{"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:00235059","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00235059","name":"Obec Úhonice","short_name":"Úhonice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-západ","municipality_code":532991},"amounts":{"revenue_approved":103998000,"revenue_adjusted":107078219.3,"revenue_actual":121376129.79,"expense_approved":168393000,"expense_adjusted":171473219.3,"expense_actual":148061625.15,"tax_revenue":30038544.69,"nontax_revenue":3678967.12,"capital_revenue":1500000,"transfer_revenue":86158617.98,"current_expense":17056849.37,"capital_expense":131004775.78,"budget_balance":-26685495.36,"cash_current":96997453.18,"cash_previous":97867517.04},"ratios":{"revenue_execution":1.13352772,"expense_execution":0.86346793,"balance_to_revenue":-0.21985785,"cash_to_expense":0.65511542,"cash_yoy":-0.00889022,"capital_expense_share":0.88479899,"transfer_revenue_share":0.70984812},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00235059/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00235059"},"seo":{"slug":"uhonice","path":"/cz/municipalities/uhonice/"},"population":{"value":1315,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":103998000,"expenditure_czk":168393000,"financing_czk":64395000,"balance_czk":-64395000},{"stage":"revised","revenue_czk":107078219.3,"expenditure_czk":171473219.3,"financing_czk":64395000,"balance_czk":-64395000},{"stage":"actual","revenue_czk":121376129.79,"expenditure_czk":148061625.15,"financing_czk":26685495.36,"balance_czk":-26685495.36}],"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",149165000],["5169",6706900],["5331",2354000],["5011",2257000],["5023",1651000],["5362",820000],["5154",804000],["5031",756000],["5171",641000],["5021",500000],["5139",469000],["5032",354000],["5901",349000],["5222",237000],["5323",221000],["5137",169000],["5168",100000],["5163",94000],["5138",93000],["5194",81000],["5166",80000],["6130",74000],["5156",62000],["5162",61000],["5499",46000],["5172",40000],["5153",39000],["5175",27000],["5151",25000],["5167",25000],["5136",22000],["5329",18000],["5161",17000],["5038",10000],["5903",7000],["5173",6000],["5492",5000],["5189",3100],["5179",3000],["5229",1000]],"economic_expenditure_total_czk":168393000,"economic_financing":[["8115",40595000],["8123",23800000]],"economic_financing_total_czk":64395000,"economic_revenue":[["4213",71400000],["1211",12090000],["1121",6015000],["1111",4210000],["2141",2400000],["1511",1800000],["1345",1470000],["2111",977000],["1113",950000],["1122",850000],["1112",310000],["2132",300000],["4112",293200],["4121",173000],["1386",135000],["2131",106000],["2112",80000],["1381",62000],["1334",60000],["1341",60000],["1387",58000],["2119",50000],["4111",45000],["1361",31800],["2229",25000],["3112",22000],["1343",15000],["2324",6000],["2329",4000]],"economic_revenue_total_czk":103998000,"purpose_expenditure":[["2321",139200000],["3113",14664000],["6171",3748000],["6112",2080000],["3745",1290000],["3722",1160000],["2411",915000],["2212",900000],["3723",820000],["6399",820000],["3631",600000],["3399",420000],["3726",270000],["3721",250000],["2292",221000],["5512",217000],["3635",145000],["4339",90000],["2219",80000],["3429",70000],["3632",60000],["3314",53000],["3419",50000],["3421",50000],["6114",40000],["3639",32000],["1032",20000],["2223",20000],["3412",20000],["3636",20000],["5311",20000],["3725",15000],["6310",14000],["5213",10000],["3749",8000],["3341",1000]],"purpose_expenditure_total_czk":168393000},"revised":{"economic_expenditure":[["6121",146011530.64],["5169",7713928.49],["6349",2750000],["5331",2636240],["5011",2258000],["5023",1651000],["5362",1118141],["5154",966800],["5336",853930.3],["5031",759598.31],["5901",575497.59],["5021",509690.08],["6123",500000],["5139",436565.31],["5171",417659.53],["5032",355903],["5137",275400],["5222",237000],["5323",221000],["6322",153000],["5138",129032],["5194",112769.36],["5168",100000],["5163