{"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:00579840","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00579840","name":"Obec Horní Paseka","short_name":"Horní Paseka","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Havlíčkův Brod","municipality_code":548243},"amounts":{"revenue_approved":6350300,"revenue_adjusted":9825268,"revenue_actual":8295426.67,"expense_approved":8752100,"expense_adjusted":12253386,"expense_actual":7770953.39,"tax_revenue":2296879.23,"nontax_revenue":3677802.44,"capital_revenue":0,"transfer_revenue":2320745,"current_expense":7431327.18,"capital_expense":339626.21,"budget_balance":524473.28,"cash_current":8102308.57,"cash_previous":7577836.09},"ratios":{"revenue_execution":0.84429521,"expense_execution":0.63418825,"balance_to_revenue":0.06322439,"cash_to_expense":1.04264022,"cash_yoy":0.06921138,"capital_expense_share":0.04370457,"transfer_revenue_share":0.27976198},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00579840/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00579840"},"seo":{"slug":"horni-paseka","path":"/cz/municipalities/horni-paseka/"},"population":{"value":66,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6350300,"expenditure_czk":8752100,"financing_czk":2401800,"balance_czk":-2401800},{"stage":"revised","revenue_czk":9825268,"expenditure_czk":12253386,"financing_czk":2428118,"balance_czk":-2428118},{"stage":"actual","revenue_czk":8295426.67,"expenditure_czk":7770953.39,"financing_czk":-524473.28,"balance_czk":524473.28}],"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":[["5169",2005000],["5139",1670000],["6121",1500000],["6130",1300000],["5171",598000],["5011",420000],["5362",253000],["5154",202000],["5137",130000],["5032",100600],["5023",100000],["5173",76000],["5021",75000],["5031",65000],["6122",50000],["5156",45000],["5492",34500],["5175",31000],["5162",30000],["5222",20000],["5166",12000],["5038",10000],["5163",7000],["5132",6000],["5194",6000],["5321",5000],["5161",1000]],"economic_expenditure_total_czk":8752100,"economic_financing":[["8115",2401800]],"economic_financing_total_czk":2401800,"economic_revenue":[["1122",1580000],["2141",1500000],["2111",1015000],["1211",900000],["1121",490000],["1111",305000],["1511",275000],["1113",74000],["4112",71800],["2324",47000],["2131",30000],["1112",22000],["1345",16000],["1381",13000],["1334",10000],["1341",1500]],"economic_revenue_total_czk":6350300,"purpose_expenditure":[["1031",4331000],["6171",2659100],["2310",720000],["2212",500000],["3722",230000],["6112",205000],["3631",36000],["3632",24000],["3723",15000],["3721",10000],["5512",10000],["3399",6000],["2292",5000],["6310",1000]],"purpose_expenditure_total_czk":8752100},"revised":{"economic_expenditure":[["5169",4206200],["5139",1780300],["6121",1500000],["6130",1300000],["5171",706000],["5011",671000],["5023",465000],["5137",259011],["5362",255900],["5154",205300],["5031",158000],["5032",111600],["5021",92151],["6119",90000],["5173",76000],["5156",55300],["6122",50000],["5492",39500],["5162",37200],["5222",35400],["5175",31000],["5365",25824],["5364",19846],["5131",18000],["5166",12000],["5194",12000],["5321",10743],["5038",10000],["5132",7500],["5163",7000],["5167",3400],["5161",1000],["5329",800],["5159",411]],"economic_expenditure_total_czk":12253386,"economic_financing":[["8115",2428118]],"economic_financing_total_czk":2428118,"economic_revenue":[["2111",3412000],["4116",2120943],["2141",1525000],["1211",921000],["1121",492000],["1111",339000],["1511",332000],["4216",107740],["2324",91313],["1345",90500],["1122",80000],["1113",74000],["4112",71800],["2131",41500],["1112",33000],["4111",32500],["1386",18500],["1387",13300],["1381",13000],["1334",10000],["2132",4500],["1341",1500],["1361",150],["1382",22]],"economic_revenue_total_czk":9825268,"purpose_expenditure":[["1031",6383735],["6171",3653343],["2310",721000],["6112",570000],["2212",500300],["3722",230000],["3723",84500],["6399",-64600],["3632",39300],["3631",38000],["6114",20262],["6402",19846],["5512",11000],["3721",10000],["3399",8000],["3745",8000],["3392",7000],["3314",6900],["2292",5000],["6310",1000],["3639",800]],"purpose_expenditure_total_czk":12253386},"actual":{"economic_expenditure":[["5169",3978540.39],["5139",907082.94],["5011",670880],["5023",464848],["5362",254999],["6130",250000],["5137",241151.78],["5171",182632.53],["5031",157159],["5154",152824.89],["6119",89626.21],["5032",85192],["5021",55507],["5173",44876.2],["5162",37146.34],["5156",34679.71],["5365",24923],["5222",24453],["5175",23970.2],["5492",20000],["5364",19846],["5131",17186],["5194",10785],["5321",7097],["5132",7015],["5167",3375.9],["5163",3087.4],["5038",786],["5329",710],["5159",410.9],["5161",162]],"economic_expenditure_total_czk":7770953.39,"economic_financing":[["8118",-11000000],["8117",8000000],["8115",2438621.52],["8901",36905.2]],"economic_financing_total_czk":-524473.28,"economic_revenue":[["2111",3409565.06],["4116",2120943],["1211",920831.65],["1121",491238.01],["1111",338378.96],["1511",331479.84],["2141",139125],["4216",107740],["1345",90240],["2324",88752.38],["4112",71800],["1113",65085.87],["2131",37360],["1112",32051.64],["4111",20262],["1386",17884.74],["1387",7016.63],["2132",3000],["1334",1545.3],["1341",900],["1381",154.78],["1361",50],["1382",21.81]],"economic_revenue_total_czk":8295426.67,"purpose_expenditure":[["1031",4554535.98],["6171",2287715.81],["6112",543613],["3722",131863.3],["3723",84313.53],["6399",-64600],["2212",54604.48],["2310",45889.4],["3632",32677],["3631",27919.89],["6114",20262],["6402",19846],["3745",8000],["3399",7141],["3392",7000],["3314",6885],["2292",1354],["5512",975],["3639",710],["6310",248]],"purpose_expenditure_total_czk":7770953.39}},"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."}}}}