{"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:00272671","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00272671","name":"OBEC HOŘIČKY","short_name":"HOŘIČKY","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Náchod","municipality_code":574074},"amounts":{"revenue_approved":16661000,"revenue_adjusted":20012979.2,"revenue_actual":20035155.73,"expense_approved":14452000,"expense_adjusted":14439379.2,"expense_actual":14280607.98,"tax_revenue":16288625.01,"nontax_revenue":2233351.52,"capital_revenue":16400,"transfer_revenue":1496779.2,"current_expense":13688151.36,"capital_expense":592456.62,"budget_balance":5754547.75,"cash_current":9223279.32,"cash_previous":5379120.62},"ratios":{"revenue_execution":1.00110811,"expense_execution":0.98900429,"balance_to_revenue":0.28722251,"cash_to_expense":0.64586041,"cash_yoy":0.71464445,"capital_expense_share":0.04148679,"transfer_revenue_share":0.07470764},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00272671/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00272671"},"seo":{"slug":"horicky","path":"/cz/municipalities/horicky/"},"population":{"value":580,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":16661000,"expenditure_czk":14452000,"financing_czk":-2209000,"balance_czk":2209000},{"stage":"revised","revenue_czk":20012979.2,"expenditure_czk":14439379.2,"financing_czk":-5573600,"balance_czk":5573600},{"stage":"actual","revenue_czk":20035155.73,"expenditure_czk":14280607.98,"financing_czk":-5754547.75,"balance_czk":5754547.75}],"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":[["5901",4803000],["5171",2115000],["5331",1900000],["5169",1190000],["5023",973000],["5011",798000],["5154",714000],["5021",406000],["5141",376000],["5031",200000],["5032",157000],["5163",142000],["5153",91000],["5139",70000],["5221",60000],["5499",58000],["5136",55000],["5168",55000],["5194",45000],["5156",40000],["5329",35000],["5362",30000],["5903",30000],["5364",20000],["5164",18000],["5151",13000],["5162",12000],["5173",10000],["5175",10000],["5223",10000],["5492",10000],["5161",3000],["5229",3000]],"economic_expenditure_total_czk":14452000,"economic_financing":[["8124",-2209000]],"economic_financing_total_czk":-2209000,"economic_revenue":[["1211",7000000],["1121",3200000],["1111",2300000],["1511",700000],["2412",609000],["2111",602000],["1345",550000],["1113",500000],["4112",291500],["2132",238000],["2324",200000],["1112",150000],["1361",60000],["1386",50000],["2141",50000],["4122",31500],["1343",30000],["1381",30000],["1387",30000],["4121",20000],["2131",10000],["1341",9000]],"economic_revenue_total_czk":16661000,"purpose_expenditure":[["6171",6395000],["3113",1950000],["3613",1441000],["6112",1061000],["3722",930000],["3612",712000],["3745",603000],["3412",353000],["5512",205000],["3631",165000],["3314",146000],["2321",82000],["2411",70000],["3639",55000],["3632",54000],["2212",50000],["3721",30000],["3726",30000],["5213",30000],["6399",30000],["3399",25000],["6402",20000],["6310",15000]],"purpose_expenditure_total_czk":14452000},"revised":{"economic_expenditure":[["5171",3755000],["5331",1968200],["5169",1348600],["5023",895000],["5336",876979.2],["5011",847500],["5021",620300],["5154",577000],["5137",509000],["5141",372000],["5139",315200],["5365",301800],["6122",281000],["5031",208500],["6121",200000],["5153",186500],["5032",150100],["5136",149500],["6119",130000],["5163",129800],["5168",81000],["5221",60000],["5499",58000],["5362",53500],["5156",47000],["5194",47000],["5175",36600],["5329",35000],["5903",30000],["5151",28700],["5229",23000],["5364",20000],["5164",18000],["5492",15000],["5162",14600],["5222",14000],["5173",10600],["5223",10000],["5161",9200],["5167",6200]],"economic_expenditure_total_czk":14439379.2,"economic_financing":[["8115",-3364600],["8124",-2209000]],"economic_financing_total_czk":-5573600,"economic_revenue":[["1211",7000000],["1121",3784000],["1111",2623000],["4116",903879.2],["1511",900000],["2111",860050],["2412",609000],["1345",559000],["1113",500000],["2132",392800],["1122",298200],["4112",291500],["2324",256600],["1112",247000],["4216",189000],["1386",138000],["2141",96300],["1361",88850],["4122",60000],["1387",54000],["4111",32500],["1343",30000],["1381",30000],["4121",20000],["3111",16400],["2329",11900],["2131",10000],["1341",9000],["2119",2000]],"economic_revenue_total_czk":20012979.2,"purpose_expenditure":[["3113",3525179.2],["3613",3379100],["6171",2201500],["3745",1129600],["6112",968000],["3722",964000],["3412",383000],["6399",348200],["5512",310200],["2212",281500],["2219",200000],["3314",146500],["3635",130000],["3631",83000],["2411",74000],["3726",62000],["3639",55000],["3612",40600],["3721",30000],["5213",30000],["6114",25000],["3399",21000],["6402",20000],["6310",15000],["2321",9000],["3632",8000]],"purpose_expenditure_total_czk":14439379.2},"actual":{"economic_expenditure":[["5171",3743592.86],["5331",1968146.8],["5169",1337131.21],["5023",894353],["5336",876979.2],["5011",838856],["5021",611296],["5154",571105.69],["5137",508747.64],["5141",371817.63],["5139",312491.82],["5365",301800],["6122",279536.62],["5031",204525],["6121",191920],["5153",185158.55],["5136",148787.5],["5032",147200],["6119",121000],["5163",119144.16],["5168",80041.5],["5362",52572],["5499",50799],["5156",46069],["5194",45868],["5221",40000],["5175",36432],["5329",33471],["5151",27944],["5364",19748.8],["5229",18250],["5164",18000],["5492",15000],["5162",14589],["5222",13790],["5223",10000],["5161",9700],["5173",8594],["5167",6150]],"economic_expenditure_total_czk":14280607.98,"economic_financing":[["8115",-3531951.75],["8124",-1602000],["8224",-608808],["8901",-11788]],"economic_financing_total_czk":-5754547.75,"economic_revenue":[["1211",7061002.9],["1121",3783521.72],["1111",2622539.86],["4116",903779.2],["1511",899330.66],["2111",860931.13],["2412",608808],["1345",556925],["1113",499835.99],["2132",388620.28],["1122",298200],["4112",291500],["2324",256547.6],["1112",246566.72],["4216",189000],["1386",137831.92],["2141",96259.91],["1361",88820],["4122",60000],["1387",54021.75],["4111",32500],["1343",30000],["4121",20000],["3111",16400],["2329",10388.6],["2131",9796],["1341",8950],["2119",2000],["1381",1078.49]],"economic_revenue_total_czk":20035155.73,"purpose_expenditure":[["3113",3524061],["3613",3364548.47],["6171",2162291.48],["3745",1128244.63],["6112",967333],["3722",963696.3],["3412",376828.28],["6399",347327],["5512",306645.69],["2212",280721.01],["2219",191920],["3314",138475],["3635",121000],["3631",82242.31],["2411",72658.03],["3726",61916],["3612",39725.4],["3639",33471],["3721",29978.72],["6114",20717.7],["3399",20198],["6402",19748.8],["6310",11752.16],["2321",8400],["3632",6708]],"purpose_expenditure_total_czk":14280607.98}},"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."}}}}