{"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:00640344","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00640344","name":"Obec Horka I","short_name":"Horka I","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kutná Hora","municipality_code":531430},"amounts":{"revenue_approved":28905200,"revenue_adjusted":28565930,"revenue_actual":28471548.62,"expense_approved":46242880,"expense_adjusted":61891490,"expense_actual":46022438.78,"tax_revenue":9596094.22,"nontax_revenue":1057294.48,"capital_revenue":7750,"transfer_revenue":17810409.92,"current_expense":4252312.69,"capital_expense":41770126.09,"budget_balance":-17550890.16,"cash_current":5208437.05,"cash_previous":23016717.12},"ratios":{"revenue_execution":0.99669602,"expense_execution":0.74359882,"balance_to_revenue":-0.61643609,"cash_to_expense":0.11317169,"cash_yoy":-0.77371069,"capital_expense_share":0.90760349,"transfer_revenue_share":0.62555115},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00640344/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00640344"},"seo":{"slug":"horka-i","path":"/cz/municipalities/horka-i/"},"population":{"value":408,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":28905200,"expenditure_czk":46242880,"financing_czk":17337680,"balance_czk":-17337680},{"stage":"revised","revenue_czk":28565930,"expenditure_czk":61891490,"financing_czk":33325560,"balance_czk":-33325560},{"stage":"actual","revenue_czk":28471548.62,"expenditure_czk":46022438.78,"financing_czk":17550890.16,"balance_czk":-17550890.16}],"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",39258880],["5171",1450000],["6122",1450000],["5169",1022000],["5011",790000],["5023",640000],["5154",320000],["5139",204000],["5031",200000],["5032",125000],["5166",102000],["5168",80000],["5329",70000],["5163",57000],["5021",50000],["5153",50000],["5156",50000],["5365",50000],["5175",46000],["5194",35000],["5362",34000],["5137",30000],["5136",28000],["5162",23000],["5173",17000],["5151",10000],["5212",10000],["5321",10000],["5132",6000],["5133",5000],["5161",5000],["5903",5000],["5038",4000],["5179",4000],["5167",2000]],"economic_expenditure_total_czk":46242880,"economic_financing":[["8115",17577680],["8128",-240000]],"economic_financing_total_czk":17337680,"economic_revenue":[["4213",20232200],["1211",3100000],["1121",1850000],["1111",1190000],["1511",1090000],["1345",300000],["2141",300000],["1113",270000],["2324",155000],["2131",140000],["4112",75400],["1112",75000],["1122",45600],["1386",35000],["1387",15000],["1341",14500],["1361",6200],["2111",5500],["1349",5000],["2133",500],["2132",300]],"economic_revenue_total_czk":28905200,"purpose_expenditure":[["2219",27258880],["3313",12047000],["6171",2578000],["2212",1014000],["3745",748000],["6112",696000],["3723",445000],["3722",350000],["3631",275000],["2339",170000],["3412",130000],["3421",120000],["6399",82000],["3341",75000],["2292",70000],["6320",40000],["3399",35000],["3721",30000],["6310",17000],["5213",15000],["3314",12000],["2141",10000],["2310",10000],["5512",10000],["3319",5000]],"purpose_expenditure_total_czk":46242880},"revised":{"economic_expenditure":[["6121",54188880],["5169",1644870],["5171",1450460],["6122",1197110],["5011",858910],["5023",640000],["5154",320000],["5139",217510],["5031",212550],["5032",130850],["5166",102000],["5365",100000],["5137",86420],["5168",80000],["5329",70000],["5163",68840],["6130",66500],["5021",66200],["5153",55500],["5175",52000],["5156",50000],["5362",40730],["5194",35000],["5136",28000],["5162",27000],["5173",20020],["5223",15000],["5151",10000],["5212",10000],["5321",10000],["5167",6140],["5132",6000],["5133",5000],["5161",5000],["5903",5000],["5038",4000],["5179",4000],["5164",2000]],"economic_expenditure_total_czk":61891490,"economic_financing":[["8115",18582950],["8123",15000000],["8128",-257390]],"economic_financing_total_czk":33325560,"economic_revenue":[["4213",17597780],["1211",3708210],["1121",1987460],["1511",1693220],["1111",1368700],["1345",300000],["2141",300000],["2149",292650],["1113",270000],["2324",200860],["2131",147940],["1112",129520],["4116",117000],["1386",80000],["4112",76300],["2212",65070],["2142",56600],["1122",45600],["1387",35000],["2322",20500],["4111",19350],["2111",17500],["1341",14500],["1361",8050],["3111",7750],["1349",5000],["1381",570],["2133",500],["2132",300]],"economic_revenue_total_czk":28565930,"purpose_expenditure":[["2219",27258880],["4339",26680000],["6171",2596180],["2212",1014000],["3745",879200],["6112",696000],["3723",529730],["3722",510000],["3313",297000],["3631",283560],["2339",170000],["6399",138730],["3412",130000],["2399",120690],["3421",120000],["3341",80160],["2292",70000],["3639",66500],["6320",51840],["3399",35000],["3721",30000],["6114",20020],["3635",20000],["6310",17000],["4359",15000],["5213",15000],["3314",12000],["2141",10000],["2310",10000],["5512",10000],["3319",5000]],"purpose_expenditure_total_czk":61891490},"actual":{"economic_expenditure":[["6121",40506530.09],["5169",1490163.29],["6122",1197096],["5011",794354],["5023",534552],["5154",196372.82],["5031",193793],["5032",118421],["5166",101640],["5137",86418],["5139",82357.21],["5168",73885.26],["5163",68743.88],["5171",66903],["6130",66500],["5021",58628],["5153",55004],["5365",51360],["5329",48000],["5362",40722],["5194",33035],["5156",27907],["5162",26950.37],["5175",24906],["5223",15000],["5136",12360],["5212",10000],["5321",10000],["5173",9165],["5167",6140],["5038",3597],["5179",3548],["5132",2750],["5151",2640],["5164",1652.86],["5161",1344]],"economic_expenditure_total_czk":46022438.78,"economic_financing":[["8115",17808280.07],["8128",-257389.91]],"economic_financing_total_czk":17550890.16,"economic_revenue":[["4213",17597760.92],["1211",3708204.48],["1121",1987450.67],["1511",1693211.04],["1111",1367916.21],["2149",292625],["1345",279883],["2141",269875.64],["1113",262518.54],["2324",200847.34],["2131",147934.5],["1112",129511.02],["4116",117000],["4112",76300],["1386",72399.35],["2142",56595],["2212",53772],["1122",45360],["1387",28376.58],["2322",20500],["4111",19349],["2111",15045],["1341",11900],["3111",7750],["1361",6600],["1349",2200],["1381",563.33],["2133",100]],"economic_revenue_total_czk":28471548.62,"purpose_expenditure":[["2219",21378298.57],["4339",18931231.52],["6171",2539024.62],["3745",673937],["6112",584835],["3723",509524.69],["3722",447999.23],["3313",218697.82],["3631",168812.8],["2399",120690],["6399",90082],["3639",66500],["6320",51835],["2292",48000],["3399",33035],["3721",22500.63],["3421",21690],["3635",20000],["6114",19349],["6310",16908.88],["4359",15000],["3314",11690],["2141",10000],["5512",10000],["3341",5157.02],["3319",5000],["2310",2640]],"purpose_expenditure_total_czk":46022438.78}},"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."}}}}