{"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:00268801","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00268801","name":"OBEC HOŘINĚVES","short_name":"HOŘINĚVES","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Hradec Králové","municipality_code":570044},"amounts":{"revenue_approved":24705500,"revenue_adjusted":24705500,"revenue_actual":29987521.65,"expense_approved":29728144,"expense_adjusted":29728144,"expense_actual":27645536.65,"tax_revenue":18885153.53,"nontax_revenue":6580124.66,"capital_revenue":767000,"transfer_revenue":3755243.46,"current_expense":18975963.13,"capital_expense":8669573.52,"budget_balance":2341985,"cash_current":41839866.26,"cash_previous":39497881.26},"ratios":{"revenue_execution":1.21379942,"expense_execution":0.92994493,"balance_to_revenue":0.07809865,"cash_to_expense":1.51344019,"cash_yoy":0.05929394,"capital_expense_share":0.31359758,"transfer_revenue_share":0.12522687},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00268801/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00268801"},"seo":{"slug":"horineves","path":"/cz/municipalities/horineves/"},"population":{"value":707,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":24705500,"expenditure_czk":29728144,"financing_czk":5022644,"balance_czk":-5022644},{"stage":"revised","revenue_czk":24705500,"expenditure_czk":29728144,"financing_czk":5022644,"balance_czk":-5022644},{"stage":"actual","revenue_czk":29987521.65,"expenditure_czk":27645536.65,"financing_czk":-2341985,"balance_czk":2341985}],"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",7350000],["5171",3998000],["5169",3150000],["5153",2715000],["5011",2400000],["6123",2170000],["5154",1375000],["5023",1200000],["5031",755000],["5139",530000],["5365",520000],["5021",476000],["5331",450000],["5137",366000],["5222",357400],["5151",347000],["5032",313000],["5163",220000],["5229",150000],["5364",137694],["5156",120000],["5164",100000],["5329",100000],["5194",50000],["5223",50000],["5903",50000],["5162",40000],["5362",33000],["5492",31000],["5132",30000],["5175",22000],["5134",20000],["5167",20000],["5168",20000],["5339",10500],["5038",10000],["5166",10000],["5321",8000],["5221",7000],["5179",6550],["5136",5000],["5161",4000],["5138",1000]],"economic_expenditure_total_czk":29728144,"economic_financing":[["8115",5022644]],"economic_financing_total_czk":5022644,"economic_revenue":[["1211",7000000],["1121",3490000],["1511",3200000],["2111",2460000],["1111",2450000],["2132",1772000],["4116",850000],["1113",560000],["4152",525000],["1122",500000],["2141",500000],["1345",350000],["2324",255000],["1112",180000],["4112",169500],["2131",110000],["4121",90000],["1386",85000],["2411",72000],["1387",40000],["1361",12500],["1341",12000],["2142",9000],["1343",5000],["2321",5000],["2112",3500]],"economic_revenue_total_czk":24705500,"purpose_expenditure":[["3111",7028000],["3612",5825000],["3639",2618000],["6171",2508400],["5512",2000000],["6112",1530000],["3115",1024000],["3113",941000],["2219",900000],["3631",900000],["6399",530000],["3723",430000],["3745",417000],["3722",401000],["3519",315000],["3314",301050],["3322",250000],["3399",219000],["3412",211000],["3419",210000],["6320",200000],["2321",175000],["3141",160000],["4351",150000],["6402",137694],["3429",55000],["3632",55000],["2310",50000],["3721",50000],["4356",50000],["5213",50000],["6310",20000],["3315",17000]],"purpose_expenditure_total_czk":29728144},"revised":{"economic_expenditure":[["6121",7350000],["5171",3998000],["5169",3150000],["5153",2715000],["5011",2400000],["6123",2170000],["5154",1375000],["5023",1200000],["5031",755000],["5139",530000],["5365",520000],["5021",476000],["5331",450000],["5137",366000],["5222",357400],["5151",347000],["5032",313000],["5163",220000],