{"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:00572217","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00572217","name":"Obec Hora Svatého Václava","short_name":"Hora Svatého Václava","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Domažlice","municipality_code":566276},"amounts":{"revenue_approved":5572900,"revenue_adjusted":6981465,"revenue_actual":7994703.78,"expense_approved":6064100,"expense_adjusted":9550200,"expense_actual":8823669.72,"tax_revenue":2711968.38,"nontax_revenue":2065813.4,"capital_revenue":25350,"transfer_revenue":3191572,"current_expense":5832403.24,"capital_expense":2991266.48,"budget_balance":-828965.94,"cash_current":5464572.72,"cash_previous":6293538.66},"ratios":{"revenue_execution":1.14513269,"expense_execution":0.92392512,"balance_to_revenue":-0.10368939,"cash_to_expense":0.61930839,"cash_yoy":-0.13171699,"capital_expense_share":0.33900481,"transfer_revenue_share":0.39921079},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00572217/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00572217"},"seo":{"slug":"hora-svateho-vaclava","path":"/cz/municipalities/hora-svateho-vaclava/"},"population":{"value":65,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5572900,"expenditure_czk":6064100,"financing_czk":491200,"balance_czk":-491200},{"stage":"revised","revenue_czk":6981465,"expenditure_czk":9550200,"financing_czk":2568735,"balance_czk":-2568735},{"stage":"actual","revenue_czk":7994703.78,"expenditure_czk":8823669.72,"financing_czk":828965.94,"balance_czk":-828965.94}],"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",3200000],["5169",1368400],["5023",315000],["5362",300000],["5139",279000],["5021",105000],["5154",101000],["5137",100000],["5171",45000],["5364",40000],["5163",34500],["5168",30000],["5032",29000],["5329",20200],["5166",17500],["5175",16000],["5156",15000],["5162",13000],["5321",10000],["5167",7000],["5323",6000],["5194",5000],["5136",2000],["5161",2000],["5365",2000],["5132",1000],["5038",500]],"economic_expenditure_total_czk":6064100,"economic_financing":[["8115",491200]],"economic_financing_total_czk":491200,"economic_revenue":[["4116",2400000],["2111",1049900],["1211",695000],["1121",400000],["1111",300000],["1122",250000],["1511",229800],["1113",70000],["2131",60000],["2132",50000],["1112",20000],["1342",20000],["2119",13000],["1381",5000],["1386",5000],["1387",5000],["1361",200]],"economic_revenue_total_czk":5572900,"purpose_expenditure":[["2341",3200000],["1031",529000],["6171",430000],["6112",350000],["6399",300000],["1032",282000],["3639",235000],["3745",176000],["2310",150000],["3722",70000],["3399",50000],["3723",45000],["3631",40000],["6402",40000],["1036",36600],["6320",32000],["3721",30000],["2212",15000],["2219",15000],["2321",10000],["3429",10000],["5512",10000],["2221",6000],["6310",2500]],"purpose_expenditure_total_czk":6064100},"revised":{"economic_expenditure":[["6121",3020000],["5169",2905400],["5171",1245000],["5139",582000],["5365",548600],["5023",315000],["5362",300000],["5021",156000],["5154",101000],["5137",100000],["5364",40000],["5321",37000],["5163",34500],["5168",30000],["5032",29000],["5329",20200],["5166",17500],["5175",17500],["5156",15000],["5162",13000],["5167",7000],["5323",6000],["5194",5000],["5136",2000],["5161",2000],["5132",1000],["5038",500]],"economic_expenditure_total_czk":9550200,"economic_financing":[["8115",2568735]],"economic_financing_total_czk":2568735,"economic_revenue":[["4216",2179807],["2111",1169900],["1211",795000],["1122",646590],["4122",550000],["1121",400000],["4116",357868],["1111",300000],["1511",229800],["4112",71800],["1113",70000],["2131",60000],["2132",50000],["4111",32500],["1112",20000],["1342",20000],["2119",13000],["1381",5000],["1386",5000],["1387",5000],["1361",200]],"economic_revenue_total_czk":6981465,"purpose_expenditure":[["2341",2700000],["2212",1215000],["1032",862000],["6399",846600],["3639",805000],["1031",679000],["2310",650000],["3745",456000],["6171",430000],["6112",350000],["2219",115000],["3722",70000],["3399",50000],["3723",45000],["3631",40000],["6402",40000],["5512",37000],["1036",36600],["6114",32500],["6320",32000],["3721",30000],["2321",10000],["3429",10000],["2221",6000],["6310",2500]],"purpose_expenditure_total_czk":9550200},"actual":{"economic_expenditure":[["6121",2846334],["5169",2738915.97],["5171",1120705.39],["5365",648590],["5139",433435.39],["5023",312000],["5021",156140],["6125",109732.48],["5154",66130.31],["5168",58029.28],["5364",46672],["5321",37000],["6130",35200],["5362",35045],["5163",32694.6],["5032",28080],["5223",20000],["5137",19856],["5156",16945.5],["5167",13008],["5329",12030],["5194",11975],["5162",10377],["5175",7809],["5323",3264],["5136",3040.8],["5038",400],["5161",260]],"economic_expenditure_total_czk":8823669.72,"economic_financing":[["8115",828965.94]],"economic_financing_total_czk":828965.94,"economic_revenue":[["4216",2179807],["2111",1873546.3],["1211",887134.21],["1122",646590],["4122",550000],["1121",475427.42],["4116",357465],["1111",329903.58],["1511",233947.95],["2131",92358],["2132",79860],["4112",71800],["1113",62801.89],["4111",32500],["1112",30981.67],["3111",25350],["1342",20940],["2119",20049.1],["1386",17318.48],["1387",6788.15],["1381",135.03]],"economic_revenue_total_czk":7994703.78,"purpose_expenditure":[["2341",2627076],["2212",1206148.79],["1032",744906.38],["1031",696674.48],["6399",681635],["3639",667056.71],["3745",530037.63],["2310",497393.8],["6171",398091.26],["6112",342089],["3722",72941.61],["1036",69326.94],["6402",46672],["3723",41330],["3399",40323],["5512",37000],["3721",34974.75],["6320",31069],["3421",28180],["6114",13104],["3631",11166.77],["2221",3264],["2321",1682],["6310",1526.6]],"purpose_expenditure_total_czk":8823669.72}},"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."}}}}