{"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:00277835","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00277835","name":"OBEC HAVLOVICE","short_name":"HAVLOVICE","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Trutnov","municipality_code":579220},"amounts":{"revenue_approved":26532100,"revenue_adjusted":38199850.39,"revenue_actual":37414897.84,"expense_approved":27412149,"expense_adjusted":52482415.39,"expense_actual":44514044.81,"tax_revenue":22690482.1,"nontax_revenue":590680.35,"capital_revenue":297385,"transfer_revenue":13836350.39,"current_expense":17799244.85,"capital_expense":26714799.96,"budget_balance":-7099146.97,"cash_current":20803792.42,"cash_previous":28773436.73},"ratios":{"revenue_execution":0.97945142,"expense_execution":0.84817066,"balance_to_revenue":-0.18974118,"cash_to_expense":0.46735345,"cash_yoy":-0.27697923,"capital_expense_share":0.60014317,"transfer_revenue_share":0.36980858},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00277835/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00277835"},"seo":{"slug":"havlovice","path":"/cz/municipalities/havlovice/"},"population":{"value":999,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":26532100,"expenditure_czk":27412149,"financing_czk":880049,"balance_czk":-880049},{"stage":"revised","revenue_czk":38199850.39,"expenditure_czk":52482415.39,"financing_czk":14282565,"balance_czk":-14282565},{"stage":"actual","revenue_czk":37414897.84,"expenditure_czk":44514044.81,"financing_czk":7099146.97,"balance_czk":-7099146.97}],"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",12350000],["5011",2050000],["5365",2000000],["5169",1834474],["5171",1490000],["5331",1150000],["5023",1100000],["5229",957649],["5031",787500],["5154",700000],["6130",500000],["5139",397000],["5156",340000],["5032",315000],["5141",300000],["5021",257000],["5137",210000],["5163",165000],["5321",80000],["5168",70000],["5136",65000],["5167",45000],["5329",42000],["5194",40000],["5162",30000],["5175",30000],["5903",30000],["5341",20000],["5364",18526],["5138",15000],["5161",15000],["5038",8000]],"economic_expenditure_total_czk":27412149,"economic_financing":[["8115",2119012.47],["8124",-1238963.47]],"economic_financing_total_czk":880049,"economic_revenue":[["1211",9300000],["1121",4800000],["1111",3050000],["4216",3000000],["1122",2000000],["1511",1400000],["1345",770000],["1113",700000],["2324",302000],["1112",250000],["3113",250000],["4112",239100],["3111",150000],["1386",80000],["1387",60000],["2112",40000],["2310",40000],["2111",24000],["1341",18000],["1335",15000],["2131",12000],["1334",10000],["1356",10000],["1361",10000],["2141",2000]],"economic_revenue_total_czk":26532100,"purpose_expenditure":[["2212",9960000],["6171",2882474],["3639",2500000],["6399",2000000],["3745",1642500],["6112",1485000],["3113",1150000],["3722",1070000],["3632",1000000],["3319",825000],["3631",730000],["3429",603600],["5512",395000],["6310",325000],["3399",185000],["3322",150000],["3419",150000],["6320",130000],["4345",96049],["2141",42000],["5213",30000],["3314",22000],["6330",20000],["6402",18526]],"purpose_expenditure_total_czk":27412149},"revised":{"economic_expenditure":[["6121",23745829.99],["6122",9500000],["5341",2605618],["5011",2332747],["5365",2000000],["5171",1834894],["5169",1834474],["5331",1400000],["5023",1100000],["5229",1026982],["5031",787500],["5154",700000],["5336",619924.4],["6130",500000],["5139",429500],["5156",340000],["5032",315000],["5141",300000],["5021",257000],["5