{"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:00255106","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00255106","name":"Obec Útvina","short_name":"Útvina","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Karlovarský kraj","district_name":"Karlovy Vary","municipality_code":555681},"amounts":{"revenue_approved":17178000,"revenue_adjusted":19915299.9,"revenue_actual":22947777.21,"expense_approved":17178000,"expense_adjusted":24341299.9,"expense_actual":19810898.56,"tax_revenue":17974863.09,"nontax_revenue":3358070.22,"capital_revenue":22924,"transfer_revenue":1591919.9,"current_expense":15616920.36,"capital_expense":4193978.2,"budget_balance":3136878.65,"cash_current":35025911.45,"cash_previous":31889032.8},"ratios":{"revenue_execution":1.15226872,"expense_execution":0.81388006,"balance_to_revenue":0.13669641,"cash_to_expense":1.76801226,"cash_yoy":0.09836857,"capital_expense_share":0.21170055,"transfer_revenue_share":0.06937142},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00255106/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00255106"},"seo":{"slug":"utvina","path":"/cz/municipalities/utvina/"},"population":{"value":579,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":17178000,"expenditure_czk":17178000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":19915299.9,"expenditure_czk":24341299.9,"financing_czk":4426000,"balance_czk":-4426000},{"stage":"actual","revenue_czk":22947777.21,"expenditure_czk":19810898.56,"financing_czk":-3136878.65,"balance_czk":3136878.65}],"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",5115000],["6121",4030000],["5011",1341000],["5023",1096000],["5171",810000],["5331",750000],["5154",643000],["5031",609000],["5362",500000],["5153",400000],["6371",300000],["5032",231000],["5163",200000],["5137",170000],["5168",150000],["5139",149000],["5499",90000],["5021",85000],["5156",85000],["5151",77000],["5194",70000],["5162",50000],["5909",40000],["5175",35000],["5166",30000],["5173",30000],["5492",20000],["5167",15000],["5339",14000],["5132",10000],["5019",5000],["5038",5000],["5041",5000],["5136",5000],["5179",5000],["5039",2000],["5161",2000],["5229",2000],["5164",1000],["5903",1000]],"economic_expenditure_total_czk":17178000,"economic_revenue":[["1211",7000000],["1121",3300000],["1111",2500000],["1511",1200000],["2141",700000],["1113",600000],["1345",500000],["2132",426000],["2131",380000],["2324",200000],["1112",150000],["2111",149000],["1381",50000],["1341",16000],["1343",3000],["1361",2000],["2139",2000]],"economic_revenue_total_czk":17178000,"purpose_expenditure":[["3745",2020000],["3639",1904000],["3113",1880000],["5512",1510000],["6112",1500000],["6171",1439000],["3722",1200000],["1031",750000],["3412",750000],["3631",720000],["1036",676000],["6399",500000],["3399",400000],["3723",350000],["2321",300000],["1032",200000],["3326",200000],["6320",190000],["3322",159000],["2212",150000],["1014",100000],["3421",100000],["2322",50000],["3612",40000],["3314",36000],["3721",30000],["3613",10000],["6310",10000],["3632",3000],["5213",1000]],"purpose_expenditure_total_czk":17178000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",5211000],["5169",5061058.25],["5171",3317000],["5011",1889798.93],["5023",1096000],["5365",1003380],["5331",812000],["5031",746086.16],["5154",643000],["5336",541291.95],["5362",500000],["5137",409221.7],["5153",400000],["6371",300000],["5032",282111.91],["6122",269000],["5139",217686],["5168",208000],["5163",204000],["5499",182000],["5222",176000],["6422",176000],["5021",101105],["5156",87820],["5151",77000],["5194",70000],["5166",60000],["5162",50000],["5172",48000],["5909",40000],["5175",36392],