{"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:00854671","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00854671","name":"Obec Horka u Staré Paky","short_name":"Horka u Staré Paky","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Semily","municipality_code":574201},"amounts":{"revenue_approved":5867800,"revenue_adjusted":5932800,"revenue_actual":7468975.89,"expense_approved":13101311.92,"expense_adjusted":13166311.92,"expense_actual":7084337.06,"tax_revenue":5595494.36,"nontax_revenue":1611681.53,"capital_revenue":85000,"transfer_revenue":176800,"current_expense":4955007.85,"capital_expense":2129329.21,"budget_balance":384638.83,"cash_current":7618962.75,"cash_previous":7234323.92},"ratios":{"revenue_execution":1.25892932,"expense_execution":0.53806541,"balance_to_revenue":0.0514982,"cash_to_expense":1.07546587,"cash_yoy":0.05316859,"capital_expense_share":0.30056859,"transfer_revenue_share":0.02367125},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00854671/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00854671"},"seo":{"slug":"horka-u-stare-paky","path":"/cz/municipalities/horka-u-stare-paky/"},"population":{"value":233,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5867800,"expenditure_czk":13101311.92,"financing_czk":7233511.92,"balance_czk":-7233511.92},{"stage":"revised","revenue_czk":5932800,"expenditure_czk":13166311.92,"financing_czk":7233511.92,"balance_czk":-7233511.92},{"stage":"actual","revenue_czk":7468975.89,"expenditure_czk":7084337.06,"financing_czk":-384638.83,"balance_czk":384638.83}],"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",3800000],["5901",2591207.75],["5169",1665000],["5171",960000],["5023",800000],["5011",500000],["5154",445000],["6130",300000],["6422",300000],["5021",280000],["6119",250000],["5031",230000],["5032",200000],["5139",120000],["5134",60000],["5229",60000],["5137",50000],["5163",50000],["5323",50000],["5329",50000],["5321",45000],["5499",43000],["5175",40000],["5362",40000],["5156",35000],["5162",30000],["5166",30000],["5167",20000],["5019",10000],["5192",10000],["5903",10000],["6349",7104.17],["5179",7000],["5161",5000],["5136",3000],["5173",3000],["5038",2000]],"economic_expenditure_total_czk":13101311.92,"economic_financing":[["8117",5000000],["8115",2233511.92]],"economic_financing_total_czk":7233511.92,"economic_revenue":[["1211",1900000],["1121",1000000],["1111",850000],["1511",700000],["2111",530000],["1345",180000],["1113",160000],["2132",120000],["2141",100000],["2324",91000],["4112",71800],["1112",52000],["4222",40000],["1386",30000],["2131",20000],["1361",10000],["1381",10000],["1341",3000]],"economic_revenue_total_czk":5867800,"purpose_expenditure":[["3639",3898311.92],["3612",3215000],["6171",1058000],["6112",1015000],["2310",880000],["5512",510000],["2321",450000],["3722",450000],["3631",280000],["3635",250000],["2212",190000],["3319",160000],["3511",150000],["3392",120000],["3412",70000],["3745",70000],["2219",65000],["2292",50000],["3613",50000],["6320",40000],["3723",35000],["3419",25000],["4351",20000],["3721",15000],["4349",10000],["5213",10000],["6310",10000],["6409",5000]],"purpose_expenditure_total_czk":13101311.92},"revised":{"economic_expenditure":[["6121",3859740],["5169",1938933.29],["5901",1503893.43],["5171",960210],["5023",800000],["5154",738584.17],["5011",500000],["6422",400000],["5021",393980],["6130",300000],["5031",281105],["5139",256145.7],["6119",250000],["5032",200000],["5329",97680],["5137",96977],["5134",60000],["5163",50000],["5323",50000],["5229",48214],["5321",45000],["5362",44000],["5175",43486],["5499",43000],["5156",42291.07],["5162",30000],["5167",25000],["5166",23105.05],["5192",20500],["5019",16000],["6349",12846.21],["5903",10000],["5179",7000],["5173",6000],["5161",5000],["5136",3000],["5194",2621],["5038",2000]],"economic_expenditure_total_czk":13166311.92,"economic_financing":[["8117",5000000],["8115",2233511.92]],"economic_financing_total_czk":7233511.92,"economic_revenue":[["1211",1900000],["1121",1000000],["1111",850000],["1511",700000],["2111",530000],["1345",180000],["1113",160000],["2132",120000],["2141",100000],["2324",91000],["4112",71800],["4111",65000],["1112",52000],["4222",40000],["1386",30000],["2131",20000],["1361",10000],["1381",10000],["1341",3000]],"economic_revenue_total_czk":5932800,"purpose_expenditure":[["3612",3215400],["3639",2863639.81],["6171",1296262.21],["6112",1066105],["2310",880000],["5512",509094],["2321",450000],["3722",450000],["3631",439027],["2212",417070],["3635",250000],["3319",168451],["3745",156161.91],["3511",153004],["3419",131000],["3613",128000],["3392",121080],["2219",91410.36],["3412",77784],["3723",73720.13],["6114",67984.5],["2292",50000],["6320",40000],["4351",20000],["3721",15000],["4349",10000],["5213",10000],["6310",10000],["6409",5000],["3119",1118]],"purpose_expenditure_total_czk":13166311.92},"actual":{"economic_expenditure":[["6121",1466013],["5169",1440098.24],["5023",754709],["5154",571888.76],["5011",443755],["6422",400000],["5365",283290],["5031",270779],["6130",250470],["5171",215631.68],["5021",179646],["5139",158232.68],["5032",108000],["5137",90219.42],["5364",57462.43],["5323",46600],["5163",46071.2],["5229",36214],["5362",34868],["5321",31871],["5499",30925],["5329",30810.19],["5162",28422.17],["5156",25915.62],["5175",19127],["5166",15850],["6349",12846.21],["5192",10500],["5167",9315.4],["5179",3002.06],["5161",2876],["5019",2867],["5194",2621],["5038",1822],["5173",1178],["5136",440]],"economic_expenditure_total_czk":7084337.06,"economic_financing":[["8118",-14000000],["8117",13000000],["8115",614549.17],["8901",812]],"economic_financing_total_czk":-384638.83,"economic_revenue":[["1211",1992848.31],["1121",1065374.2],["1111",932519.27],["1511",849838.75],["2111",660978],["2229",400000],["1122",283290],["2324",250604.38],["1345",186003],["2132",148288.8],["1113",140959.12],["2141",114784.35],["3113",85000],["4112",71800],["1112",69472.32],["4111",65000],["4222",40000],["1386",38806.38],["2131",34443],["1361",15932],["1387",15214.59],["1341",2710],["2112",2583],["1334",2189.7],["1381",320.37],["1382",16.35]],"economic_revenue_total_czk":7468975.89,"purpose_expenditure":[["3612",1463413],["6171",1073163.61],["6112",962573],["2310",560906.68],["3639",498692.3],["3722",400806.29],["5512",373909.5],["2212",320315.4],["6399",283290],["3631",170655],["2321",134241],["3745",129259.91],["3419",119000],["3511",103004],["3613",93566.19],["6402",57462.43],["3319",57216],["3723",48510.13],["2292",46600],["2219",43080.96],["6320",36717],["6114",28503.4],["3412",21309],["4351",17085],["3721",11985.06],["4349",9786],["6310",9354.2],["3392",8814],["3119",1118]],"purpose_expenditure_total_czk":7084337.06}},"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."}}}}