{"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:00250422","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00250422","name":"Obec Horní Vltavice","short_name":"Horní Vltavice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Prachatice","municipality_code":550205},"amounts":{"revenue_approved":14873000,"revenue_adjusted":20752183,"revenue_actual":18448411.7,"expense_approved":14417180,"expense_adjusted":22741086.48,"expense_actual":19897230.01,"tax_revenue":13580119.23,"nontax_revenue":3406965.82,"capital_revenue":459600,"transfer_revenue":1001726.65,"current_expense":15213713.21,"capital_expense":4683516.8,"budget_balance":-1448818.31,"cash_current":10046486.55,"cash_previous":10164039.21},"ratios":{"revenue_execution":0.88898656,"expense_execution":0.87494632,"balance_to_revenue":-0.0785335,"cash_to_expense":0.50491885,"cash_yoy":-0.01156555,"capital_expense_share":0.23538537,"transfer_revenue_share":0.0542988},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00250422/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00250422"},"seo":{"slug":"horni-vltavice","path":"/cz/municipalities/horni-vltavice/"},"population":{"value":346,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":14873000,"expenditure_czk":14417180,"financing_czk":-455820,"balance_czk":455820},{"stage":"revised","revenue_czk":20752183,"expenditure_czk":22741086.48,"financing_czk":1988903.48,"balance_czk":-1988903.48},{"stage":"actual","revenue_czk":18448411.7,"expenditure_czk":19897230.01,"financing_czk":1448818.31,"balance_czk":-1448818.31}],"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":[["5011",2216000],["5169",1772000],["5023",1500000],["5331",1200000],["5154",1040000],["5021",948000],["5031",895000],["5164",631000],["5139",568000],["5171",563000],["6122",451580],["5155",450000],["5032",353000],["5365",302500],["5362",267000],["5163",229000],["6121",203000],["5156",190000],["5137",120000],["5162",62800],["5166",60000],["5165",55800],["5141",52000],["5175",41500],["5492",40000],["5903",30000],["5132",26500],["5179",23500],["5172",20000],["5194",20000],["5321",20000],["5136",16000],["5168",12000],["5167",11000],["5173",10000],["5038",9000],["5161",5000],["5229",3000]],"economic_expenditure_total_czk":14417180,"economic_financing":[["8124",-455820]],"economic_financing_total_czk":-455820,"economic_revenue":[["1211",5000000],["1121",2400000],["1111",1900000],["2111",1860000],["1511",1000020],["2119",500000],["1113",450000],["2324",406200],["1345",300000],["1122",200000],["1342",150000],["1112",115000],["2132",112000],["4112",85000],["2131",71000],["1386",70000],["2139",64000],["1381",50000],["1387",40000],["4111",32000],["1341",15000],["2112",15000],["1334",10000],["2310",8780],["1361",8000],["2133",8000],["1335",2000],["2141",1000]],"economic_revenue_total_czk":14873000,"purpose_expenditure":[["6171",2710500],["6112",1950000],["3113",1526400],["3639",1435580],["2321",845500],["3745",790000],["2229",635000],["2310",593000],["3722",565000],["3399",426500],["2219",400000],["6399",400000],["2411",391500],["2141",281500],["3723",255000],["6320",200000],["3631",170000],["2212",145000],["2142",126000],["3412",110800],["2143",106000],["1032",80000],["5512",78000],["3314",42500],["6114",32000],["3739",30000],["6310",20000],["3341",10000],["3419",10000],["5212",10000],["5213",10000],["5272",10000],["3319",7000],["3632",6000],["3612",5400],["2339",3000]],"purpose_expenditure_total_czk":14417180},"revised":{"economic_expenditure":[["6121",2488306.48],["6123",2332000],["5011",2323775],["5169",2261600],["5171",1752000],["5023",1554000],["5154",1212000],["5331",1200000],["5031",951000],["5021",908827.8],["5139",774831.79],["5365",720300],["5164",688515.53],["6122",493980],["5155",450000],["5335",393963],["5362",362100],["5032",355000],["5163",342600],["5156",240000],["5137",170000],["5336",97884],["5141",97000],["5492",77000],["5162",62800],["5166",60000],["5165",57200],["5175",45530.88],["5364",39250],["5903