{"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:00273589","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00273589","name":"Město Horní Jelení","short_name":"Horní Jelení","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Pardubice","municipality_code":574996},"amounts":{"revenue_approved":57681700,"revenue_adjusted":62607740.48,"revenue_actual":67599501.04,"expense_approved":74622560,"expense_adjusted":85816900.48,"expense_actual":75733500.5,"tax_revenue":50050262.63,"nontax_revenue":7752309.13,"capital_revenue":612783,"transfer_revenue":9184146.28,"current_expense":35525968.21,"capital_expense":40207532.29,"budget_balance":-8133999.46,"cash_current":17319422.99,"cash_previous":23570686.96},"ratios":{"revenue_execution":1.07973073,"expense_execution":0.882501,"balance_to_revenue":-0.12032632,"cash_to_expense":0.22868906,"cash_yoy":-0.26521348,"capital_expense_share":0.53090815,"transfer_revenue_share":0.13586115},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00273589/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00273589"},"seo":{"slug":"horni-jeleni","path":"/cz/municipalities/horni-jeleni/"},"population":{"value":2131,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":57681700,"expenditure_czk":74622560,"financing_czk":16940860,"balance_czk":-16940860},{"stage":"revised","revenue_czk":62607740.48,"expenditure_czk":85816900.48,"financing_czk":23209160,"balance_czk":-23209160},{"stage":"actual","revenue_czk":67599501.04,"expenditure_czk":75733500.5,"financing_czk":8133999.46,"balance_czk":-8133999.46}],"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",36350000],["5169",7781000],["5011",6669000],["5331",5379000],["5023",2300000],["5031",2050000],["5154",1650000],["5171",1185000],["5021",1073500],["5901",1000000],["6130",1000000],["5032",812000],["5365",760000],["5151",665000],["5153",510000],["5139",494000],["5222",491000],["5166",470000],["5362",461000],["6119",400000],["5221",309060],["6122",300000],["5163",294000],["5137",226000],["5168",220000],["5194",201000],["5156",185000],["5138",154000],["5136",120000],["5175",120000],["5162",115000],["5132",100000],["5903",100000],["6351",100000],["5321",96000],["5499",95000],["5173",78000],["5329",65000],["5167",40000],["5038",35000],["5161",30000],["5179",30000],["5029",20000],["5223",20000],["5229",15000],["5494",15000],["5164",14000],["5134",10000],["5367",7000],["5176",5000],["5131",3000]],"economic_expenditure_total_czk":74622560,"economic_financing":[["8115",16940860]],"economic_financing_total_czk":16940860,"economic_revenue":[["1211",21500000],["1121",9500000],["4213",7077000],["1111",7000000],["2132",3120500],["2111",2263000],["1113",1500000],["1345",1500000],["1122",760000],["2324",700000],["4112",684700],["1112",500000],["1511",500000],["2141",250000],["1386",170000],["2131",140000],["3111",100000],["4111",94500],["1381",80000],["1387",70000],["2142",59000],["1361",40000],["4121",35000],["1341",30000],["2139",5000],["1343",3000]],"economic_revenue_total_czk":57681700,"purpose_expenditure":[["3319",36247000],["6171",7365000],["3745",4868000],["3113",4015000],["3612",3603000],["3722",3542000],["6112",3155000],["6399",2200000],["3111",1809000],["3631",1550000],["3639",1285000],["3314",651000],["5512",624000],["3399",462000],["3635",400000],["3419",341000],["3349",319000],["3729",283000],["3721",250000],["6320",244000],["4351",210000],["2321",200000],["5311",176000],["2212",170000],["3632",159000],["5213",100000],["6114",94500],["3341",80000],["6310",30000],["1019",27000],["3429",27000],["4344",20460],["2144",20000],["3330",20000],["3512",20000],["4371",13600],["3412",10000],["6221",10000],["6402",7000],["3421",6000],["3741",5000],["3613",3000],["3633",1000]],"purpose_expenditure_total_czk":74622560},"revised":{"economic_expenditure":[["6121",39640000],["5169",8458000],["5011",7189000],["5901",7139499.47],["5331",5439000],["5023",2567000],["5031",2155000],["5154",1510000],["5171",1415000],["5021",1216500],["5336",1211991.01],["5032",874000],["5365",536550],["5151",535000],["5222",497000],["6122",492000],["5166",470000],["6119",370000],["5221",329060],["5139",313000],["5153",310000],["5163",294000],["6130",290000],["6349",258300],["5168",220000],["5137",216000],["5362",202000],["5194",191000],["5156",165000],["5138",154000],["5136",120000],["5175",120000],["5162",110000],["5132",100000],["5903",100000],["5329",95000],["5499",95000],["5173",78000],["5321",78000],["5167",40000],["5038