{"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:00579513","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00579513","name":"Obec Horky","short_name":"Horky","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Svitavy","municipality_code":578053},"amounts":{"revenue_approved":3508300,"revenue_adjusted":3708354,"revenue_actual":3691593.31,"expense_approved":3508300,"expense_adjusted":4295196,"expense_actual":2315427.28,"tax_revenue":3347364.63,"nontax_revenue":104928.68,"capital_revenue":0,"transfer_revenue":239300,"current_expense":2222582.16,"capital_expense":92845.12,"budget_balance":1376166.03,"cash_current":4928716.79,"cash_previous":3552550.76},"ratios":{"revenue_execution":0.99548029,"expense_execution":0.53907372,"balance_to_revenue":0.37278376,"cash_to_expense":2.12864245,"cash_yoy":0.38737407,"capital_expense_share":0.04009848,"transfer_revenue_share":0.06482296},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00579513/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00579513"},"seo":{"slug":"horky","path":"/cz/municipalities/horky/"},"population":{"value":147,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3508300,"expenditure_czk":3508300,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":3708354,"expenditure_czk":4295196,"financing_czk":586842,"balance_czk":-586842},{"stage":"actual","revenue_czk":3691593.31,"expenditure_czk":2315427.28,"financing_czk":-1376166.03,"balance_czk":1376166.03}],"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":[["5171",1175000],["5169",425000],["5139",417000],["5021",363000],["5023",290000],["5137",110000],["5154",90000],["5162",80000],["5329",74000],["5156",59000],["5153",58000],["5364",52000],["5163",50000],["5168",40000],["5032",30000],["5167",26000],["5222",25000],["5365",25000],["5194",24000],["5136",21000],["5029",15000],["5175",11000],["5166",10000],["5321",10000],["5492",10000],["5151",7000],["5903",5000],["5172",3000],["5173",2000],["5339",500],["5038",400],["5161",400]],"economic_expenditure_total_czk":3508300,"economic_revenue":[["1211",1316000],["1121",680000],["1111",480000],["1511",437000],["1345",145000],["4122",130000],["1113",86000],["4112",71800],["1112",40000],["2111",25000],["2131",25000],["1122",20000],["2324",19000],["1386",15000],["1387",15000],["1341",3500]],"economic_revenue_total_czk":3508300,"purpose_expenditure":[["2212",955000],["3745",560000],["6171",507800],["6112",320000],["3399",234000],["1031",219000],["3722",195000],["3631",90000],["2310",89000],["3412",60000],["6402",52000],["5512",42000],["3314",40500],["3639",30000],["3900",25000],["6399",25000],["3341",20000],["3319",15000],["3721",10000],["6310",10000],["5213",5000],["3419",4000]],"purpose_expenditure_total_czk":3508300,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5171",1382121],["5169",526716],["5021",417334],["5139",417000],["5023",303188],["5329",129000],["5364",123923],["5137",119900],["6111",110000],["5154",100000],["5194",85451],["5162",80000],["5163",63000],["5168",60000],["5156",59000],["5153",58000],["5167",41000],["5136",37857],["5032",30000],["5492",30000],["5222",25000],["5365",25000],["5029",15000],["5175",12304],["5151",12000],["5321",10300],["5166",10000],["5903",5000],["5172",3000],["5173",2332],["5038",670],["5161",600],["5339",500]],"economic_expenditure_total_czk":4295196,"economic_financing":[["8115",586842]],"economic_financing_total_czk":586842,"economic_revenue":[["1211",1341462],["1121",718466],["1111",490586],["1511",449831],["1345",145800],["4122",135000],["1113",94945],["4112",71800],["2324",58341],["1112",46828],["4111",32500],["2131",31212],["1386",26175],["2111",25500],["1122",20000],["1387",15000],["1341",3600],["2141",1000],["1381",208],["1361",100]],"economic_revenue_total_czk":3708354,"purpose_expenditure":[["2212",955000],["3745",801560],["6171",745580],["3399",354567],["6112",333188],["1031",219000],["3722",200900],["2310",144000],["6402",123923],["3631",90000],["3412",60000],["3314",59357],["5512",52121],["3639",30300],["3900",25000],["6399",25000],["3341",20000],["3319",15000],["6114",11700],["3721",10000],["6310",10000],["5213",5000],["3419",4000]],"purpose_expenditure_total_czk":4295196},"actual":{"economic_expenditure":[["5021",395954],["5169",321973.26],["5023",303188],["5171",295349.79],["5139",165419.83],["5329",112675],["6111",92845.12],["5194",84631.8],["5154",66735.71],["5168",59883.14],["5162",58955],["5364",51123],["5163",46009.4],["5153",45186.53],["5137",38294],["5136",36856.7],["5156",27854],["5032",27321],["5365",19110],["5167",18536],["5321",10298],["5222",10000],["5151",7480],["5175",5727],["5029",5279],["5492",4000],["5166",2800],["5038",670],["5339",500],["5161",440],["5173",332]],"economic_expenditure_total_czk":2315427.28,"economic_financing":[["8115",-1387594.03],["8901",11428]],"economic_financing_total_czk":-1376166.03,"economic_revenue":[["1211",1341461.37],["1121",718465.89],["1111",490585.25],["1511",449830.29],["1345",145800],["4122",135000],["1113",94944.62],["4112",71800],["2324",48070.46],["1112",46827.28],["4111",32500],["2131",31211.8],["1386",26174.07],["2111",25500],["1122",19110],["1387",10258.79],["1341",3600],["1381",207.07],["2141",146.42],["1361",100]],"economic_revenue_total_czk":3691593.31,"purpose_expenditure":[["3745",598442.74],["6171",589398.8],["6112",330509],["3399",220229.58],["3722",146280],["2310",109000],["1031",101837],["6402",51123],["3314",47244.7],["5512",23547],["6399",19110],["3631",17935.86],["3639",13973],["6114",11700],["3900",10000],["2212",8241],["3721",5690],["6310",4394.6],["3319",3590],["3419",3181]],"purpose_expenditure_total_czk":2315427.28}},"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."}}}}