332031.52],["3725",314037.3],["3429",291188.45],["3613",274096.07],["6310",273625.77],["3330",100000],["3745",96064],["3721",83543.12],["3314",80448],["6114",56407],["4319",54714],["3399",47739.75],["3632",24477.1],["4351",10000],["4349",5000]],"purpose_expenditure_total_czk":110649324.77}},"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."}}}}