{"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:00240214","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00240214","name":"Obec Hovorčovice","short_name":"Hovorčovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-východ","municipality_code":538230},"amounts":{"revenue_approved":59600000,"revenue_adjusted":62108518.26,"revenue_actual":67890651.96,"expense_approved":55100000,"expense_adjusted":61561650,"expense_actual":48420295.17,"tax_revenue":60011277.58,"nontax_revenue":5720371.96,"capital_revenue":23000,"transfer_revenue":2136002.42,"current_expense":34414492.96,"capital_expense":14005802.21,"budget_balance":19470356.79,"cash_current":72966730.52,"cash_previous":63496373.73},"ratios":{"revenue_execution":1.09309727,"expense_execution":0.78653342,"balance_to_revenue":0.28678995,"cash_to_expense":1.50694518,"cash_yoy":0.14914799,"capital_expense_share":0.28925479,"transfer_revenue_share":0.03146239},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00240214/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00240214"},"seo":{"slug":"hovorcovice","path":"/cz/municipalities/hovorcovice/"},"population":{"value":2636,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":59600000,"expenditure_czk":55100000,"financing_czk":-4500000,"balance_czk":4500000},{"stage":"revised","revenue_czk":62108518.26,"expenditure_czk":61561650,"financing_czk":-546868.26,"balance_czk":546868.26},{"stage":"actual","revenue_czk":67890651.96,"expenditure_czk":48420295.17,"financing_czk":-19470356.79,"balance_czk":19470356.79}],"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",15250000],["5169",8560000],["5331",6860000],["5011",4630000],["5171",4190000],["5023",2000000],["6130",1900000],["5031",1350000],["5154",1115000],["5323",950000],["5229",930000],["5141",810000],["5139",735000],["5032",710000],["5901",700000],["5362",610000],["5166",600000],["5021",475000],["5163",380000],["5162",280000],["6122",250000],["6119",245000],["5499",200000],["5153",185000],["5156",180000],["5137",130000],["5194",100000],["5329",100000],["6351",100000],["5225",90000],["5321",75000],["5133",65000],["5167",60000],["6349",60000],["5222",40000],["5151",30000],["5172",30000],["5038",25000],["5136",20000],["5161",20000],["5223",20000],["5175",15000],["5138",10000],["5191",10000],["5173",5000]],"economic_expenditure_total_czk":55100000,"economic_financing":[["8124",-4500000]],"economic_financing_total_czk":-4500000,"economic_revenue":[["1211",25540000],["1121",12500000],["1111",9000000],["1511",2500000],["1345",2250000],["2132",2060000],["1113",2000000],["2111",860000],["2212",810000],["4112",591600],["1112",500000],["1386",323400],["1381",150000],["1387",150000],["1341",135000],["2420",100000],["1361",35000],["2131",25000],["1334",15000],["1343",15000],["3111",15000],["2119",10000],["2329",10000],["1342",5000]],"economic_revenue_total_czk":59600000,"purpose_expenditure":[["2212",9500000],["6171",8405000],["3113",5400000],["3613",5270000],["3722",5000000],["3632",2900000],["3745",2720000],["3631",2700000],["6112",2500000],["2321",1910000],["3111",1560000],["5311",1310000],["3399",1100000],["6310",1100000],["3419",1000000],["2221",950000],["3612",540000],["2219",200000],["4359",200000],["3635",185000],["6114",140000],["3341",65000],["5213",65000],["3721",50000],["3723",50000],["5512",50000],["3543",40000],["2229",30000],["5269",25000],["3330",20000],["3421",20000],["6221",20000],["3314",15000],["4351",15000],["4371",15000],["2310",10000],["3412",10000],["3639",10000]],"purpose_expenditure_total_czk":55100000},"revised":{"economic_expenditure":[["6121",17843450],["5331",9477636],["5169",8563700],["5171",5054000],["5011",4834000],["5023",2042000],["6130",1988000],["5031",1394000],["5154",1115000],["5323",950000],["5229",930000],["5141",810000],["5032",700000],["5901",700000],["5139",697500],["5362",610000],["5166",600000],["5021",534000],["5163",380000],["5162",280