{"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:00581321","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00581321","name":"Obec Hlincová Hora","short_name":"Hlincová Hora","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"České Budějovice","municipality_code":598607},"amounts":{"revenue_approved":12024900,"revenue_adjusted":14599203.22,"revenue_actual":13753552.85,"expense_approved":21150624,"expense_adjusted":23724927.22,"expense_actual":11544389.96,"tax_revenue":10604145.08,"nontax_revenue":776912.49,"capital_revenue":2000,"transfer_revenue":2370495.28,"current_expense":11362619.96,"capital_expense":181770,"budget_balance":2209162.89,"cash_current":11187817.8,"cash_previous":9213536.21},"ratios":{"revenue_execution":0.94207558,"expense_execution":0.48659327,"balance_to_revenue":0.16062489,"cash_to_expense":0.96911295,"cash_yoy":0.21428055,"capital_expense_share":0.01574531,"transfer_revenue_share":0.17235512},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00581321/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00581321"},"seo":{"slug":"hlincova-hora","path":"/cz/municipalities/hlincova-hora/"},"population":{"value":493,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":12024900,"expenditure_czk":21150624,"financing_czk":9125724,"balance_czk":-9125724},{"stage":"revised","revenue_czk":14599203.22,"expenditure_czk":23724927.22,"financing_czk":9125724,"balance_czk":-9125724},{"stage":"actual","revenue_czk":13753552.85,"expenditure_czk":11544389.96,"financing_czk":-2209162.89,"balance_czk":2209162.89}],"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",7300000],["5171",2677700],["6121",1500000],["5169",1389160],["5011",1200000],["5023",930000],["5212",817000],["5021",552000],["5139",443000],["6122",400000],["5166",374000],["5213",370000],["5331",360000],["5031",350000],["5154",258500],["5137",253000],["5365",250000],["5153",225000],["5032",215000],["5164",136000],["5156",130000],["5163",112000],["5903",100000],["5194",72000],["5168",70000],["5175",68000],["5162",63000],["5136",60000],["5321",55000],["5042",45000],["5222",45000],["5499",40000],["5141",38000],["5132",35000],["5151",32500],["5364",32464],["5172",30000],["5221",30000],["6130",30000],["5131",18500],["5329",12000],["5161",10000],["5167",10000],["5038",6300],["5179",5000],["5133",500]],"economic_expenditure_total_czk":21150624,"economic_financing":[["8115",9436135.2],["8124",-310411.2]],"economic_financing_total_czk":9125724,"economic_revenue":[["1211",4650000],["1121",2400000],["1111",1600000],["1511",950000],["1345",420000],["2324",361000],["1113",350000],["1122",250000],["2141",180000],["2111",168500],["1112",130000],["4112",118800],["2131",95000],["2132",93600],["1386",60000],["3111",50000],["1387",40000],["1341",30000],["1334",25000],["1381",20000],["1342",10000],["2119",10000],["2142",6000],["1361",5000],["1335",2000]],"economic_revenue_total_czk":12024900,"purpose_expenditure":[["3639",4459000],["3412",2659000],["3111",2045700],["2212",1615000],["3745",1240000],["2219",1187000],["6171",1177300],["6112",1145000],["2293",817000],["2223",600000],["2321",600000],["3613",473000],["3726",380000],["2292",375000],["3722",350000],["3636",320000],["3635",300000],["3631",275000],["6399",250000],["3319",210000],["5213",100000],["6320",100000],["3723",60000],["5512",57000],["1099",50000],["3419",47000],["2221",37000],["6402",32464],["3399",32000],["2229",30000],["2310",25000],["3721",20000],["3525",15000],["4351",15000],["6310",12000],["3421",11000],["2341",10000],["3326",10000],["3729",7000],["3341",2160]],"purpose_expenditure_total_czk":21150624},"revised":{"economic_expenditure":[["5901",6430000],["5171",5193789.48],["6121",1615000],["