{"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:00579521","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00579521","name":"Obec Horní Újezd","short_name":"Horní Újezd","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Svitavy","municipality_code":572365},"amounts":{"revenue_approved":11652500,"revenue_adjusted":13089932,"revenue_actual":13098782.83,"expense_approved":14513000,"expense_adjusted":14619458,"expense_actual":14003885.73,"tax_revenue":10493989.41,"nontax_revenue":1868661.23,"capital_revenue":0,"transfer_revenue":736132.19,"current_expense":8545116.42,"capital_expense":5458769.31,"budget_balance":-905102.9,"cash_current":304127.37,"cash_previous":1209230.27},"ratios":{"revenue_execution":1.00067616,"expense_execution":0.95789363,"balance_to_revenue":-0.06909824,"cash_to_expense":0.02171736,"cash_yoy":-0.74849507,"capital_expense_share":0.3898039,"transfer_revenue_share":0.05619852},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00579521/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00579521"},"seo":{"slug":"horni-ujezd-00579521","path":"/cz/municipalities/horni-ujezd-00579521/"},"population":{"value":428,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":11652500,"expenditure_czk":14513000,"financing_czk":2860500,"balance_czk":-2860500},{"stage":"revised","revenue_czk":13089932,"expenditure_czk":14619458,"financing_czk":1529526,"balance_czk":-1529526},{"stage":"actual","revenue_czk":13098782.83,"expenditure_czk":14003885.73,"financing_czk":905102.9,"balance_czk":-905102.9}],"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",4815000],["5169",2815500],["5011",1330000],["5023",833500],["6349",800000],["5171",656500],["5154",564000],["5031",522000],["5153",410000],["5331",344000],["5137",255000],["5032",196500],["5139",160000],["5021",140600],["6371",135000],["5222",111000],["5156",92000],["5163",83500],["5213",58000],["5329",43000],["5162",30000],["5194",25000],["5168",20000],["5903",20000],["6111",16000],["5136",8400],["5151",7500],["5038",5000],["5167",5000],["5175",5000],["5161",3000],["5164",1000],["5229",1000],["5362",1000]],"economic_expenditure_total_czk":14513000,"economic_financing":[["8113",2500000],["8115",360500]],"economic_financing_total_czk":2860500,"economic_revenue":[["1211",4191200],["1121",2134600],["1111",1505600],["1511",1126000],["2111",715000],["2132",597000],["1345",400000],["1113",270000],["2131",140000],["1112",128000],["4112",100100],["2321",100000],["2324",97000],["1386",86000],["1334",21000],["2329",21000],["3111",10000],["1341",5000],["1361",5000]],"economic_revenue_total_czk":11652500,"purpose_expenditure":[["3111",3014000],["2212",2510000],["3639",1420000],["6171",1208000],["6112",1100000],["2310",800000],["5512",682000],["3619",629000],["3722",550000],["2144",280000],["3419",275000],["1031",250000],["1012",245000],["3399",245000],["3326",200000],["3631",200000],["3613",150000],["2219",145000],["2321",135000],["3392",100000],["2141",58000],["6320",55000],["3319",45000],["3349",45000],["3745",35000],["4319",30000],["3421",20000],["5213",20000],["1070",19000],["3612",15000],["6310",12000],["3314",11000],["3341",10000]],"purpose_expenditure_total_czk":14513000},"revised":{"economic_expenditure":[["6121",4592000],["5169",1527500],["5171",1465500],["5011",1330000],["6349",848596],["5023",844500],["5154",571800],["5031",522000],["5153",441200],["5331",344000],["5336",290962],["5137",273000],["5365",269400],["5032",196500],["5139",193500],["5021",139600],["5222",129000],["5229",115000],["5163",107500],["5156",92000],["6371",54000],["5194",48000],["5175",41000