["5173",30177],["5492",20000],["5167",15000],["5339",14000],["5132",10000],["5019",7370],["5038",5000],["5041",5000],["5136",5000],["5179",5000],["5039",2801],["5161",2000],["5229",2000],["5164",1000],["5221",1000],["5903",1000]],"economic_expenditure_total_czk":24341299.9,"economic_financing":[["8115",4426000]],"economic_financing_total_czk":4426000,"economic_revenue":[["1211",7000000],["1121",3300000],["1111",2500000],["1511",1200000],["1122",1003380],["4116",968008.95],["2141",700000],["1113",600000],["1345",500000],["2132",426000],["2131",380000],["4222",300000],["2111",291000],["2324",200000],["4112",168400],["1112",150000],["4122",134379.95],["1381",50000],["4111",21131],["1341",16000],["1343",3000],["1361",2000],["2139",2000]],"economic_revenue_total_czk":19915299.9,"purpose_expenditure":[["3639",5047997],["2212",2320000],["6171",2005400],["3113",1740291.95],["6399",1503380],["6112",1500000],["3745",1405000],["5512",1279021.7],["3722",1210000],["3631",971000],["1031",888420],["3412",750000],["1036",676000],["3399",456000],["1032",421658.25],["3723",385000],["2321",300000],["3419",284000],["5311",215000],["3326",200000],["6320",190000],["3322",159000],["3421",102000],["1014",100000],["3612",56000],["2322",52000],["3314",36000],["3721",30000],["6114",21131],["6310",14000],["3613",10000],["3741",5000],["3900",4000],["3632",3000],["5213",1000]],"purpose_expenditure_total_czk":24341299.9},"actual":{"economic_expenditure":[["6121",3814351.95],["5169",3429380.73],["5171",2821030.2],["5011",1981600],["5023",1140695],["5365",1003380],["5331",811177],["5031",698839],["5336",541291.95],["5137",413583.4],["5139",294064.67],["5032",280986],["5154",239209.79],["5168",211531.96],["6122",204176.25],["5153",203943.27],["5163",199051.8],["5499",183330],["5222",176000],["6422",175450],["5021",136970],["5194",112640.56],["5172",112034.4],["5362",106887],["5156",86927],["5151",71002.64],["5175",55723.61],["5162",50959.72],["5909",49531],["5166",49368],["5173",30771],["5123",19763],["5164",18638],["5339",14190],["5167",12444],["5492",10200],["5132",9071],["5136",8864],["5179",8196.97],["5038",7490],["5176",4800],["5161",3938],["5229",2392],["5019",2370],["5221",1000],["5039",801],["5041",697.69],["5131",155]],"economic_expenditure_total_czk":19810898.56,"economic_financing":[["8115",-3136878.65]],"economic_financing_total_czk":-3136878.65,"economic_revenue":[["1211",7340070.3],["1121",3930819.1],["1111",2683647.44],["1511",1543684.24],["2111",1414403.68],["1122",1003380],["4116",968008.95],["2141",530828.29],["1113",519489.7],["1345",471633],["2132",431743],["2324",402155.25],["2131",378367],["4222",300000],["1112",256205.33],["4112",168400],["2420",161559],["1386",143210.02],["4122",134379.95],["1387",56127.62],["4111",21131],["3111",17424],["1341",16675],["2229",14202],["2142",12957],["2310",8605],["3113",5500],["1343",4000],["1334",3785.7],["2119",2420],["1381",1135.64],["1361",1000],["2139",830]],"economic_revenue_total_czk":22947777.21,"purpose_expenditure":[["3639",4863670.69],["2212",2190997.61],["6171",1924531.09],["6112",1469194],["3113",1443485.15],["3722",1177004.85],["6399",1106467],["3745",775687.53],["1036",620338],["3412",579083.1],["5512",562108.81],["3631",479475.68],["3399",455280.87],["3723",383473.04],["1032",357689.6],["1031",312946],["3419",283450],["6320",186875],["5311",146465.3],["3322",118747.81],["3421",100776],["1014",76000],["2322",50839.36],["3612",43997],["3314",35880],["6114",21131],["3721",16509.75],["6310",12176.8],["3613",5758],["3741",5000],["3900",4000],["3632",1859.52]],"purpose_expenditure_total_czk":19810898.56}},"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."}}}}