{"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:00524221","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00524221","name":"Obec Horní Podluží","short_name":"Horní Podluží","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Děčín","municipality_code":562505},"amounts":{"revenue_approved":27570000,"revenue_adjusted":29414272,"revenue_actual":28091861.13,"expense_approved":35674000,"expense_adjusted":43405272,"expense_actual":33817841.37,"tax_revenue":18763733.41,"nontax_revenue":7407540.32,"capital_revenue":1074009.4,"transfer_revenue":846578,"current_expense":29065562.57,"capital_expense":4752278.8,"budget_balance":-5725980.24,"cash_current":9625694.85,"cash_previous":10729310.76},"ratios":{"revenue_execution":0.95504186,"expense_execution":0.77911829,"balance_to_revenue":-0.20383058,"cash_to_expense":0.28463363,"cash_yoy":-0.10285991,"capital_expense_share":0.14052579,"transfer_revenue_share":0.03013606},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00524221/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00524221"},"seo":{"slug":"horni-podluzi","path":"/cz/municipalities/horni-podluzi/"},"population":{"value":821,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":27570000,"expenditure_czk":35674000,"financing_czk":8104000,"balance_czk":-8104000},{"stage":"revised","revenue_czk":29414272,"expenditure_czk":43405272,"financing_czk":13991000,"balance_czk":-13991000},{"stage":"actual","revenue_czk":28091861.13,"expenditure_czk":33817841.37,"financing_czk":5725980.24,"balance_czk":-5725980.24}],"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",7271000],["6121",4100000],["5011",4000000],["5169",2928000],["5153",2782000],["5171",1839000],["5365",1510000],["5139",1289000],["5031",1238000],["5362",1020000],["5023",1000000],["5154",962000],["5909",765000],["5151",557000],["5341",500000],["5032",468000],["5331",458000],["5156",436000],["5021",383000],["5137",375000],["5222",320000],["5163",239000],["5162",167000],["5168",135000],["5132",120000],["5136",100000],["5329",71000],["5175",70000],["5131",60000],["5166",60000],["5179",57000],["5492",55000],["5172",50000],["5903",50000],["5042",40000],["5141",30000],["5194",30000],["5364",24000],["5019",20000],["5038",20000],["6130",20000],["5167",15000],["5161",12000],["5122",10000],["5173",10000],["5039",5000],["5192",3000]],"economic_expenditure_total_czk":35674000,"economic_financing":[["8115",9000000],["8124",-896000]],"economic_financing_total_czk":8104000,"economic_revenue":[["1211",6850000],["2132",3444000],["1121",3400000],["2111",2886000],["1111",2600000],["3111",2000000],["1122",1500000],["2324",1226000],["1511",1000000],["1345",600000],["1113",550000],["4131",500000],["4112",205000],["1112",150000],["3121",146000],["2131",119000],["1386",72000],["2322",58000],["2321",55000],["1342",50000],["1381",36000],["1387",34000],["4111",32000],["1341",23000],["1361",12000],["2139",10000],["1334",5000],["2119",5000],["2141",1000],["2149",1000]],"economic_revenue_total_czk":27570000,"purpose_expenditure":[["3639",12214000],["3612",7018000],["6171",2915000],["6399",2500000],["2321",2400000],["6112",1357000],["2212",1345000],["3722",850000],["5512",782000],["3725",580000],["3111",567000],["6330",500000],["3631",422000],["1037",420000],["3419",250000],["3613",236000],["3412",206000],["3723",200000],["3314",163000],["3399",125000],["3745",100000],["3721",80000],["3729",80000],["5213",50000],["6310",50000],["2143",48000],["3632",48000],["3349",40000],["6114",32000],["2419",25000],["6402",24000],["2219",20000],["3319",20000],["6223",7000]],"purpose_expenditure_total_czk":35674000},"revised":{"economic_expenditure":[["5909",6320000],["6121",6225000],["5011",4017000],["5169",3143000],["5171",2839000],["5153",2640000],["5901",2188014],["5139",2096000],["5365",1917000],["5031",1233000],["5023",1100000],["5362",1000000],["5154",966000],["6130",842000],["5137",701000],["5151",647000],["5222",615000],["5331",608000],["5341",500000],["5032",479000],["5021",464000],["5156",408000],["5163",335000],["6122",325000],["5336",273258],["5168",267000],["5162",164000],["5136",147000],["5131",91000],["5492",85000],["5132",72000],["5329",71000],["5