{"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:00274984","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00274984","name":"OBEC KOSTELECKÉ HORKY","short_name":"KOSTELECKÉ HORKY","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Rychnov nad Kněžnou","municipality_code":576387},"amounts":{"revenue_approved":4946088,"revenue_adjusted":5674412,"revenue_actual":5877948.25,"expense_approved":4274900,"expense_adjusted":5104900,"expense_actual":4371583.11,"tax_revenue":5055366.16,"nontax_revenue":468282.09,"capital_revenue":0,"transfer_revenue":354300,"current_expense":4371583.11,"capital_expense":0,"budget_balance":1506365.14,"cash_current":30647262.64,"cash_previous":29140609.5},"ratios":{"revenue_execution":1.03586913,"expense_execution":0.85635039,"balance_to_revenue":0.25627397,"cash_to_expense":7.01056388,"cash_yoy":0.05170287,"capital_expense_share":0,"transfer_revenue_share":0.06027613},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00274984/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00274984"},"seo":{"slug":"kostelecke-horky","path":"/cz/municipalities/kostelecke-horky/"},"population":{"value":181,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4946088,"expenditure_czk":4274900,"financing_czk":-671188,"balance_czk":671188},{"stage":"revised","revenue_czk":5674412,"expenditure_czk":5104900,"financing_czk":-569512,"balance_czk":569512},{"stage":"actual","revenue_czk":5877948.25,"expenditure_czk":4371583.11,"financing_czk":-1506365.14,"balance_czk":1506365.14}],"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":[["5493",1500000],["5023",643620],["5169",401540],["5171",379000],["5154",350000],["5021",262500],["5139",162960],["5137",105000],["5032",60000],["5162",50000],["5168",46000],["5175",40500],["5222",40000],["5194",38000],["5321",38000],["5163",31350],["5365",30000],["5156",28000],["5364",21000],["5329",11350],["5903",10000],["5167",8000],["5173",7500],["5179",3000],["5136",2000],["6130",2000],["5019",1000],["5159",1000],["5161",1000],["5362",580]],"economic_expenditure_total_czk":4274900,"economic_financing":[["8115",-671188]],"economic_financing_total_czk":-671188,"economic_revenue":[["1211",1950000],["1121",1100000],["1111",620500],["1511",320000],["2321",202043],["1113",155000],["1345",90000],["2132",82050],["4111",76500],["4112",71800],["2324",55750],["1335",50000],["1112",45000],["1386",30000],["1122",25500],["1381",20000],["2131",17545],["2111",15500],["1387",10000],["2141",2500],["2119",2000],["1341",1500],["1361",1300],["1334",1000],["2139",600]],"economic_revenue_total_czk":4946088,"purpose_expenditure":[["2310",1668500],["6112",731120],["6171",524030],["2212",289400],["3722",200000],["3745",175000],["3399",115000],["3631",115000],["3421",98500],["3613",69000],["5512",61850],["2341",40000],["3113",30000],["6399",30000],["6115",26000],["6320",25000],["6402",21000],["1031",15000],["3721",15000],["5213",10000],["4359",8000],["6310",6000],["3314",1500]],"purpose_expenditure_total_czk":4274900},"revised":{"economic_expenditure":[["5493",1980000],["5171",654000],["5023",643620],["5169",508096],["5154",328990.1],["5021",217728],["5139",158549.9],["5492",100000],["5032",58500],["5137",57000],["5162",52698],["5168",48500],["5194",43520],["5222",40000],["5364",37244],["5175",36400],["5163",31386],["5321",30000],["5156",23638],["5365",23100],["5329",11350],["5167",5000],["5903",4350],["5179",3000],["5173",2500],["6130",2000],["5161",1150],["5019",1000],["5159",1000],["5362",580]],"economic_expenditure_total_czk":5104900,"economic_financing":[["8115",-569512]],"economic_financing_total_czk":-569512,"economic_revenue":[["1211",2216227],["1121",1185522],["1111",814300],["1511",399000],["2321",267043],["1113",156800],["2132",80050],["2324",79750],["1112",77500],["1345",77200],["4111",76500],["4112",71800],["1386",43188.85],["1335",43100],["1122",23100],["2111",21775],["2131",17545],["1387",17000],["2141",3050],["1341",1500],["1334",1000],["1361",751.02],["1381",352],["2139",350],["1382",8.13]],"economic_revenue_total_czk":5674412,"purpose_expenditure":[["2310",2148500],["6171",955836],["6112",721120],["3722",267973.9],["2212",139400],["3421",137500],["3745",124000],["3399",110000],["4359",100000],["3613",69000],["3631",67026.1],["5512",51350],["2341",40000],["6402",37244],["3113",30000],["6114",26000],["6320",25000],["6399",23100],["3721",15000],["6310",6000],["1031",5000],["5213",4350],["3314",1500]],"purpose_expenditure_total_czk":5104900},"actual":{"economic_expenditure":[["5493",1475500],["5023",643620],["5171",549670],["5169",425186.26],["5350",250000],["5154",230058.12],["5021",194364],["5492",100000],["5139",68024.7],["5032",57924],["5137",52211.37],["5168",48072.54],["5194",43146],["5222",40000],["5364",37244],["5162",33313.21],["5163",29485.4],["5175",27792],["5365",23100],["5321",18000],["5156",14019],["5329",5490],["5179",2816.71],["5161",1140.8],["5173",800],["5362",317],["5182",288]],"economic_expenditure_total_czk":4371583.11,"economic_financing":[["8115",-1506365.14]],"economic_financing_total_czk":-1506365.14,"economic_revenue":[["1211",2216226.56],["1121",1185521.99],["1111",814090.4],["1511",398818.32],["2321",266583],["4140",250000],["1113",156792.18],["2132",80050],["2324",79283.03],["1112",77294.16],["1345",77200],["4112",71800],["1386",43188.85],["1335",43005.2],["4111",32500],["1122",23100],["2111",21775],["2131",17545],["1387",16929.53],["2141",3046.06],["1341",1290],["1334",999.3],["1361",550],["1381",351.54],["1382",8.13]],"economic_revenue_total_czk":5877948.25,"purpose_expenditure":[["2310",1507950],["6171",817431.48],["6112",717693.05],["3722",266298.91],["6330",250000],["3421",133346],["2212",112312],["4359",100000],["3745",92729],["3399",84812],["3631",58373.99],["5512",46732],["3613",46216.49],["6402",37244],["6320",23554],["6399",23100],["6114",19713],["3113",18000],["3721",10531.79],["6310",5545.4]],"purpose_expenditure_total_czk":4371583.11}},"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."}}}}