",30000],["5194",26000],["5179",25000],["5173",23427],["5172",20000],["5321",18000],["5136",14000],["5168",12000],["5132",11500],["5167",11000],["5229",10000],["5499",9800],["5038",9000],["5161",8895],["5363",1000]],"economic_expenditure_total_czk":22741086.48,"economic_financing":[["8115",1389302.99],["8123",1243340],["8124",-643739.51]],"economic_financing_total_czk":1988903.48,"economic_revenue":[["1211",5300000],["1511",3040020],["1121",2820000],["2111",2266100],["1111",1920000],["2324",877006],["1122",602000],["2119",599000],["4116",487737],["1113",450000],["1345",370000],["2132",304000],["4213",287980],["3113",282000],["1342",192000],["1112",183000],["3119",178000],["1386",120000],["4112",87400],["2131",71000],["2139",64000],["1381",50000],["1387",40100],["2229",39250],["4111",32500],["1341",15000],["2112",15000],["4122",14110],["2310",13780],["1334",10000],["1361",8000],["2133",8000],["1335",2000],["2329",2000],["2141",1000],["1382",200]],"economic_revenue_total_czk":20752183,"purpose_expenditure":[["3639",5430180],["6171",2935500],["3113",2571137],["6112",2041000],["2321",1475500],["3745",966200],["2310",956600],["6399",802000],["2229",651000],["3722",620000],["3399",609500],["2219",552306.48],["2143",547000],["2411",506500],["6320",313000],["3723",285000],["3412",273000],["3631",173000],["2212",165000],["1032",149100],["2141",134500],["5512",124000],["3612",84403],["2142",56000],["3314",42500],["6409",39250],["3635",35000],["6114",32500],["2339",30000],["3739",30000],["3632",23000],["6310",20600],["3341",10000],["3419",10000],["5212",10000],["5213",10000],["5272",10000],["3319",7300],["1014",5000],["4341",4110],["3313",400]],"purpose_expenditure_total_czk":22741086.48},"actual":{"economic_expenditure":[["6123",2331548.34],["6121",2219117.46],["5011",2067897],["5169",2048369.47],["5171",1587880.97],["5023",1473950],["5331",1200000],["5154",1024536.78],["5031",862020],["5021",753666],["5365",688450],["5164",658639.56],["5139",565148.9],["5335",393962.86],["5155",353272],["5163",333230.7],["5032",311447],["5362",157009],["5156",140141.52],["6122",132851],["5336",97883.79],["5492",75230],["5141",69296.05],["5165",57129],["5137",51636],["5162",45403.06],["5175",42805.14],["5364",39250],["5194",25257.6],["5179",18128],["5321",18000],["5173",16103],["5229",10000],["5161",8765.81],["5038",8087],["5167",7070],["5499",2548],["5363",1000],["5132",499]],"economic_expenditure_total_czk":19897230.01,"economic_financing":[["8123",1243340],["8115",849217.82],["8124",-643739.51]],"economic_financing_total_czk":1448818.31,"economic_revenue":[["1211",5241181.12],["1121",2801524.82],["2111",2230548.15],["1111",1916034.77],["1511",1743284.68],["1122",601650],["2324",514272.06],["4116",487736.65],["1113",370703.52],["1345",361924],["2119",353225.29],["4213",287980],["3113",281600],["1342",191072],["1112",182692.67],["3119",178000],["2132",177490],["1386",102042.48],["4131",92000],["4112",87400],["2131",69359],["1387",40009.04],["2229",39250],["4111",32500],["4122",14110],["1341",11930],["1334",8930.7],["2133",7502],["2112",6720],["2310",5000],["1361",4360],["2139",3000.05],["1335",1881.2],["1381",845.2],["2141",599.27],["1382",53.03]],"economic_revenue_total_czk":18448411.7,"purpose_expenditure":[["3639",4919690.84],["3113",2474295.14],["6171",2361703.68],["6112",1959162.93],["2321",1422115.85],["2310",910913.33],["3745",816261.19],["2229",621928.33],["3722",604819.53],["6399",601650],["2143",485872],["3399",454779.14],["2411",434548.29],["6320",312700],["3723",267584.34],["3412",253239.49],["2219",222242.85],["1032",142442],["3631",130213.16],["5512",87232.67],["2141",78643],["2212",62376.67],["3612",44984.33],["6409",39250],["3635",35000],["6114",32500],["2339",30000],["3314",26437],["6310",20530.7],["3632",15344.05],["2142",10505],["3319",7220],["3419",4446.5],["4341",4110],["1014",2148],["3313",340]],"purpose_expenditure_total_czk":19897230.01}},"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."}}}}