194",59000],["5179",57000],["5175",56000],["5166",55000],["5172",55000],["5141",54000],["5903",50000],["5042",40000],["5167",30000],["5494",30000],["6119",25000],["5364",24000],["5038",20000],["6313",20000],["5161",12000],["5122",10000],["5363",10000],["5173",8000],["5019",4000],["5192",3000],["5321",3000],["5039",2000]],"economic_expenditure_total_czk":43405272,"economic_financing":[["8115",9629000],["8123",5758000],["8124",-896000],["8118",-500000]],"economic_financing_total_czk":13991000,"economic_revenue":[["1211",6840000],["2132",3467000],["1121",3355000],["1111",2598000],["2111",2543000],["3111",2000000],["1122",1903000],["2324",1546000],["1511",999000],["1345",602000],["1113",504000],["3113",500000],["4131",500000],["4116",314272],["3112",297000],["4112",223500],["1112",209000],["1386",143000],["4122",135710],["2131",121000],["4216",98010],["2322",87000],["1342",80000],["3121",75000],["4221",65000],["1387",56000],["2321",55000],["4111",32500],["1341",23000],["2139",15000],["1361",11000],["1334",8000],["2119",5000],["2141",1000],["2149",1000],["1381",790],["1382",490]],"economic_revenue_total_czk":29414272,"purpose_expenditure":[["3639",10488014],["2321",8158000],["3612",7663000],["6171",3015000],["6399",2885000],["6112",1482000],["2212",1345000],["3722",1290000],["5512",1264000],["3111",1095258],["3725",501000],["6330",500000],["3631",422000],["1037",420000],["3723",416000],["3745",400000],["3412",376000],["2221",250000],["3419",250000],["3613",236000],["3399",205000],["3314",167000],["3721",93000],["3729",80000],["2219",50000],["3349",50000],["5213",50000],["6310",50000],["2143",48000],["3632",48000],["6114",32000],["2419",25000],["6402",24000],["3319",20000],["6223",7000]],"purpose_expenditure_total_czk":43405272},"actual":{"economic_expenditure":[["5909",5758249.37],["6121",4383178.8],["5011",3999057],["5169",2652561.67],["5139",1930318.05],["5365",1907410],["5153",1896079.56],["5171",1890119.63],["5031",1143952],["5023",1080039],["5154",860773.63],["5151",620155],["5222",614250],["5331",608000],["5137",547651.16],["5341",500000],["5032",438119],["5021",403180],["5156",356173.64],["6122",324900],["5163",296362.2],["5336",273258],["5168",256078.28],["5362",210196.84],["5136",140856],["5162",108388.64],["5132",68085.6],["5131",65216],["5175",48346],["5172",46235],["5141",45516.44],["5329",45327],["5194",44481],["5179",44208.39],["5042",36154.8],["5492",31500],["5167",24698],["6119",24200],["5364",23200.86],["6313",20000],["5038",18725],["5166",13249.5],["5363",10000],["5019",3523.72],["5321",3000],["5161",1675],["5039",1191.59]],"economic_expenditure_total_czk":33817841.37,"economic_financing":[["8123",5757416],["8115",1273088.43],["8124",-895236],["8118",-500000],["8901",90711.81]],"economic_financing_total_czk":5725980.24,"economic_revenue":[["1211",7348516.66],["1121",3936847.17],["2132",3463363.41],["1111",2780881.64],["2111",2232293.91],["1122",1902810],["2324",1467729.66],["1511",1109306.54],["1345",604557],["1113",520155.44],["3113",499999],["3112",296402.4],["4116",291858],["1112",256571.67],["4112",223500],["3111",203368],["1386",143421.46],["4122",135710],["2131",104450],["4216",98010],["3121",74240],["2322",71219],["1342",65025],["4221",65000],["1387",56211.86],["2321",50000],["4111",32500],["1341",20037],["2139",15000],["1361",11420],["1334",6844.8],["2119",2420],["1381",1127.17],["2141",868.34],["2149",196]],"economic_revenue_total_czk":28091861.13,"purpose_expenditure":[["3639",7791263.17],["2321",7172244.83],["3612",4446092.82],["6171",2741317.85],["6399",2106842.84],["6112",1416406.82],["3722",1282449.22],["5512",1253925.4],["3111",1022042.33],["2212",960731.17],["6330",500000],["3725",485887.6],["3631",418573.11],["3723",415116.17],["3412",268249.98],["3419",250000],["2221",242141.69],["3399",189196],["3314",160271.4],["3613",133366.04],["1037",129505.7],["3745",93454.7],["3721",92367.78],["3349",44518.8],["6310",42113.2],["2219",32682.9],["2143",31000],["6402",23200.86],["6114",20496],["3729",16698],["2419",15926.02],["3632",6767.97],["6223",6536],["3319",6455]],"purpose_expenditure_total_czk":33817841.37}},"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."}}}}