{"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:00376981","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00376981","name":"Obec Horní Újezd","short_name":"Horní Újezd","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Třebíč","municipality_code":590649},"amounts":{"revenue_approved":6781300,"revenue_adjusted":16770800,"revenue_actual":15647671.94,"expense_approved":7281300,"expense_adjusted":17270800,"expense_actual":8007780.05,"tax_revenue":6152812.48,"nontax_revenue":712399.46,"capital_revenue":8063160,"transfer_revenue":719300,"current_expense":5595707.85,"capital_expense":2412072.2,"budget_balance":7639891.89,"cash_current":8104415.2,"cash_previous":464523.31},"ratios":{"revenue_execution":0.93303074,"expense_execution":0.46366005,"balance_to_revenue":0.48824464,"cash_to_expense":1.01206766,"cash_yoy":16.44673523,"capital_expense_share":0.30121609,"transfer_revenue_share":0.0459685},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00376981/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00376981"},"seo":{"slug":"horni-ujezd","path":"/cz/municipalities/horni-ujezd/"},"population":{"value":247,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6781300,"expenditure_czk":7281300,"financing_czk":500000,"balance_czk":-500000},{"stage":"revised","revenue_czk":16770800,"expenditure_czk":17270800,"financing_czk":500000,"balance_czk":-500000},{"stage":"actual","revenue_czk":15647671.94,"expenditure_czk":8007780.05,"financing_czk":-7639891.89,"balance_czk":7639891.89}],"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":[["6121",1075000],["5011",1050000],["5023",850000],["5169",778040],["6349",500000],["5154",440000],["5031",420000],["5171",320000],["5139",245000],["5153",235000],["5222",207000],["5032",185000],["5021",115700],["5365",100000],["6122",100000],["5137",90000],["5321",80000],["5163",74000],["5909",66644],["5156",57000],["5175",53000],["5194",50000],["5168",35000],["5162",28000],["5229",25000],["5151",20500],["5329",14416],["5167",12000],["5136",11000],["5134",10000],["5166",10000],["5164",6000],["5173",5000],["5038",4000],["5041",3000],["5221",3000],["5161",2000],["5132",1000]],"economic_expenditure_total_czk":7281300,"economic_financing":[["8115",500000]],"economic_financing_total_czk":500000,"economic_revenue":[["1211",2500000],["1121",1300000],["1511",900000],["1111",850000],["2111",230000],["2132",215000],["1113",180000],["1345",165000],["2131",150000],["1122",100000],["4112",71800],["1112",60000],["1386",30000],["1387",20000],["1334",5000],["1341",3500],["1361",1000]],"economic_revenue_total_czk":6781300,"purpose_expenditure":[["3745",1372000],["6112",1110000],["2321",900000],["6171",838500],["3639",751580],["3723",280000],["3392",262000],["3613",244000],["3722",211290],["3419",200000],["3399",161000],["3612",120000],["2310",117740],["3631",110000],["6399",100000],["5512",80000],["6409",66644],["1032",53000],["6320",45000],["2212",38000],["3421",37000],["2219",36806],["3314",32200],["3341",20540],["3721",20000],["4341",20000],["3632",10000],["5213",10000],["3319",9000],["6310",8000],["3726",5000],["4344",5000],["5311",5000],["4379",2000]],"purpose_expenditure_total_czk":7281300},"revised":{"economic_expenditure":[["6121",8991800],["6349",1400000],["5011",1154000],["5169",930294],["5023",861100],["5171",712200],["5031",449200],["5154",355000],["5909",297236],["5139",267278],["6122",234000],["5222",207000],["5153",200000],["5032",192700],["5137",155000],["5365",96000],["5194",93500],["5021",89827],["5163",