",35000],["5161",30000],["5179",30000],["5123",21000],["5223",20000],["5229",15000],["5339",15000],["5494",15000],["5164",14000],["5134",10000],["5367",7000],["5176",5000],["5029",3000],["5131",3000]],"economic_expenditure_total_czk":85816900.48,"economic_financing":[["8115",13209160],["8117",10000000]],"economic_financing_total_czk":23209160,"economic_revenue":[["1211",21500000],["1121",9717000],["1111",7500000],["4213",7077984.47],["2132",3123500],["2111",2388357],["1511",1835000],["1345",1660000],["1113",1570000],["2324",972440],["4116",700247.01],["4112",684700],["1112",650000],["3111",612800],["2229",543204],["1122",536550],["1386",434108],["2141",316000],["1387",170000],["2131",170000],["2142",129000],["4111",97500],["1361",40000],["4121",35000],["4122",33000],["1343",31000],["1341",30200],["2112",18500],["2322",16800],["2139",8000],["2212",3250],["2119",2500],["2310",1100]],"economic_revenue_total_czk":62607740.48,"purpose_expenditure":[["3319",33247000],["3612",9670000],["6171",8025000],["6399",7876049.47],["3745",4845000],["3113",4687924.8],["6112",3562000],["3722",2623000],["3111",2178066.21],["3631",1300000],["3725",1060000],["3314",651000],["2219",648300],["5512",607000],["2321",530000],["3399",462000],["3639",406000],["3729",376000],["3635",370000],["3419",351000],["3349",319000],["3723",300000],["3721",250000],["6320",244000],["4351",210000],["5311",179000],["2212",170000],["3632",111000],["5213",100000],["6114",97500],["3341",80000],["3512",60000],["3429",47000],["6310",30000],["1019",27000],["4344",20460],["2144",20000],["3330",20000],["4371",13600],["3412",10000],["4357",10000],["3421",7000],["6402",7000],["4359",5000],["3613",3000],["3633",1000]],"purpose_expenditure_total_czk":85816900.48},"actual":{"economic_expenditure":[["6121",38575826.6],["5169",8391801.9],["5011",5866972],["5331",5439000],["5023",2392578],["5031",1954329],["5171",1269710.3],["5336",1211991.01],["5154",1183199.49],["5021",805883],["5166",776138.4],["5032",759058],["6122",664505.69],["5364",543204],["5365",539550],["5151",492997],["5222",492416],["6119",364210],["5221",329060],["5499",295000],["5163",290672.8],["6130",288000],["5139",274260.49],["6349",258300],["5137",231075.24],["5168",227740.44],["5909",217293],["5153",162320.01],["5362",147151],["5138",135162],["5194",124642.32],["5136",120835.22],["5162",116361.42],["5329",95580],["5156",95047],["5175",92622],["5321",84000],["5132",70974.1],["5167",63982.28],["6129",56690],["5173",38303],["5164",36500],["5038",32178],["5123",20499.82],["5223",20000],["5161",18127],["5134",16593.89],["5339",15000],["5229",12707.88],["5172",8620.04],["5367",7000],["5029",2289],["5019",2260.96],["5131",1384],["5192",1133],["5039",764.2]],"economic_expenditure_total_czk":75733500.5,"economic_financing":[["8117",9960000],["8115",-3748736.03],["8901",1922735.49]],"economic_financing_total_czk":8133999.46,"economic_revenue":[["1211",22330244.95],["1121",11950801.2],["1111",8221121.79],["4213",7077984.47],["2132",3158240],["2111",2758729.3],["1511",2105037.8],["1345",1829813.5],["1113",1580064.4],["4116",1243451.01],["1112",779072.33],["4112",684700],["3111",612783],["2324",597599.21],["2229",543204],["1122",536550],["1386",435418.35],["2141",358683.5],["1387",170653.22],["2131",164788.76],["2142",128602.36],["4111",97500],["4121",47510.8],["1361",45040],["4122",33000],["1343",31435],["1341",31101],["2322",16800],["2139",14592],["2112",4300],["1381",3504.82],["2212",3250],["2119",2420],["2310",1100],["1335",382],["1382",22.27]],"economic_revenue_total_czk":67599501.04,"purpose_expenditure":[["3319",32165260],["3612",9374934.92],["6171",6672083.68],["3113",4687949.8],["3745",3864854.81],["6112",3315449],["3722",2834089.87],["3111",2325410.92],["3631",1292051.7],["3725",1079025.57],["3314",694693.92],["6399",677629],["2219",631690.96],["6402",550204],["2321",545666.81],["2115",507300],["3723",475331.08],["3399",450050.35],["3639",409680],["5512",407524.74],["3729",388212.46],["3635",364210],["3419",333000],["3349",300556],["6320",236737],["4351",201416],["5311",196076.09],["3721",161172.55],["2212",133193.78],["6114",97500],["3632",85737.94],["3512",56301.81],["3429",37218.27],["2144",32290.67],["1019",27000],["6310",24032.8],["3341",22677],["4344",20460],["3330",20000],["4371",13600],["4357",10000],["4359",5000],["3421",4110],["3633",1199],["6221",918]],"purpose_expenditure_total_czk":75733500.5}},"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."}}}}