",92020.69],["5166",80000],["6130",74000],["5162",61000],["5156",53850],["5499",46000],["5175",45202],["5172",40000],["5153",39000],["5151",25000],["5167",25000],["5221",24760],["5136",22000],["5229",20000],["5329",18000],["5161",17900],["5038",10701],["5191",10000],["5903",7000],["5173",6000],["5492",5000],["5189",3100],["5179",3000],["5494",2000]],"economic_expenditure_total_czk":171473219.3,"economic_financing":[["8115",40595000],["8123",23800000]],"economic_financing_total_czk":64395000,"economic_revenue":[["4213",68915000],["1211",12090000],["1121",6015000],["1111",4210000],["4113",2485000],["2141",2400000],["1511",1800000],["1345",1550000],["3122",1500000],["2111",1265572],["1122",1174740],["1113",950000],["4116",853930.3],["1112",310000],["2132",300000],["4112",293200],["4121",173000],["1386",135000],["2131",123000],["2112",88000],["1381",62000],["1334",60000],["1341",60000],["1387",58000],["2119",50000],["4111",45000],["1361",36800],["2229",25000],["2329",20023],["1343",15000],["2322",7954],["3112",4000],["2324",3000]],"economic_revenue_total_czk":107078219.3,"purpose_expenditure":[["2321",139360000],["3113",15800170.3],["6171",3920958.59],["6112",2090000],["3722",1397577.41],["3745",1290000],["6399",1118141],["2411",925000],["2212",900000],["3723",870000],["5512",719300],["3631",645000],["3399",420000],["3726",358000],["3721",280000],["2292",221000],["3419",203000],["3635",145000],["3639",106000],["3632",105000],["4339",90000],["2219",80000],["3429",70000],["2223",69072],["3314",53000],["3421",50000],["6114",40000],["1032",20000],["3412",20000],["3636",20000],["5311",20000],["4372",19000],["3725",15000],["6310",14000],["5213",10000],["3749",8000],["3341",1000]],"purpose_expenditure_total_czk":171473219.3},"actual":{"economic_expenditure":[["6121",127527775.78],["5169",4920378.14],["6349",2750000],["5331",2636240],["5011",2235296],["5023",1626948],["5362",874437],["5154",868464.34],["5336",853930.3],["5031",746543],["6123",500000],["5032",353959],["5139",238735.78],["5021",237741],["5222",237000],["5323",194201],["5137",189596.7],["6322",153000],["5138",107014.05],["5194",106906.36],["5171",82452],["6130",74000],["5163",72467.73],["5162",59433.47],["5168",58948.4],["5166",58080],["5156",53488.1],["5175",42432],["5153",30900],["5499",25000],["5221",24760],["5136",21392],["5229",19550],["5151",17866],["5161",14461],["5167",14100],["5038",9514],["5329",8000],["5191",7094],["5172",4114],["5189",3070],["5494",2000],["5173",336]],"economic_expenditure_total_czk":148061625.15,"economic_financing":[["8117",140000000],["8118",-100000000],["8115",-39093348.14],["8123",25778843.5]],"economic_financing_total_czk":26685495.36,"economic_revenue":[["4213",74721285.46],["1211",12577655.08],["4222",7465743],["1121",6743431.23],["1111",4574797.77],["4113",2615244.99],["1511",1615247.26],["2141",1610725.12],["3122",1500000],["1345",1496173],["2111",1196720.98],["1122",1174740],["1113",890526.36],["4116",853930.3],["1112",439390.95],["4112",293200],["2132",270085],["1386",245638.87],["2310",201000],["4121",181604],["2211",140000],["2131",128947.5],["1387",96279.07],["2112",84987.52],["1334",79696.2],["1341",52648.17],["1361",36230],["4111",27610.23],["2119",21417],["2329",17130],["1343",14195],["2322",7954],["1381",1895.73]],"economic_revenue_total_czk":121376129.79,"purpose_expenditure":[["2321",127833225.12],["3113",6872341.55],["6171",2859379.6],["6112",2055074.63],["3722",1330792.07],["3745",1230337.29],["6399",874437],["2411",858485.97],["3723",841666.32],["5512",715420.3],["3631",629700],["3726",357799.82],["3399",323733.58],["3721",219225.47],["3419",203000],["2292",194201],["3639",98760],["3632",82015],["2212",73265.5],["3429",70000],["2223",69054.7],["4339",63574],["3635",51000],["3421",50000],["3314",43300],["6114",27610.23],["4372",19000],["3749",8000],["6310",6956],["3341",270]],"purpose_expenditure_total_czk":148061625.15}},"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."}}}}