{"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:00244899","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00244899","name":"Město Hluboká nad Vltavou","short_name":"Hluboká nad Vltavou","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"České Budějovice","municipality_code":544485},"amounts":{"revenue_approved":369122217,"revenue_adjusted":587997484.79,"revenue_actual":539750807.33,"expense_approved":423716037,"expense_adjusted":479377590.79,"expense_actual":408553979.89,"tax_revenue":148679310.78,"nontax_revenue":32810409.55,"capital_revenue":90778342,"transfer_revenue":267482745,"current_expense":173645033.43,"capital_expense":234908946.46,"budget_balance":131196827.44,"cash_current":185846352.94,"cash_previous":54648367.19},"ratios":{"revenue_execution":0.91794748,"expense_execution":0.85225924,"balance_to_revenue":0.24306926,"cash_to_expense":0.45488812,"cash_yoy":2.4007668,"capital_expense_share":0.57497652,"transfer_revenue_share":0.4955671},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00244899/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00244899"},"seo":{"slug":"hluboka-nad-vltavou","path":"/cz/municipalities/hluboka-nad-vltavou/"},"population":{"value":5651,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":369122217,"expenditure_czk":423716037,"financing_czk":54593820,"balance_czk":-54593820},{"stage":"revised","revenue_czk":587997484.79,"expenditure_czk":479377590.79,"financing_czk":-108619894,"balance_czk":108619894},{"stage":"actual","revenue_czk":539750807.33,"expenditure_czk":408553979.89,"financing_czk":-131196827.44,"balance_czk":131196827.44}],"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",248790000],["5331",47314360],["5171",20784315],["5362",20190680],["5011",17135000],["5169",15303487],["5222",8762000],["6130",5550000],["5031",4657750],["5021",2851000],["5023",2767000],["6351",2525551],["5139",2100040],["5154",1986000],["5032",1955750],["5163",1887300],["5137",1866000],["5213",1738000],["5166",1500000],["5651",1425000],["5909",1200000],["5168",867000],["5153",830700],["6122",783000],["5162",780000],["5229",706000],["5492",670000],["5165",655000],["6125",650000],["5499",570000],["5151",534000],["6119",525000],["5175",502500],["5156",490200],["5164",475000],["5194",311000],["5221",245000],["5212",220000],["5161",201000],["5903",200000],["5167",188000],["5136",186000],["5134",158000],["5038",100000],["5364",100000],["5660",100000],["5223",99000],["5173",87500],["6371",69404],["5152",50000],["5339",50000],["5019",13500],["5365",10000]],"economic_expenditure_total_czk":423716037,"economic_financing":[["8115",54593820]],"economic_financing_total_czk":54593820,"economic_revenue":[["4216",124774000],["3111",103549680],["1211",52700000],["1121",26000000],["1111",18000000],["2132",8836150],["1511",6000000],["2111",5306000],["4112",3927600],["1113",3500000],["1342",3000000],["2123",2891000],["4121",1725000],["2451",1425000],["1333",1300000],["2329",1100000],["1387",900000],["1112",800000],["2212",710000],["1345",550000],["1361",500000],["2131",450000],["1386",400000],["4122",300000],["1341",120000],["1343",100000],["2119",100000],["4116",64687],["2141",50100],["1359",30000],["2460",12000],["2112",1000]],"economic_revenue_total_czk":369122217,"purpose_expenditure":[["2219",118541500],["3113",110890911],["3639",41602315],["6171",22000000],["2321",21879000],["6399",19481680],["3631",12950000],["2212",8270000],["3419",6917000],["5311",6190000