{"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:00636011","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00636011","name":"Obec Hradec-Nová Ves","short_name":"Hradec-Nová Ves","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Jeseník","municipality_code":553301},"amounts":{"revenue_approved":12804000,"revenue_adjusted":14466396.69,"revenue_actual":14304573.24,"expense_approved":11704000,"expense_adjusted":16228396.69,"expense_actual":15243641.31,"tax_revenue":11675825.14,"nontax_revenue":807443.1,"capital_revenue":621106,"transfer_revenue":1200199,"current_expense":12217570.68,"capital_expense":3026070.63,"budget_balance":-939068.07,"cash_current":13886.9,"cash_previous":982035.73},"ratios":{"revenue_execution":0.98881384,"expense_execution":0.939319,"balance_to_revenue":-0.0656481,"cash_to_expense":0.000911,"cash_yoy":-0.98585907,"capital_expense_share":0.19851363,"transfer_revenue_share":0.08390317},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00636011/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00636011"},"seo":{"slug":"hradec-nova-ves","path":"/cz/municipalities/hradec-nova-ves/"},"population":{"value":387,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":12804000,"expenditure_czk":11704000,"financing_czk":-1100000,"balance_czk":1100000},{"stage":"revised","revenue_czk":14466396.69,"expenditure_czk":16228396.69,"financing_czk":1762000,"balance_czk":-1762000},{"stage":"actual","revenue_czk":14304573.24,"expenditure_czk":15243641.31,"financing_czk":939068.07,"balance_czk":-939068.07}],"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":[["5011",2100000],["5171",1755000],["5169",1161000],["5023",990000],["5031",686000],["6341",500000],["5139",495500],["5168",429000],["5137",340000],["5154",308000],["5032",282000],["5499",210000],["6119",200000],["6121",200000],["5021",174000],["5362",170000],["6122",160000],["5141",150000],["5365",150000],["5162",143000],["5156",138000],["5163",100000],["6130",100000],["5323",90000],["5151",65000],["5223",65000],["5175",53000],["5194",53000],["5153",50000],["5222",35000],["5221",33000],["5136",32000],["5167",32000],["5321",30000],["5339",30000],["5492",30000],["5172",20000],["5903",20000],["5329",17000],["5164",16000],["5229",16000],["5038",11000],["5134",10500],["5132",10000],["5166",10000],["5173",8000],["5133",6000],["5161",6000],["5363",5000],["5179",3770],["5019",3000],["5131",2000],["5192",230]],"economic_expenditure_total_czk":11704000,"economic_financing":[["8124",-1100000]],"economic_financing_total_czk":-1100000,"economic_revenue":[["1333",4000000],["1211",3491000],["1121",1777000],["1111",1255000],["3111",457000],["1511",450000],["1113",225000],["1345",200000],["1122",150000],["2132",135000],["1112",132000],["2329",120000],["4112",120000],["4111",64000],["2131",60000],["2111",59500],["1386",35000],["1387",20000],["2324",16000],["2321",10000],["2119",9000],["1341",8000],["1361",5000],["1334",4000],["2133",1500]],"economic_revenue_total_czk":12804000,"purpose_expenditure":[["6171",4117000],["2212",1765000],["6112",1321000],["3639",1241000],["3722",700000],["3429",515000],["6399",300000],["3613",204000],["3635",200000],["3399",193000],["3631",150000],["5512",150000],["3612",125000],["4351",125000],["2292",90000],["3745",75000],["3412",73000],["6114",64000],["3744",60000],["2219",50000],["3721",30000],["6409",29000],["3113",20000],["3723",20000],["5213",20000],["3319",19000],["5212",15000],["3111",10000],["4376",10000],["3314",7000],["4379",5000],["5511",1000]],"purpose_expenditure_total_czk":11704000},"revised":{"economic_expenditure":[["5171",2620190],["5011",2587999.28],["6121",1885500],["5023",1058000],["5169",889101.41],["5031",813348],["5321",795651.84],["6341",500000],["5139",428500],["5137",416825.78],["6130",371624],["5154",346000],["5032",327014],["5168",286000],["5499",241440],["5493",239766],["5366",211252.62],["6122",204000],["6119",193600],["5362",173000],["5021",171500],["5365",150000],["5162",144000],["5156",143