],["5329",40000],["5162",30000],["5168",20000],["5903",20000],["6111",16000],["5321",11000],["5339",10000],["5136",8400],["5151",7500],["5038",5000],["5167",5000],["5173",5000],["5161",3000],["5164",1000],["5362",1000]],"economic_expenditure_total_czk":14619458,"economic_financing":[["8113",2500000],["8115",-970474]],"economic_financing_total_czk":1529526,"economic_revenue":[["1211",4281200],["1121",2296600],["1111",1557600],["1511",1097000],["2111",675000],["2132",645000],["1345",391000],["4116",345512],["1113",303000],["1122",269400],["2324",189000],["1112",149000],["2131",140000],["4222",140000],["4122",118020],["4112",100100],["2321",100000],["1386",83000],["2329",56500],["4111",32500],["1387",32000],["2322",29500],["1334",21000],["2141",18000],["3111",10000],["1341",5000],["1361",5000]],"economic_revenue_total_czk":13089932,"purpose_expenditure":[["3111",3304962],["2212",2247000],["3639",1420000],["6171",1273596],["6112",1116000],["2310",800000],["2219",678000],["3619",629000],["3722",570000],["2144",405500],["3419",275000],["6399",269400],["3399",245000],["3326",200000],["1012",197500],["3631",135000],["2141",109000],["3392",100000],["1031",98000],["5512",94000],["6320",79000],["2321",54000],["3319",51000],["3349",45000],["3745",35000],["4319",33000],["6114",32500],["3421",20000],["5213",20000],["1070",19000],["3612",15000],["6310",12000],["3314",11000],["3113",10000],["3341",10000],["3613",6000]],"purpose_expenditure_total_czk":14619458},"actual":{"economic_expenditure":[["6121",4548369.81],["5171",1469473.43],["5169",1212938.42],["5011",1103876],["6349",846966],["5023",843345],["5154",568222],["5031",446722],["5331",344000],["5137",343525.08],["5336",290962.19],["5365",269430],["5153",259106.83],["5139",222006.07],["5032",176852],["5909",155854],["5021",155494],["5222",129000],["5229",114260],["5163",91782.93],["5156",77016.02],["6371",54000],["5194",47957],["5175",40357.55],["5329",39600],["5151",38286.5],["5162",24829.3],["5168",19497.94],["5321",10868],["5339",10000],["6130",9433.5],["5161",8202.16],["5038",6664],["5136",6367],["5132",6099],["5173",5276],["5362",4455],["5167",1791],["5164",1000]],"economic_expenditure_total_czk":14003885.73,"economic_financing":[["8115",885978.9],["8117",500000],["8118",-500000],["8901",19124]],"economic_financing_total_czk":905102.9,"economic_revenue":[["1211",4281128.13],["1121",2296422.49],["1111",1557141.82],["1511",1097441.36],["2111",690780],["2132",627666],["1345",391245],["4116",345512.19],["1113",303164.22],["1122",269430],["2324",192048.12],["1112",149611.35],["2131",145269],["4222",140000],["4122",118020],["4112",100100],["2321",100000],["1386",83644.31],["2329",62418.73],["1387",32785.71],["4111",32500],["2322",29590],["1334",19152.44],["2141",18889.38],["1361",5920],["1341",5867],["2119",2000],["1381",637.98],["1335",397.6]],"economic_revenue_total_czk":13098782.83,"purpose_expenditure":[["3111",3265232.75],["2212",2236839.24],["3639",1279069.3],["6171",1131920.21],["6112",1104345],["2310",799831],["2219",677026.62],["3619",627766.98],["3722",569770.91],["2144",402307.63],["6399",269430],["3419",217841.2],["1012",196934.3],["3399",171313.69],["3326",169672],["3631",131999],["2141",108518.4],["1031",97243],["5512",88867.88],["6320",78225],["3392",70329.96],["2321",54000],["3319",46447.55],["3349",38284],["4319",33000],["6114",32500],["3745",23298.38],["1070",19000],["3421",15479.3],["3113",10000],["6310",9752.93],["3314",9635],["3612",8210.5],["3613",5794],["3341",4000]],"purpose_expenditure_total_czk":14003885.73}},"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."}}}}