["5229",150000],["5364",137694],["5156",120000],["5164",100000],["5329",100000],["5194",50000],["5223",50000],["5903",50000],["5162",40000],["5362",33000],["5492",31000],["5132",30000],["5175",22000],["5134",20000],["5167",20000],["5168",20000],["5339",10500],["5038",10000],["5166",10000],["5321",8000],["5221",7000],["5179",6550],["5136",5000],["5161",4000],["5138",1000]],"economic_expenditure_total_czk":29728144,"economic_financing":[["8115",5022644]],"economic_financing_total_czk":5022644,"economic_revenue":[["1211",7000000],["1121",3490000],["1511",3200000],["2111",2460000],["1111",2450000],["2132",1772000],["4116",850000],["1113",560000],["4152",525000],["1122",500000],["2141",500000],["1345",350000],["2324",255000],["1112",180000],["4112",169500],["2131",110000],["4121",90000],["1386",85000],["2411",72000],["1387",40000],["1361",12500],["1341",12000],["2142",9000],["1343",5000],["2321",5000],["2112",3500]],"economic_revenue_total_czk":24705500,"purpose_expenditure":[["3111",7028000],["3612",5825000],["3639",2618000],["6171",2508400],["5512",2000000],["6112",1530000],["3115",1024000],["3113",941000],["2219",900000],["3631",900000],["6399",530000],["3723",430000],["3745",417000],["3722",401000],["3519",315000],["3314",301050],["3322",250000],["3399",219000],["3412",211000],["3419",210000],["6320",200000],["2321",175000],["3141",160000],["4351",150000],["6402",137694],["3429",55000],["3632",55000],["2310",50000],["3721",50000],["4356",50000],["5213",50000],["6310",20000],["3315",17000]],"purpose_expenditure_total_czk":29728144},"actual":{"economic_expenditure":[["6121",6616736.02],["5171",3793976.16],["5169",3138457.01],["5011",2512615],["6123",1799209.5],["5153",1304926.69],["5154",1293065.22],["5023",1042114],["5031",793273],["5365",686060],["5021",597509],["5222",509500],["5331",450000],["5651",443447],["5151",377487],["5139",373935.74],["5032",311146],["5163",227114.79],["6130",208008],["5192",204439],["5137",156155.54],["5364",137693.62],["5156",131324.09],["5221",107000],["5329",89128.05],["5175",56658.97],["5162",51672.89],["5223",50000],["6122",45620],["5492",42900],["5164",21648.86],["5194",18514],["5134",17955],["5362",-17653],["5179",10805],["5339",10500],["5038",9753],["5167",8983.5],["5173",6575],["5321",3500],["5161",1979],["5136",1704],["5191",100]],"economic_expenditure_total_czk":27645536.65,"economic_financing":[["8115",-2341985]],"economic_financing_total_czk":-2341985,"economic_revenue":[["1211",7135771.55],["1121",3819139.91],["1511",3257971.08],["2111",2858066.11],["1111",2607233.09],["4216",1926262.94],["2132",1750946],["2141",999383.89],["4116",919618.41],["3111",767000],["1122",681660],["1113",504927.99],["4152",500972.01],["2451",443447],["1345",376391.5],["2324",250569.79],["1112",248966.33],["4112",169500],["1386",139149],["4111",130000],["4121",108890.1],["2131",97757],["2321",85300],["2411",66000],["1387",54535.74],["1334",25524],["2139",15907.87],["1361",13360],["1341",11900],["2142",9153],["1343",7500],["2112",2804],["1381",1118.78],["2310",790],["1382",4.56]],"economic_revenue_total_czk":29987521.65,"purpose_expenditure":[["3111",7104830.64],["3612",4378117.36],["3639",3045685.21],["5512",2116439.18],["6171",2086348.79],["6112",1345237.29],["3113",1259416.37],["3115",932229.84],["6399",659022],["3745",527600.87],["3722",520269.31],["3631",453716.12],["3419",430000],["2212",423500],["3723",416284.63],["3412",330052.59],["3399",296669],["3315",258359.82],["6320",206478],["6402",137693.62],["3314",117776.25],["3519",103537.32],["4351",100000],["6114",96283.27],["2321",76780],["3429",76460],["4356",50000],["3721",48335.38],["2219",27777],["6310",20636.79]],"purpose_expenditure_total_czk":27645536.65}},"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."}}}}