137",210000],["5163",165000],["5168",70000],["5136",65000],["5175",55000],["5167",45000],["5329",40480],["5194",40000],["5321",37940],["5162",30000],["5903",30000],["5364",18526],["5138",15000],["5161",15000],["5038",8000],["5493",5000],["5221",3000]],"economic_expenditure_total_czk":52482415.39,"economic_financing":[["8117",10000000],["8115",5521528.47],["8124",-1238963.47]],"economic_financing_total_czk":14282565,"economic_revenue":[["1211",9450000],["4216",9005774.43],["1121",4800000],["1111",3250000],["4222",3000000],["1122",2000000],["1511",1450000],["4116",1032443.96],["1345",785000],["1113",700000],["3113",540000],["4213",526532],["2324",362000],["1112",275000],["4112",239100],["1386",190000],["3111",150000],["2451",120000],["1387",75000],["2112",40000],["2310",40000],["2111",39500],["4111",32500],["1341",30000],["1335",15000],["1361",15000],["1356",13000],["2131",12000],["1334",10000],["2141",2000]],"economic_revenue_total_czk":38199850.39,"purpose_expenditure":[["2212",11960000],["3639",11895829.99],["5512",10033894],["6171",2866943],["6330",2605618],["3113",2270924.4],["6399",2000000],["3745",1925247],["6112",1485000],["3722",1070000],["3632",1000000],["3319",850000],["3631",730000],["3429",586600],["6310",325000],["3399",185000],["3419",170000],["3322",150000],["6320",130000],["4345",101853],["2141",40480],["6114",32500],["5213",30000],["3314",19000],["6402",18526]],"purpose_expenditure_total_czk":52482415.39},"actual":{"economic_expenditure":[["6121",15140026.74],["6123",9419961.32],["5169",2344995.24],["5011",2255209],["5171",1952494.77],["5341",1585618],["5331",1400000],["6122",1183051.9],["5023",1162176],["5229",1026982],["6130",971760],["5154",922700.85],["5365",842940],["5336",619924.4],["5031",563995],["5139",497157.41],["5137",471905.36],["5141",344878.55],["5163",331282.2],["5032",309280],["5156",210977.61],["5168",200783.84],["5021",150346],["5166",133100],["5499",108607],["5194",65878],["5175",53566.46],["5329",40480],["5321",37940],["5134",36708],["5162",36489.66],["5167",23300.6],["5364",18526],["5179",14790],["5038",8878],["5161",7847],["5138",5544],["5493",5000],["5362",3098],["5221",3000],["5173",1304],["5164",1076.9],["5132",465]],"economic_expenditure_total_czk":44514044.81,"economic_financing":[["8117",10000000],["8115",-1661889.56],["8124",-1238963.47]],"economic_financing_total_czk":7099146.97,"economic_revenue":[["1211",9474289.24],["4216",9005774.43],["1121",5072913.55],["1111",3461082.63],["4222",3000000],["1511",1736571.77],["4116",1032443.96],["1122",842940],["1345",778321],["1113",670499.97],["4213",526532],["2324",355899.73],["1112",330660.31],["3113",290000],["4112",239100],["1386",184824.07],["2451",120000],["1387",72436.46],["2111",46650.5],["4111",32500],["2112",28955],["1341",28800],["2310",28256],["1356",12140],["1361",11790],["1335",10981.2],["2131",10673],["3111",7385],["1381",1471.3],["1334",760.6],["2141",246.12]],"economic_revenue_total_czk":37414897.84,"purpose_expenditure":[["3639",10311716.26],["5512",10033953.22],["2212",8608417.29],["6171",3252164.02],["3113",2270030.5],["3745",2105484.37],["6330",1585618],["6112",1298415],["3722",985649.93],["3319",868132.01],["6399",844804],["3429",586600],["3631",458520.18],["6310",358460.75],["6320",207494],["3399",190215.58],["3419",170000],["3322",150000],["4345",101853],["2141",40480],["6114",28680.7],["3632",20630],["6402",18526],["3314",18200]],"purpose_expenditure_total_czk":44514044.81}},"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."}}}}