{"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:00273601","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00273601","name":"Obec Horní Ředice","short_name":"Horní Ředice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Pardubice","municipality_code":575011},"amounts":{"revenue_approved":22907200,"revenue_adjusted":32681256,"revenue_actual":34143088.28,"expense_approved":22907200,"expense_adjusted":33276215,"expense_actual":25769828.39,"tax_revenue":22872851.1,"nontax_revenue":5507812.58,"capital_revenue":76720,"transfer_revenue":5685704.6,"current_expense":16693267.09,"capital_expense":9076561.3,"budget_balance":8373259.89,"cash_current":26620291.46,"cash_previous":18247031.57},"ratios":{"revenue_execution":1.04472999,"expense_execution":0.77442186,"balance_to_revenue":0.24524026,"cash_to_expense":1.03300228,"cash_yoy":0.4588834,"capital_expense_share":0.3522166,"transfer_revenue_share":0.16652579},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00273601/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00273601"},"seo":{"slug":"horni-redice","path":"/cz/municipalities/horni-redice/"},"population":{"value":1060,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":22907200,"expenditure_czk":22907200,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":32681256,"expenditure_czk":33276215,"financing_czk":594959,"balance_czk":-594959},{"stage":"actual","revenue_czk":34143088.28,"expenditure_czk":25769828.39,"financing_czk":-8373259.89,"balance_czk":8373259.89}],"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":[["5901",6377200],["5171",4040000],["5011",2530000],["5169",2313000],["5331",1300000],["5031",1150000],["5023",1000000],["5139",890000],["5154",654000],["5032",570000],["5021",428800],["5329",315000],["5321",247000],["5156",183000],["5137",105000],["5153",100000],["5163",100000],["5903",100000],["5194",90000],["5365",50000],["6121",50000],["6130",50000],["5151",35000],["5167",35000],["5168",35000],["5173",35000],["6122",30000],["5162",25000],["5136",24200],["5492",20000],["5038",15000],["5175",5000],["5362",5000]],"economic_expenditure_total_czk":22907200,"economic_revenue":[["1211",10000000],["1121",5000000],["1111",3300000],["1511",1300000],["1113",660000],["1345",600000],["2324",550000],["2111",285000],["2132",250000],["1112",220000],["2139",220000],["4112",219200],["1381",100000],["2141",100000],["1122",50000],["1341",47000],["1361",6000]],"economic_revenue_total_czk":22907200,"purpose_expenditure":[["3639",6877200],["6171",4200000],["2212",3500000],["3745",2000000],["6112",1400000],["3722",800000],["3723",700000],["3111",650000],["3113",650000],["3412",400000],["3631",400000],["3399",350000],["2219",300000],["3632",200000],["5213",100000],["5512",90000],["6320",85000],["3724",50000],["6399",50000],["3314",40000],["1037",30000],["3341",20000],["6310",15000]],"purpose_expenditure_total_czk":22907200,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",7511783],["5901",6377200],["5171",4497000],["5011",2530000],["5169",2319149],["5331",1300000],["5031",1150000],["5023",1147000],["5139",890000],["5154",806908],["5336",629858],["6451",629805],["5032",570000],["6349",498750],["5021",487652],["5222",315594],["5321",247000],["5137",230000],["5156",183000],["6119",108900],["5365",100380],["5153",100000],["5163",100000],["5903",100000],["5194",90000],["6130",50000],["5329",38384],["5151",35000],["5167",35000],["5168",35000],["5173",35000],["6122",30000],["5162",25000],["5136",24200],["5492",20000],["5038",15000],["5175",5000],["5362",5000],["5019",2729],["5039",923]],"economic_expenditure_total_czk":33276215,"economic_financing":[["8115",594959]],"economic_financing_total_czk":594959,"economic_revenue":[["1211",10000000],["1121",5000000],["4213",4102203],["1111",3300000],["2131",3300000],["1511",1300000],["1113",660000],["2324",633567],["4116",629858],["1345",600000],["2141",492612],["2132",420000],["4122",300000],["2111",293354],["4113",240000],["2139",238772],["1112",220000],["4112",219200],["1122",100380],["1381",100000],["3111",100000],["4216",91476],["4121",70468],["2142",68566],["1386",63000],["1341",47000],["4111",32500],["2119",29300],["1387",21000],["1361",6000],["1343",2000]],"economic_revenue_total_czk":32681256,"purpose_expenditure":[["3639",12635303],["6171",4688652],["2212",3140000],["3412",2528174],["3745",2000000],["3111",1567530],["6112",1547000],["3113",992133],["3399",814728],["3722",800000],["3723",700000],["3631",552908],["2219",498750],["3632",200000],["6399",100380],["5213",100000],["5512",96756],["6320",85000],["3314",51868],["3724",50000],["6114",38649],["1037",30000],["2115",23384],["3341",20000],["6310",15000]],"purpose_expenditure_total_czk":33276215},"actual":{"economic_expenditure":[["6121",7724751.3],["5171",3576421.08],["5011",2994981],["5169",2289595.48],["5331",1300000],["5031",1223755],["5023",1147776],["5154",641737.38],["5336",629857.6],["6451",629805],["5032",583345],["6349",498750],["5139",407203.68],["5222",315593.26],["5021",308978],["5137",267858.82],["5321",197333],["5153",123530],["6119",108900],["5365",100380],["5156",97643.42],["5163",89483.9],["5329",71534],["6130",71400],["5151",62421],["5194",49225],["5173",44969],["6122",42955],["5168",35724.23],["5162",26900.97],["5492",24474],["5136",21122],["5167",19828],["5362",17722],["5038",12976],["5175",7248],["5019",2728.16],["5039",922.11]],"economic_expenditure_total_czk":25769828.39,"economic_financing":[["8118",-47150000],["8117",38750000],["8115",26740.11]],"economic_financing_total_czk":-8373259.89,"economic_revenue":[["1211",10155704.84],["1121",5439057.63],["4213",4102203],["1111",3688360.03],["2131",3300000],["1511",1493786.14],["1113",718782.19],["2324",673717.81],["4116",629857.6],["1345",599488],["2141",492611.59],["2132",420294],["1112",354503.43],["4122",300000],["2139",261049],["2111",259854.82],["4113",240000],["4112",219200],["1386",198157],["1122",100380],["4216",91476],["1387",77663.08],["3111",76720],["4121",70468],["2142",68565.36],["1341",34350],["4111",32500],["2119",31720],["1361",9700],["1381",1568.76],["1343",1350]],"economic_revenue_total_czk":34143088.28,"purpose_expenditure":[["3639",6673775.8],["6171",4673575.95],["3412",2492199.43],["2212",2189300.74],["3745",1951902.55],["3111",1567529.6],["6112",1552812],["3113",992133],["3722",693415.4],["3723",680003.06],["3399",676409],["2219",498750],["3631",489101.28],["3632",167999],["5512",101484],["6399",100380],["6320",81547],["3314",51868],["6114",38649],["1037",25672.68],["2115",23384],["3341",20000],["3724",20000],["6310",7936.9]],"purpose_expenditure_total_czk":25769828.39}},"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."}}}}