{"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:00477303","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00477303","name":"Obec Kostelní Vydří","short_name":"Kostelní Vydří","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Jindřichův Hradec","municipality_code":508357},"amounts":{"revenue_approved":4550000,"revenue_adjusted":4710554,"revenue_actual":4944478.96,"expense_approved":5552000,"expense_adjusted":7644644,"expense_actual":6127330.47,"tax_revenue":4160804.39,"nontax_revenue":460920.57,"capital_revenue":5600,"transfer_revenue":317154,"current_expense":3169865.97,"capital_expense":2957464.5,"budget_balance":-1182851.51,"cash_current":10382219.07,"cash_previous":11565070.58},"ratios":{"revenue_execution":1.04965976,"expense_execution":0.8015194,"balance_to_revenue":-0.23922673,"cash_to_expense":1.69441148,"cash_yoy":-0.10227793,"capital_expense_share":0.4826677,"transfer_revenue_share":0.06414306},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00477303/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00477303"},"seo":{"slug":"kostelni-vydri","path":"/cz/municipalities/kostelni-vydri/"},"population":{"value":158,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4550000,"expenditure_czk":5552000,"financing_czk":1002000,"balance_czk":-1002000},{"stage":"revised","revenue_czk":4710554,"expenditure_czk":7644644,"financing_czk":2934090,"balance_czk":-2934090},{"stage":"actual","revenue_czk":4944478.96,"expenditure_czk":6127330.47,"financing_czk":1182851.51,"balance_czk":-1182851.51}],"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",1318700],["6121",1315000],["5023",691000],["6122",500000],["5139",287814],["5011",210000],["5031",206500],["5365",151000],["5137",150000],["5168",95000],["5154",84000],["5032",82000],["5021",69500],["5171",50000],["5364",40345],["6130",40000],["5153",35000],["5321",35000],["5175",23500],["5156",20000],["5903",20000],["5164",17000],["5173",17000],["5163",15655],["5162",15000],["5329",13986],["5167",12000],["5362",8000],["5179",7000],["5194",5000],["5132",3500],["5151",3000],["5339",3000],["5136",2500],["5161",2000],["5229",2000],["5038",1000]],"economic_expenditure_total_czk":5552000,"economic_financing":[["8115",5002000],["8118",-4000000]],"economic_financing_total_czk":1002000,"economic_revenue":[["1211",1500000],["1121",820000],["1111",550000],["1511",500000],["2111",370000],["2141",200000],["1122",150000],["1113",120000],["1345",95000],["4112",72000],["1112",40000],["2324",35000],["2131",23000],["1342",20000],["1343",20000],["1386",15000],["1381",10000],["1387",7000],["1341",3000]],"economic_revenue_total_czk":4550000,"purpose_expenditure":[["3639",1100000],["6171",1000000],["6112",930000],["2321",500000],["1031",400000],["3722",250000],["3723",220000],["3745",200000],["6399",150000],["2219",130000],["3412",120000],["3399",99000],["3631",90000],["3314",80000],["2212",50000],["6402",40345],["3721",40000],["5512",35000],["3421",30000],["6409",25000],["5213",20000],["6320",15000],["2310",10000],["3632",10000],["3319",5000],["3543",2000],["6310",655]],"purpose_expenditure_total_czk":5552000},"revised":{"economic_expenditure":[["6122",2500000],["5169",1446700],["6121",1111000],["5023",691000],["5365",250000],["5011",210000],["5031",206500],["5139",199014],["5137",152500],["6130",102000],["5168",95000],["5021",88884],["5154",84500],["5032",82000],["5171",80000],["5364",40345],["5153",35000],["5175",24684],["5123",23000],["5321",22000],["5156",20000],["5903",20000],["5172",19000],["5163",17255],["5173",17000],["5162",15000],["5164",15000],["5329",13986],["5499",12000],["5167",10800],["5362",8000],["5179",7000],["5194",5000],["5229",4000],["5132",3500],["5151",3000],["5339",3000],["5136",2500],["5161",2000],["5221",1476],["5038",1000]],"economic_expenditure_total_czk":7644644,"economic_financing":[["8117",4000000],["8115",-1065910]],"economic_financing_total_czk":2934090,"economic_revenue":[["1211",1500000],["1121",820000],["1111",550000],["1511",500000],["2111",277000],["1122",247800],["4116",212854],["1113",116740],["2141",98000],["1345",95000],["4112",71800],["1112",40000],["2324",35000],["4111",32500],["2131",27000],["1386",25000],["1342",20000],["1343",20000],["1387",7000],["3111",5600],["1341",3000],["2133",2960],["2119",2900],["1381",270],["1361",100],["1382",30]],"economic_revenue_total_czk":4710554,"purpose_expenditure":[["3639",3195000],["6171",1002000],["6112",930000],["1031",530000],["3722",250000],["6399",247800],["3412",220000],["3723",220000],["3745",200000],["2321",150000],["2219",130000],["3399",99000],["3631",90000],["3314",80000],["2212",50000],["6402",40345],["3721",40000],["3421",30000],["6409",25000],["5213",20000],["5512",20000],["6320",16600],["3900",12000],["6114",11268],["2310",10000],["3632",10000],["3319",5000],["2223",4500],["3543",4000],["3522",1476],["6310",655]],"purpose_expenditure_total_czk":7644644},"actual":{"economic_expenditure":[["6122",2330567],["5169",1085396.3],["5023",690408],["6121",555297.5],["5365",249000],["5031",201590],["5011",198882],["5137",110991.1],["5032",80070],["5139",71715.79],["6130",71600],["5168",66906.28],["5021",65744],["5154",59352.25],["5171",40774],["5364",40345],["5153",33241.57],["5123",22990],["5321",22000],["5172",18154.81],["5163",15957.2],["5162",14572],["5329",13986],["5156",11781],["5175",11156.75],["5499",8810],["5173",8598],["5164",7200],["5179",5156],["5229",4000],["5339",3000],["5194",2476.92],["5151",2407],["5221",1476],["5038",829],["5161",459],["5136",440]],"economic_expenditure_total_czk":6127330.47,"economic_financing":[["8117",4000000],["8115",-2817148.49]],"economic_financing_total_czk":1182851.51,"economic_revenue":[["1211",1637328.26],["1121",873982.1],["1111",604405.52],["1511",429025.71],["2111",288947.5],["1122",247800],["4116",212854],["1113",115752.17],["1345",98200],["2141",97959.57],["4112",71800],["1112",57015.31],["2324",41085.5],["4111",32500],["1386",31823.78],["2131",27068],["1343",26000],["1342",23135],["1387",12482.96],["3111",5600],["1341",3400],["2133",2960],["2119",2900],["1381",271.87],["1361",150],["1382",31.71]],"economic_revenue_total_czk":4944478.96,"purpose_expenditure":[["3639",2732551.82],["6112",913446],["6171",613811.11],["1031",521170.61],["6399",247800],["3722",220797.46],["3412",182088.99],["3723",157552.58],["3745",152199.73],["3314",64646.35],["2321",48916.6],["3399",41597.92],["6402",40345],["2212",38585.72],["3631",36666.78],["5512",20000],["6320",15729],["6409",14156],["3721",13187.1],["6114",10916],["3421",9200],["3900",8810],["2219",5837],["3632",5768.5],["2223",4356],["3543",4000],["3319",1490],["3522",1476],["6310",228.2]],"purpose_expenditure_total_czk":6127330.47}},"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."}}}}