{"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:00640191","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00640191","name":"Obec Horky","short_name":"Horky","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kutná Hora","municipality_code":531359},"amounts":{"revenue_approved":7942580,"revenue_adjusted":9021240,"revenue_actual":8572074.96,"expense_approved":6133254,"expense_adjusted":8387973.48,"expense_actual":6473526.65,"tax_revenue":8093456.07,"nontax_revenue":356737.41,"capital_revenue":0,"transfer_revenue":121881.48,"current_expense":4944430.43,"capital_expense":1529096.22,"budget_balance":2098548.31,"cash_current":6532273.65,"cash_previous":4831811.03},"ratios":{"revenue_execution":0.95021028,"expense_execution":0.77176289,"balance_to_revenue":0.24481217,"cash_to_expense":1.00907496,"cash_yoy":0.3519307,"capital_expense_share":0.2362076,"transfer_revenue_share":0.01421843},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00640191/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00640191"},"seo":{"slug":"horky-00640191","path":"/cz/municipalities/horky-00640191/"},"population":{"value":393,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":7942580,"expenditure_czk":6133254,"financing_czk":-1809326,"balance_czk":1809326},{"stage":"revised","revenue_czk":9021240,"expenditure_czk":8387973.48,"financing_czk":-633266.52,"balance_czk":633266.52},{"stage":"actual","revenue_czk":8572074.96,"expenditure_czk":6473526.65,"financing_czk":-2098548.31,"balance_czk":2098548.31}],"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",2500000],["5169",1431866],["5021",404900],["5154",351960],["5023",339000],["5011",252000],["5139",121200],["5171",83000],["5141",66000],["5194",66000],["5031",57600],["5032",56160],["5137",50000],["5213",48240],["5153",43000],["5163",38900],["6130",38000],["5339",35000],["5329",24200],["5175",22000],["5151",17278],["5492",16000],["5168",12000],["5172",12000],["5156",10000],["5903",10000],["5362",6000],["5162",5000],["5321",5000],["5167",4100],["5161",2000],["5173",2000],["5038",1650],["5136",600],["5365",600]],"economic_expenditure_total_czk":6133254,"economic_financing":[["8115",-1409246],["8124",-400080]],"economic_financing_total_czk":-1809326,"economic_revenue":[["1211",3120000],["1121",1512000],["1111",1200000],["1511",584000],["1345",386000],["2131",336000],["1113",216000],["2324",114000],["4112",89800],["1112",60000],["2139",60000],["2132",50400],["1381",46800],["1386",32000],["2111",28300],["2119",28000],["1334",27000],["1382",18000],["1387",13500],["1361",5400],["3122",5000],["1341",4300],["2142",4080],["2112",2000]],"economic_revenue_total_czk":7942580,"purpose_expenditure":[["2212",2605000],["3722",955000],["2141",641750],["6171",537460],["3745",379800],["6112",374360],["3631",110000],["6310",79000],["3639",72200],["3421",69000],["3429",65000],["2292",48240],["3113",34000],["6320",25000],["3399",24416],["4341",16000],["3111",15000],["3419",14478],["3392",12100],["3514",12000],["3721",10000],["5213",10000],["3729",9000],["5512",5000],["3725",4800],["3632",4000],["3341",650]],"purpose_expenditure_total_czk":6133254},"revised":{"economic_expenditure":[["6121",2500000],["5171",1632300],["5169",1457416],["5021",520800],["5023",405425],["5154",399180],["5011",259500],["5139",143157.7],["5153",130080],["5492",116000],["5031",89300],["5329",76460],["6122",75000],["5032",71567],["5137",69200],["5141",66000],["5194",66000],["5365",45960],["5163",38900],["6130",38000],["5339",35000],["5175",26856],["5168",19800],["5151",15278],["5156",15000],["5172",12000],["5222",10000],["5903",10000],["5323",8719],["5362",6000],["5162",5000],["5321",5000],["5363",4500],["5167",4100],["5173",3500],["5038",3340],["5161",2354.78],["5029",680],["5136",600]],"economic_expenditure_total_czk":8387973.48,"economic_financing":[["8124",-400080],["8115",-233186.52]],"economic_financing_total_czk":-633266.52,"economic_revenue":[["1211",3345000],["1121",1802000],["1111",1260000],["1511",839000],["1345",386000],["2131",336000],["1113",237000],["2324",138000],["1112",120000],["4112",95900],["1386",65500],["2139",64000],["2132",60300],["1381",46800],["1122",45360],["4111",32500],["2111",28300],["2119",28000],["1334",27000],["1387",25600],["1382",18000],["1361",5400],["3122",5000],["1341",4500],["2142",4080],["2112",2000]],"economic_revenue_total_czk":9021240,"purpose_expenditure":[["2212",3749000],["3722",960550],["6171",732430],["2141",707450],["3631",522500],["6112",446392],["3745",437400],["3639",172200],["6310",79000],["3341",75650],["3421",69000],["3429",65000],["2292",56959],["6399",45360],["3399",39616],["6114",37688.48],["3113",34000],["6320",25000],["3392",18500],["3419",17478],["4341",16000],["3111",15000],["3514",12000],["3723",11000],["3721",10000],["5213",10000],["3729",9000],["5512",5000],["3725",4800],["3632",4000]],"purpose_expenditure_total_czk":8387973.48},"actual":{"economic_expenditure":[["5171",1599402.9],["6121",1454844.93],["5169",1118949.67],["5021",475422],["5023",405425],["5154",307715.09],["5011",259471],["5492",106000],["5031",86363],["5139",81438.68],["6122",74251.29],["5032",71256],["5329",67378],["5141",53832.54],["5365",45460],["5137",42101.81],["5153",41368.37],["5194",33612],["5339",29250],["5163",28920.2],["5168",19239.4],["5156",13882],["5175",11067],["5222",10000],["5323",8719],["5151",8638],["5321",5000],["5162",4566.99],["5363",4500],["5362",2000],["5038",1287],["5167",1000],["5029",680],["5161",484.78]],"economic_expenditure_total_czk":6473526.65,"economic_financing":[["8115",-1699904.31],["8124",-400080],["8901",1436]],"economic_financing_total_czk":-2098548.31,"economic_revenue":[["1211",3343051.43],["1121",1787986.96],["1111",1259659.27],["1511",836214.91],["1345",368200],["1113",236498.27],["2324",137559.5],["1112",116579.34],["4112",95900],["2131",86067],["1386",65134.26],["2139",63707.86],["2132",59900],["1122",45360],["4111",25981.48],["1387",25533.25],["2111",5563],["1341",4400],["1334",2186.8],["1361",2100],["2119",2000],["2142",1940],["1381",532.25],["1382",19.33],["2141",0.05]],"economic_revenue_total_czk":8572074.96,"purpose_expenditure":[["2212",2696200.63],["3722",907279.52],["2141",587737.01],["6171",521720.31],["3631",521524.26],["6112",445592],["3745",189484.48],["3639",115263.2],["3341",74521.29],["6310",61503.74],["2292",56959],["6399",45360],["3429",43767],["3421",41208],["3399",32085],["6114",25981.48],["3113",22000],["6320",21249],["3392",16817.4],["3419",12298],["3721",9405.33],["3111",9250],["4341",6000],["5512",5000],["3725",2420],["3632",2000],["3514",900]],"purpose_expenditure_total_czk":6473526.65}},"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."}}}}