000],["6119",277800],["5137",257000],["5499",200000],["5153",185000],["6129",124000],["5156",117500],["5194",100000],["5329",100000],["6351",100000],["5225",90000],["5321",75000],["5364",74964],["5133",65000],["5167",60000],["6349",60000],["6122",-54000],["5222",40000],["5151",30000],["5172",30000],["5038",25000],["5136",20000],["5161",20000],["5223",20000],["5175",16100],["5138",10000],["5191",10000],["5173",5000]],"economic_expenditure_total_czk":61561650,"economic_financing":[["8124",-4500000],["8115",3953131.74]],"economic_financing_total_czk":-546868.26,"economic_revenue":[["1211",25540000],["1121",12500000],["1111",9000000],["1511",2500000],["1345",2250000],["2132",2060000],["1113",2000000],["4116",1496432.41],["2111",860000],["2212",810000],["2321",700000],["4112",591600],["1112",500000],["1386",323400],["2229",279585.85],["1381",150000],["1387",150000],["1341",135000],["2420",100000],["1361",35000],["4111",32500],["2131",25000],["1334",15000],["1343",15000],["3111",15000],["2119",10000],["2329",10000],["1342",5000]],"economic_revenue_total_czk":62108518.26,"purpose_expenditure":[["2212",10200000],["3113",8017636],["6171",7309200],["3631",5648550],["3613",4914900],["3722",3350000],["3745",2970100],["3632",2900000],["3723",2800000],["6112",2542000],["2321",1910000],["3111",1560000],["5311",1314000],["3399",1122000],["6310",1100000],["3419",1000000],["2221",950000],["3612",540000],["3635",217800],["2219",200000],["4359",200000],["6114",172500],["3639",98000],["6402",74964],["3341",65000],["5213",65000],["3721",50000],["5512",50000],["3543",40000],["2229",30000],["5269",25000],["3330",20000],["3421",20000],["6221",20000],["3314",15000],["4351",15000],["4371",15000],["2310",10000],["3412",10000]],"purpose_expenditure_total_czk":61561650},"actual":{"economic_expenditure":[["6121",13009950.88],["5331",7893324],["5169",7836894.15],["5011",4876286],["5171",2429927.06],["5023",2136307],["5336",1496432.41],["5031",1449558],["5229",876847.42],["5323",736790],["5154",668279.71],["5032",640881],["5137",559174.16],["5362",539648],["6122",506324.33],["5166",409949],["5139",340218.32],["5163",339809.92],["5021",301201],["6119",277800],["6129",123727],["5321",105000],["5156",103208],["5141",99969.44],["6130",88000],["5225",86040],["5194",80433.2],["5364",74964],["5162",67404.95],["5153",60318.31],["5175",51208.01],["5167",37611.1],["5038",24410],["5499",16800],["5151",15125.3],["5223",15000],["5161",13527],["5136",13245],["5164",5000],["5019",4501],["5138",3327.5],["5181",3000],["5039",1523],["5173",1350]],"economic_expenditure_total_czk":48420295.17,"economic_financing":[["8124",-10000000],["8115",-9470356.79]],"economic_financing_total_czk":-19470356.79,"economic_revenue":[["1211",26300484.08],["1121",14081769.82],["1111",9632708.15],["1345",3444532],["1511",2861307.26],["2132",2440607],["1113",1861272.4],["4116",1496432.41],["2111",1079439.1],["2212",990202],["1112",917881.33],["2321",788333.6],["4112",591600],["1386",513051.4],["1387",201075.17],["2229",200846.26],["1341",129069],["2420",100000],["4111",47970.01],["1361",44611],["2119",37247],["2322",27225],["2131",27022],["3111",23000],["2329",19400],["1343",11700],["2310",10000],["1342",7728],["1381",4087.97],["2112",50]],"economic_revenue_total_czk":67890651.96,"purpose_expenditure":[["2212",9626434.56],["3113",7887989.71],["6171",7312440.35],["3631",4204473.36],["3745",3069261.69],["3722",3018109.19],["6112",2541143],["3723",2516834.4],["3111",1558120],["2321",1442224.45],["5311",1313977.5],["3399",1121118.44],["2221",736790],["3419",624842.33],["6310",352659.36],["3612",243818.3],["3635",217800],["3613",178633.62],["3632",102385],["3639",88397],["6402",74964],["6114",47970.01],["5512",45000],["3721",31230.1],["3341",18972.8],["3543",15000],["6221",14717],["3314",12223],["2219",2766]],"purpose_expenditure_total_czk":48420295.17}},"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."}}}}