{"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:00245887","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00245887","name":"Obec Horní Dvořiště","short_name":"Horní Dvořiště","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Český Krumlov","municipality_code":545503},"amounts":{"revenue_approved":15369000,"revenue_adjusted":19694670.11,"revenue_actual":19694670.11,"expense_approved":17131000,"expense_adjusted":17736250.69,"expense_actual":17736250.69,"tax_revenue":11841929.48,"nontax_revenue":5959590.89,"capital_revenue":22600,"transfer_revenue":1870549.74,"current_expense":15802110.5,"capital_expense":1934140.19,"budget_balance":1958419.42,"cash_current":11037909.58,"cash_previous":9993200.67},"ratios":{"revenue_execution":1,"expense_execution":1,"balance_to_revenue":0.09943906,"cash_to_expense":0.62233613,"cash_yoy":0.10454197,"capital_expense_share":0.10905012,"transfer_revenue_share":0.09497746},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00245887/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00245887"},"seo":{"slug":"horni-dvoriste","path":"/cz/municipalities/horni-dvoriste/"},"population":{"value":459,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":15369000,"expenditure_czk":17131000,"financing_czk":1762000,"balance_czk":-1762000},{"stage":"revised","revenue_czk":19694670.11,"expenditure_czk":17736250.69,"financing_czk":-1958419.42,"balance_czk":1958419.42},{"stage":"actual","revenue_czk":19694670.11,"expenditure_czk":17736250.69,"financing_czk":-1958419.42,"balance_czk":1958419.42}],"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",3821303.61],["5169",2523000],["5331",2000000],["5011",1700000],["5362",1511000],["5023",905000],["5031",650000],["5154",610000],["5171",605000],["5139",406000],["5021",309000],["5222",300000],["5032",238000],["6121",200000],["5137",192000],["6119",130000],["5163",113000],["5499",104000],["5168",100000],["5136",95000],["6123",90000],["5156",84000],["5162",65000],["5151",53000],["5019",50000],["5175",44000],["5364",31696.39],["5164",30200],["5321",30000],["5194",25600],["5179",21000],["5492",20000],["5141",17000],["5167",15000],["5903",10000],["5132",7000],["5178",6600],["5038",6000],["5041",6000],["5144",3600],["5161",3000]],"economic_expenditure_total_czk":17131000,"economic_financing":[["8115",2797000],["8124",-1035000]],"economic_financing_total_czk":1762000,"economic_revenue":[["1211",5000000],["2111",3879200],["1121",2500000],["1111",1800000],["1511",700000],["2132",332900],["1113",330000],["1345",240000],["1112",150000],["4112",136900],["2324",120000],["1386",50000],["2131",45000],["2139",33000],["1387",24000],["1341",20000],["1361",8000]],"economic_revenue_total_czk":15369000,"purpose_expenditure":[["6399",2536303.61],["3113",1820000],["6171",1588200],["3745",1577000],["3612",1455000],["6112",1326000],["2310",1200000],["1032",1150000],["1031",500000],["3141",500000],["3723",393000],["2411",391000],["3722",305000],["1036",300000],["3429",300000],["3399",252000],["2321",230000],["2221",200000],["3635",200000],["5512",172000],["1039",137000],["2212",100000],["3631",95000],["6320",81000],["3349",80000],["2219",70000],["3639",54200],["6402",31696.39],["3613",20000],["6310",19600],["3319",19000],["5213",10000],["3421",7000],["3314",5000],["3632",5000],["3412",1000]],"purpose_expenditure_total_czk":17131000},"revised":{"economic_expenditure":[["5169",2824165.13],["5171",2101506.21],["5331",2000000],["5011",1872568],["6121",1254104.99],["5362",1252269],["5023",1017635],["5031",663668],["5336",573404.8],["5139",567739.93],["5154",472908.61],["6123",407725.2],["5222",315883],["5021",314945],["5137",277401.27],["5032",255522],["6122",141449],["5168",138077.44],["6119",130861],["5141",116452.52],["5499",102576],["5163",98392],["5123",78980.21],["5166",72600],["5156",70803.75],["5909",68653],["5223",55000],["5019",54470],["5151",52277],["5136",50701.76],["5194",49427.4],["5162",48535.45],["5175",36237.1],["5164",33004.56],["5364",31696.39],["5492",29000],["5167",21676.9],["5179",15000],["5213",11484.18],["5321",10000],["5229",9000],["5038",7682],["5041",6781.08],["5178",6243.6],["5221",5000],["5132",4857.86],["5144",3608.35