],["3412",5960000],["3111",5439000],["3634",3550000],["3745",3199687],["6112",3044000],["3744",2900000],["5512",2655000],["3319",2440000],["2310",2379404],["3421",2220000],["3613",1810000],["6320",1793000],["3399",1753540],["2143",1649000],["3429",1580000],["4357",1500000],["3612",1400000],["3699",1200000],["1031",1100000],["3313",1070000],["3314",950000],["1032",900000],["3635",825000],["3141",800000],["2239",750000],["3349",700000],["4349",285000],["2293",240000],["5213",200000],["3322",160000],["3341",100000],["6402",100000],["3330",99000],["3632",90000],["6310",54000],["2142",48000],["3729",30000],["1019",20000]],"purpose_expenditure_total_czk":423716037},"revised":{"economic_expenditure":[["6121",266876348],["5331",48264758],["5171",21245295],["5362",20255130],["5011",18048900],["5336",17362053.62],["5169",17189081],["5222",9495962],["5365",8068960],["6130",6322000],["5031",4740750],["6351",4207105],["6122",4013006],["5021",2924920],["5023",2767000],["5137",2183153],["5139",2098702],["5032",2043750],["5154",2034502],["5163",1861386],["5213",1824000],["5166",1789197],["5651",1425000],["5168",1104770],["5492",897300],["5153",812500],["5162",789690],["5229",724500],["6125",650000],["5165",639100],["5175",616181],["5499",580000],["5151",538400],["5164",512300],["5156",491321],["6356",466971.17],["5221",370000],["5194",337300],["5167",271340],["6127",245000],["5212",235000],["5161",209320],["6119",201870],["5903",200000],["5136",181600],["5134",150710],["6202",120000],["5173",100600],["5038",100000],["5364",100000],["5660",100000],["6322",100000],["5223",99000],["6371",69404],["5329",66100],["5179",64100],["5339",50000],["5152",47000],["5019",44503],["5172",18700],["5909",12052],["5122",10000],["5493",10000]],"economic_expenditure_total_czk":479377590.79,"economic_financing":[["8115",-108619894]],"economic_financing_total_czk":-108619894,"economic_revenue":[["4216",195876983.17],["3111",104598342],["1211",60394700],["4213",54479335],["1121",32341800],["1111",23029600],["4222",22250000],["4122",14777000],["2132",11125740],["1122",8058960],["1511",7451800],["2111",6791430],["4116",5763051.62],["1342",4825900],["1113",4274400],["2324",4206256],["4112",3927600],["2123",2891000],["4121",2204000],["1387",2172510],["1112",2108100],["2212",2004600],["2141",1840550],["2329",1816839],["2451",1425000],["1333",1340800],["2131",1182760],["1386",1178310],["2322",673542],["1345",561600],["1361",500000],["2119",494640],["2229",382146],["4111",247500],["3121",166000],["1343",152000],["1334",130400],["1341",125500],["2321",89000],["1359",49500],["2310",27800],["2460",19500],["3113",14000],["1356",10968],["1381",9400],["2328",5622],["2112",1000]],"economic_revenue_total_czk":587997484.79,"purpose_expenditure":[["2219",125781110],["3113",113860765],["3639",48508551],["6399",27540640],["6171",22600000],["2321",21935400],["4357",15890000],["3631",13127000],["2212",9841264],["5311",9416550],["3634",7658000],["3419",7542000],["3412",6633300],["3111",6070744.79],["5512",3714742],["6112",3044000],["2310",3008104],["3744",3003307],["3319",2966000],["3429",2932000],["3421",2896290],["3745",2793987],["3613",2052700],["3399",1921540],["6320",1774076],["2143",1753100],["1032",1582000],["3612",1400000],["3313",1070000],["3314",950000],["3635",825000],["3141",769546],["2239",750000],["3349",700000],["1031",618000],["4349",444000],["6114",247500],["2293",240000],["3322",235672],["3326",235000],["3725",205700],["5213",200000],