000],["5163",136000],["5141",135000],["5364",93628.14],["5323",80000],["5222",66500],["5223",55000],["5194",53000],["5151",50000],["5329",49400],["5153",38400],["5136",35100],["5221",33000],["5339",30000],["5492",30000],["5175",24500],["5903",20000],["5229",16031.15],["5164",16000],["5167",13500],["5038",12294.47],["5161",7000],["5134",6500],["5133",6000],["5132",5000],["5179",5000],["5363",5000],["5173",4000],["5019",3000],["5131",2000],["5192",230]],"economic_expenditure_total_czk":16228396.69,"economic_financing":[["8905",1641000],["8115",1221000],["8124",-1100000]],"economic_financing_total_czk":1762000,"economic_revenue":[["1333",4052954.56],["1211",3491000],["1121",1777000],["1111",1255000],["4122",710000],["3111",585048],["1511",450000],["4116",230999],["1113",225000],["2329",208066.77],["1345",200000],["2321",194130],["1122",150000],["2132",136928],["1112",132000],["4111",129000],["4112",120000],["4222",100000],["2111",70675],["1386",65536.66],["2119",62211.16],["2131",60000],["1387",25347.54],["2324",16000],["1341",8000],["1361",5000],["1334",4000],["2133",1500],["1349",500],["2212",500]],"economic_revenue_total_czk":14466396.69,"purpose_expenditure":[["6171",4148408.53],["3639",3064626],["2212",2683185.25],["6112",1401000],["3722",840253.25],["3429",545500],["4222",505095.75],["3399",456000],["3631",309450],["6402",304880.76],["6399",303000],["5299",239766],["3635",193600],["5512",156770],["3612",152100],["3745",125000],["4351",115000],["3613",110000],["5212",91000],["2292",80000],["6114",64000],["6409",61431.15],["2321",50000],["3412",41000],["3113",30000],["3721",30000],["3744",30000],["2219",20000],["3723",20000],["5213",20000],["3319",19000],["4376",10000],["3314",7100],["4379",1000],["5511",230]],"purpose_expenditure_total_czk":16228396.69},"actual":{"economic_expenditure":[["5011",2585960.28],["5171",2555238.47],["6121",1756863.63],["5023",1057412],["5031",813076],["5169",802599.68],["5321",750965.69],["6341",500000],["6130",371624],["5137",352444.06],["5139",328666.27],["5032",326257],["5154",304287.23],["5168",277405.55],["5493",239766],["5366",211252.62],["5499",210240],["6122",203983],["6119",193600],["5362",160675],["5156",139955.52],["5163",135052.92],["5162",131677.66],["5141",127403.52],["5021",103767.72],["5364",93628.14],["5323",78570.2],["5222",66500],["5329",49400],["5223",47000],["5151",39379.77],["5136",33591],["5221",32702],["5153",30648.44],["5339",30000],["5194",25621.79],["5175",16156],["5164",15730],["5038",10482],["5492",10000],["5167",7195],["5161",6067],["5229",6031.15],["5179",4765]],"economic_expenditure_total_czk":15243641.31,"economic_financing":[["8124",-1100916],["8905",1026716.95],["8115",968148.83],["8901",45118.29]],"economic_financing_total_czk":939068.07,"economic_revenue":[["1333",4052954.56],["1211",3395222.09],["1121",1815388.97],["1111",1234697.59],["4122",710000],["3111",585048],["1511",522422.98],["2329",274297.94],["1113",240166.38],["4116",230999],["2321",194130],["1345",189131],["2132",144201],["1112",118374.85],["4222",100000],["4112",94200],["2111",76563],["1386",66128.31],["4111",65000],["2119",55631.16],["2131",50460],["3113",36058],["1387",25925.17],["2324",11080],["1341",6950],["1361",4590],["1334",2802.9],["2133",580],["1381",543.82],["1349",500],["2212",500],["1382",26.52]],"economic_revenue_total_czk":14304573.24,"purpose_expenditure":[["6171",4030306.37],["3639",2897024.03],["2212",2664675.85],["6112",1383705.73],["3722",808941.43],["3429",545500],["4222",497576.87],["3399",398158.51],["6402",304880.76],["3631",292625.16],["5299",239766],["3635",193600],["6399",152926],["3612",122204.26],["5512",115296.39],["3745",111005.87],["5212",80624.46],["2292",78570.2],["4351",77000],["3613",68465.63],["6409",60898.15],["2321",48788.41],["3113",30000],["3721",16639.56],["6114",16151.72],["3723",3113.63],["3314",2682],["3412",1514.32],["4379",1000]],"purpose_expenditure_total_czk":15243641.31}},"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."}}}}