],["5161",2113],["5039",1513],["5173",650]],"economic_expenditure_total_czk":17736250.69,"economic_financing":[["8115",-1044708.91],["8124",-1035000],["8901",121289.49]],"economic_financing_total_czk":-1958419.42,"economic_revenue":[["2111",5306866.31],["1211",4766396.13],["1121",2544763.99],["1111",1767256.55],["1122",988050],["1511",846989.69],["4116",683204.8],["4222",556000],["4122",456844.94],["2132",361510],["1113",336987.96],["1345",260707],["1112",166001.47],["2324",154295.58],["4112",142000],["1386",92665.38],["2131",73150],["1387",36345.83],["4111",32500],["3111",22600],["1341",19568],["2321",16500],["2310",16000],["1361",12060],["2322",7813],["2112",7424],["2139",6067],["2212",5000],["2133",4800],["1335",1845.2],["1334",1415.1],["1381",787.98],["2119",165],["1382",89.2]],"economic_revenue_total_czk":19694670.11,"purpose_expenditure":[["3113",2267364.89],["6171",1880026.04],["3745",1661295.14],["6112",1412472.41],["1032",1286715.35],["2212",1240087.13],["6399",1211586],["3612",1170434.44],["1031",684078.19],["2310",639640.76],["5512",508003.8],["3141",480000],["2411",458221.39],["3723",429813.35],["3429",305000],["1036",296000],["3722",290517.63],["2221",269028.47],["3399",248855.86],["3326",210800],["3639",161122.85],["1039",137860],["3631",60948.66],["3349",57592.76],["3330",55000],["6320",50723],["2143",49216],["6114",34106],["2321",33991.39],["6402",31696.39],["6310",24167.35],["3319",18000],["3900",14000],["3613",12778.49],["2219",11556],["3699",8960.05],["3421",6580],["3314",5233],["3525",5000],["3632",4900.5],["3725",2220.35],["3412",490.05],["6409",167]],"purpose_expenditure_total_czk":17736250.69},"actual":{"economic_expenditure":[["5169",2824165.13],["5171",2101506.21],["5331",2000000],["5011",1872568],["6121",1254104.99],["5362",1252269],["5023",1017635],["5031",663668],["5336",573404.8],["5139",567739.93],["5154",472908.61],["6123",407725.2],["5222",315883],["5021",314945],["5137",277401.27],["5032",255522],["6122",141449],["5168",138077.44],["6119",130861],["5141",116452.52],["5499",102576],["5163",98392],["5123",78980.21],["5166",72600],["5156",70803.75],["5909",68653],["5223",55000],["5019",54470],["5151",52277],["5136",50701.76],["5194",49427.4],["5162",48535.45],["5175",36237.1],["5164",33004.56],["5364",31696.39],["5492",29000],["5167",21676.9],["5179",15000],["5213",11484.18],["5321",10000],["5229",9000],["5038",7682],["5041",6781.08],["5178",6243.6],["5221",5000],["5132",4857.86],["5144",3608.35],["5161",2113],["5039",1513],["5173",650]],"economic_expenditure_total_czk":17736250.69,"economic_financing":[["8115",-1044708.91],["8124",-1035000],["8901",121289.49]],"economic_financing_total_czk":-1958419.42,"economic_revenue":[["2111",5306866.31],["1211",4766396.13],["1121",2544763.99],["1111",1767256.55],["1122",988050],["1511",846989.69],["4116",683204.8],["4222",556000],["4122",456844.94],["2132",361510],["1113",336987.96],["1345",260707],["1112",166001.47],["2324",154295.58],["4112",142000],["1386",92665.38],["2131",73150],["1387",36345.83],["4111",32500],["3111",22600],["1341",19568],["2321",16500],["2310",16000],["1361",12060],["2322",7813],["2112",7424],["2139",6067],["2212",5000],["2133",4800],["1335",1845.2],["1334",1415.1],["1381",787.98],["2119",165],["1382",89.2]],"economic_revenue_total_czk":19694670.11,"purpose_expenditure":[["3113",2267364.89],["6171",1880026.04],["3745",1661295.14],["6112",1412472.41],["1032",1286715.35],["2212",1240087.13],["6399",1211586],["3612",1170434.44],["1031",684078.19],["2310",639640.76],["5512",508003.8],["3141",480000],["2411",458221.39],["3723",429813.35],["3429",305000],["1036",296000],["3722",290517.63],["2221",269028.47],["3399",248855.86],["3326",210800],["3639",161122.85],["1039",137860],["3631",60948.66],["3349",57592.76],["3330",55000],["6320",50723],["2143",49216],["6114",34106],["2321",33991.39],["6402",31696.39],["6310",24167.35],["3319",18000],["3900",14000],["3613",12778.49],["2219",11556],["3699",8960.05],["3421",6580],["3314",5233],["3525",5000],["3632",4900.5],["3725",2220.35],["3412",490.05],["6409",167]],"purpose_expenditure_total_czk":17736250.69}},"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."}}}}