["6310",115950],["3341",100000],["6402",100000],["3330",99000],["3632",90000],["2142",48000],["3729",30000],["1019",20000],["2141",15000],["6409",12000],["1070",10000],["3699",52]],"purpose_expenditure_total_czk":479377590.79},"actual":{"economic_expenditure":[["6121",219218921.58],["5331",47463203.73],["5336",17362053.52],["5011",16884518],["5362",15248383.81],["5169",14791242.88],["5171",12661753.24],["5222",9405962],["5365",8058960],["6130",6318666],["5031",4430479],["6351",4206495.46],["6122",3940353.25],["5023",2645005],["5021",2497599],["5137",1997522.3],["5032",1855910],["5163",1797138.73],["5213",1787504.13],["5139",1770214.19],["5154",1665380.62],["5651",1425000],["5168",1103489.83],["5166",1083441.99],["5162",749716.65],["5229",718330],["5153",628223.63],["5499",555460.6],["5151",502169.58],["5175",499164.39],["5492",497800],["5165",491569.01],["5164",473541],["6356",466971.17],["5156",375503.52],["5221",370000],["5194",292842.8],["6125",292578],["6127",245000],["5212",234796],["5167",208145.44],["5136",158447],["5161",154606],["5134",124028.47],["6202",120000],["6322",99961],["5223",99000],["5364",88169.24],["5173",84527.48],["5038",73155],["5329",66080],["5179",59591.39],["5339",50000],["5152",43247.44],["5019",40595.32],["5660",30000],["5172",18694.5],["5122",10000],["5493",10000],["5909",2867]],"economic_expenditure_total_czk":408553979.89,"economic_financing":[["8115",-131197985.75],["8901",1158.31]],"economic_financing_total_czk":-131196827.44,"economic_revenue":[["4216",164225871.66],["3111",90598342],["1211",60394676.39],["4213",54459035],["1121",32341786.62],["1111",23029585.44],["4222",22248399.56],["4122",14587000],["2132",10744532.59],["1122",8058960],["1511",7451792.85],["4116",5763014.2],["2111",5726899.8],["1342",4825850],["1113",4274343.35],["2324",4206249.99],["4112",3927600],["2123",2181571],["1112",2108015.72],["4121",2024324.58],["2212",1999600],["1387",1997385.44],["2141",1840500.23],["2329",1816837.73],["2451",1425000],["1333",1340713.9],["2131",1182757.78],["1386",1178302.9],["2322",673447],["1345",561357.23],["2119",494632.18],["1361",463896.03],["2229",382141.25],["4111",247500],["1385",175119.81],["3121",166000],["1343",151897],["1334",130387.02],["1341",125421],["2321",89000],["1359",49500],["2310",27740],["2460",19500],["3113",14000],["1356",10967.51],["1381",9352.57]],"economic_revenue_total_czk":539750807.33,"purpose_expenditure":[["2219",121489562.6],["3113",75600024.15],["3639",44923103.89],["6399",23247039.91],["6171",20029459.54],["2321",19560945.25],["4357",15890000],["3631",12695736.37],["5311",9025310],["3634",7635282.85],["3419",7476465.13],["3111",5925287.46],["3412",5872587.85],["2212",4118281.36],["5512",3399745.89],["3744",3003306.61],["3319",2939907.48],["6112",2891852],["2310",2718557.49],["3421",1910913.34],["3745",1839811.76],["6320",1740816.59],["2143",1728003.06],["1032",1578384.31],["3613",1331148.39],["3399",1281589.73],["3612",1233944.68],["3313",1070000],["3314",834430.65],["3141",731041.6],["3429",706774],["3635",643130],["3349",619103.46],["1031",607462.81],["4349",443717],["2239",250000],["6114",247353.5],["2293",240000],["3322",235672],["3326",235000],["3725",205700],["3330",99000],["6402",88169.24],["3341",72454.8],["3632",44263],["6310",33773.14],["1019",20000],["2141",15000],["2142",12000],["1070",10000],["6409",2867]],"purpose_expenditure_total_czk":408553979.89}},"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."}}}}