83000],["5321",81408],["5156",63000],["5166",60000],["5175",47184],["5168",45000],["5162",31000],["5151",27500],["5229",26000],["5362",21000],["5329",14416],["5164",13000],["5167",12000],["5136",11000],["5903",10000],["5134",9500],["5038",6000],["5173",5513],["5492",5000],["5041",3000],["5221",3000],["5161",2131],["5132",2000],["5133",2000],["5019",757],["5039",256]],"economic_expenditure_total_czk":17270800,"economic_financing":[["8115",500000]],"economic_financing_total_czk":500000,"economic_revenue":[["3111",9000000],["1211",2500000],["1121",1315000],["1511",930000],["1111",890000],["4222",532000],["2111",305000],["2132",215500],["1113",180000],["1345",165000],["2131",150500],["2324",110000],["1122",100000],["1112",90000],["4122",83000],["4112",71800],["1386",48000],["4111",32500],["1387",20000],["1361",18000],["1334",5000],["2321",5000],["1341",3500],["1381",500],["1382",500]],"economic_revenue_total_czk":16770800,"purpose_expenditure":[["3639",8251580],["3745",1642000],["2321",1300000],["6112",1120000],["2310",1017740],["6171",888500],["3392",572000],["3723",415000],["6409",297236],["3613",244000],["3722",241290],["3399",201000],["3419",200000],["3612",134000],["3631",110000],["6399",100000],["3421",92000],["5512",81408],["1032",53000],["6320",48000],["2212",38000],["2219",36806],["6114",32500],["3314",32200],["3341",20540],["3721",20000],["4341",20000],["3632",10000],["5213",10000],["3319",9000],["6310",8000],["3726",5000],["4344",5000],["4349",5000],["5311",5000],["1014",3000],["4379",2000]],"purpose_expenditure_total_czk":17270800},"actual":{"economic_expenditure":[["6349",1365056],["5011",1153622],["5023",861050],["6121",817016.2],["5169",810861.7],["5171",514166.45],["5031",447267],["5154",301785.08],["6122",230000],["5139",215361.15],["5032",181331],["5153",173478.17],["5137",139418.84],["5194",86576.81],["5365",84770],["5021",82827],["5321",81408],["5163",73857.4],["5166",57898.5],["5222",56000],["5168",43548.36],["5175",39953],["5156",38437],["5162",30045.16],["5151",21860],["5362",20798.52],["5229",20274],["5329",14416],["5164",9541.71],["5136",8761],["5134",7125],["5492",5000],["5038",4701],["5221",2510],["5132",1859],["5133",1524],["5167",1200],["5161",949],["5019",757],["5173",513],["5039",256]],"economic_expenditure_total_czk":8007780.05,"economic_financing":[["8115",-7639891.89]],"economic_financing_total_czk":-7639891.89,"economic_revenue":[["3111",8063160],["1211",2450170.58],["1121",1310016.46],["1511",925416.93],["1111",888544.47],["4222",532000],["2111",287608.15],["2132",186786.5],["1113",173313.8],["1345",163600],["2131",132999.4],["2324",104005.41],["1112",85422.49],["4122",83000],["4112",71800],["1122",68670],["1386",47718.82],["4111",32500],["1387",18708.13],["1361",17920],["1341",2900],["2321",1000],["1381",392.86],["1382",17.94]],"economic_revenue_total_czk":15647671.94,"purpose_expenditure":[["3745",1593370.61],["2321",1166856],["6112",1119393],["2310",907740],["6171",738589.61],["3392",558087.04],["3723",375062.6],["3722",227627.3],["3613",220866.98],["3639",205186.75],["3399",194896.81],["3612",131929.76],["6399",89468.52],["5512",81408],["3421",72378.2],["3631",62905.96],["3419",49500],["6320",45159],["1032",44439],["6114",26403.24],["2212",25907.75],["3314",23105.26],["4341",15000],["3721",6519.26],["4344",5000],["4349",5000],["2219",4748],["6310",4061.4],["1014",3000],["3632",2400],["4379",1500],["3341",270]],"purpose_expenditure_total_czk":8007780.05}},"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."}}}}