{"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:00578720","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00578720","name":"OBEC HOŘENICE","short_name":"HOŘENICE","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Náchod","municipality_code":547531},"amounts":{"revenue_approved":4444510,"revenue_adjusted":4495840,"revenue_actual":4260424.7,"expense_approved":5444510,"expense_adjusted":5495840,"expense_actual":2689366.19,"tax_revenue":3834742.79,"nontax_revenue":321381.91,"capital_revenue":0,"transfer_revenue":104300,"current_expense":2589368.19,"capital_expense":99998,"budget_balance":1571058.51,"cash_current":15115533.89,"cash_previous":13544475.38},"ratios":{"revenue_execution":0.94763708,"expense_execution":0.48934579,"balance_to_revenue":0.36875631,"cash_to_expense":5.62048186,"cash_yoy":0.11599257,"capital_expense_share":0.03718274,"transfer_revenue_share":0.02448113},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00578720/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00578720"},"seo":{"slug":"horenice","path":"/cz/municipalities/horenice/"},"population":{"value":146,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4444510,"expenditure_czk":5444510,"financing_czk":1000000,"balance_czk":-1000000},{"stage":"revised","revenue_czk":4495840,"expenditure_czk":5495840,"financing_czk":1000000,"balance_czk":-1000000},{"stage":"actual","revenue_czk":4260424.7,"expenditure_czk":2689366.19,"financing_czk":-1571058.51,"balance_czk":1571058.51}],"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",1755000],["5169",722800],["5023",500000],["5011",465000],["6130",400000],["5021",336000],["5166",230000],["5168",129500],["5031",115200],["5365",93600],["5032",86500],["5139",80000],["5154",63000],["5171",62000],["5153",43000],["5321",39000],["5329",38400],["5364",37900],["5909",31500],["5175",31000],["5194",30000],["5162",23000],["5156",20000],["5163",19210],["5339",19000],["5137",10000],["5167",10000],["5223",10000],["5903",10000],["5029",5000],["5132",5000],["5222",5000],["5492",5000],["5362",3500],["5179",2900],["5038",2500],["5151",2000],["5133",1000],["5136",1000],["5161",500],["5173",500]],"economic_expenditure_total_czk":5444510,"economic_financing":[["8115",1000000]],"economic_financing_total_czk":1000000,"economic_revenue":[["1211",1468500],["1511",790000],["1121",760000],["1111",480000],["2141",350000],["1113",115000],["1345",106000],["1122",93100],["4112",71800],["2324",45000],["1112",40000],["2131",40000],["4111",31500],["1386",21200],["1334",15640],["1387",11050],["2111",2000],["1341",1720],["1381",1000],["1361",500],["2119",500]],"economic_revenue_total_czk":4444510,"purpose_expenditure":[["6171",1323100],["2221",1100000],["2219",675000],["6112",550000],["3639",403000],["3745",309500],["3722",190000],["3635",130000],["3399",103000],["2331",100000],["6399",93100],["2212",82000],["3723",75000],["2223",50000],["6402",37900],["3631",36000],["6114",31500],["2333",30000],["5512",20000],["3111",19000],["6320",17200],["3721",12000],["5311",12000],["4359",10000],["5213",10000],["3421",7000],["3900",5000],["4351",5000],["2310",4200],["3632",3000],["6310",1010]],"purpose_expenditure_total_czk":5444510},"revised":{"economic_expenditure":[["6121",1688450],["5169",743920],["5023",500000],["5011",472670],["6130",400000],["5021",324960],["5166",218170],["5365",143930],["5168",133120],["5031",117230],["5171",88310],["5032",87550],["5139",65690],["5154",60890],["5153",43000],["6122",42350],["5321",39000],["5329",38400],["5364",37900],["5194",34040],["5175",33410],["5162",24080],["5156",19940],["5163",19270],["5339",19000],["5909",16660],["5137",13870],["5167",10000],["5223",10000],["5903",10000],["5492",8000],["5029",5000],["5132",5000],["5222",5000],["5362",3500],["5179",2900],["5038",2500],["5151",2000],["5164",1870],["5133",1000],["5136",1000],["5019",940],["5161",500],["5173",500],["5039",320]],"economic_expenditure_total_czk":5495840,"economic_financing":[["8115",1000000]],"economic_financing_total_czk":1000000,"economic_revenue":[["1211",1468500],["1511",790000],["1121",760000],["1111",480000],["2141",350000],["1122",143430],["1113",115000],["1345",106000],["4112",71800],["2324",45000],["1112",40000],["2131",40000],["4111",32500],["1386",21200],["1334",15640],["1387",11050],["2111",2000],["1341",1720],["1381",1000],["1361",500],["2119",500]],"economic_revenue_total_czk":4495840,"purpose_expenditure":[["6171",1323100],["2221",1100000],["2219",675000],["6112",550000],["3639",403000],["3745",309500],["3722",190000],["6399",143430],["3635",130000],["3399",103000],["2331",100000],["2212",82000],["3723",75000],["2223",50000],["6402",37900],["3631",36000],["6114",32500],["2333",30000],["5512",20000],["3111",19000],["6320",17200],["3721",12000],["5311",12000],["4359",10000],["5213",10000],["3421",7000],["3900",5000],["4351",5000],["2310",4200],["3632",3000],["6310",1010]],"purpose_expenditure_total_czk":5495840},"actual":{"economic_expenditure":[["5023",487200],["5169",478247.76],["5011",472665],["5021",176948],["5365",143430],["5166",123420],["5031",117227],["5168",99653.07],["5032",86390],["6121",57648],["5154",52031.33],["6122",42350],["5153",38908],["5364",37893],["5139",37722.7],["5194",34032],["5171",33334.29],["5321",30500],["5175",25072.8],["5162",24077.5],["5163",19138.2],["5339",19000],["5223",10000],["5156",9351],["5492",8000],["5222",5000],["5329",4260],["5137",3863],["5179",2678.54],["5167",1989],["5038",1968],["5164",1863],["5151",1355],["5019",939],["5362",893],["5039",318]],"economic_expenditure_total_czk":2689366.19,"economic_financing":[["8117",6500000],["8118",-6500000],["8115",-1571058.51]],"economic_financing_total_czk":-1571058.51,"economic_revenue":[["1211",1365909.22],["1511",761054.55],["1121",732625.36],["1111",529014.57],["2141",223812.91],["1122",143430],["1345",103426],["1113",96723.08],["4112",71800],["2131",58060],["1112",47731.35],["2324",39509],["4111",32500],["1386",26684.17],["1334",15630.91],["1387",10459.66],["1341",1650],["1381",203.92],["1361",200]],"economic_revenue_total_czk":4260424.7,"purpose_expenditure":[["6171",1047991.86],["6112",531048],["3745",163839],["3722",146851.04],["6399",143430],["2331",98736],["3399",97330.4],["2221",93995],["3723",51716.02],["2212",51013],["2223",42350],["6402",37893],["2219",36488],["3631",33252.52],["5512",20000],["3111",19000],["6320",17193],["6114",15813.85],["5311",10500],["4359",10000],["3721",8030.9],["3900",5000],["2310",2248.4],["3421",2000],["3632",1863],["3639",893],["6310",890.2]],"purpose_expenditure_total_czk":2689366.19}},"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."}}}}