5169",1593918.94],["5011",1184900],["5023",945100],["5212",817000],["5021",567095],["5139",492764.5],["6122",400000],["5166",374000],["5213",370000],["5331",360000],["5031",351500],["5365",343250],["5137",307804],["5336",297950.4],["5154",276000],["5153",229261.21],["5032",222400],["5164",152250],["5156",130000],["5163",117468],["5903",100000],["5168",81346.22],["5194",71276.5],["5175",69776],["5162",63648.37],["5136",60000],["5321",55000],["5222",48250],["5499",45100],["5042",45000],["5151",42643.6],["5141",38000],["5132",35000],["5221",33000],["5364",32464],["5172",30000],["6130",30000],["5131",26500],["5329",12000],["5161",11675],["5167",10000],["5038",6300],["5179",5000],["5909",996],["5133",500]],"economic_expenditure_total_czk":23724927.22,"economic_financing":[["8115",9436135.2],["8124",-310411.2]],"economic_financing_total_czk":9125724,"economic_revenue":[["1211",4650000],["1121",2402500],["4113",1923744.88],["1111",1632200.44],["1511",950000],["2324",452000],["1345",420000],["1113",350000],["1122",341250],["4116",297950.4],["2111",198480],["2141",180000],["1112",156377.63],["4112",116300],["2131",95000],["2132",93600],["1386",88000],["3111",50000],["1387",40000],["4111",32500],["1341",30000],["1334",25000],["1342",23000],["1381",20000],["2119",14300],["2142",6000],["1361",5000],["2112",3000],["1335",2000],["2329",996],["1382",3.87]],"economic_revenue_total_czk":14599203.22,"purpose_expenditure":[["3639",4451000],["3412",2659000],["2321",2405704.88],["3111",2045700],["2212",1615000],["6171",1487182.4],["3745",1276409],["2219",1187000],["6112",1168000],["2293",817000],["2223",600000],["3613",559081.94],["2292",375000],["3726",375000],["3631",374000],["3722",350000],["6399",341250],["3636",320000],["3635",300000],["3319",218000],["6320",105468],["5213",100000],["3723",66500],["2341",64560],["5512",57000],["3419",51500],["1099",50000],["2221",37000],["6114",34951],["6402",32464],["3399",32000],["2229",30000],["2310",25000],["3721",20000],["3421",19000],["3525",15000],["4351",15000],["3729",14000],["6310",12000],["3326",10000],["4352",3000],["4379",3000],["3341",2160],["6409",996]],"purpose_expenditure_total_czk":23724927.22},"actual":{"economic_expenditure":[["5171",3492329.3],["5169",1072090.12],["5023",945072],["5011",905174.8],["5212",812700],["5021",477732],["5139",364409.77],["5331",360000],["5365",343250],["5213",333239],["5336",297950.4],["5031",297244],["5032",200214],["5154",195370.37],["5153",137379.04],["6122",131140],["5137",125454.81],["5164",123679.59],["5163",115722.05],["5156",99368.2],["5168",81346.22],["5175",61889.31],["5162",55794.98],["5136",55192],["5321",51000],["5166",49680],["5222",48000],["6121",45000],["5499",43566],["5194",40856.95],["5364",32464],["5042",31224],["5221",26000],["5141",21009.26],["5131",17677.87],["5151",17256],["5161",10898],["6130",5630],["5038",5161],["5329",4970],["5132",4920.99],["5179",3847.93],["5909",996],["5172",490]],"economic_expenditure_total_czk":11544389.96,"economic_financing":[["8117",2000000],["8118",-2000000],["8115",-1898751.69],["8124",-310411.2]],"economic_financing_total_czk":-2209162.89,"economic_revenue":[["1211",4482131.32],["1121",2398810.78],["4113",1923744.88],["1111",1632200.44],["1511",679896.32],["2324",424351.49],["1345",411521.55],["1122",341250],["1113",317152.81],["4116",297950.4],["1112",156377.63],["2111",133539],["4112",116300],["2132",93400],["2131",92628],["1386",87399.21],["1387",34254.12],["4111",32500],["1341",24629.45],["1342",21050],["2141",15000],["2119",14300],["1334",13928.37],["1361",2800],["3111",2000],["2142",1858],["2329",996],["2112",840],["1381",703.21],["1335",36],["1382",3.87]],"economic_revenue_total_czk":13753552.85,"purpose_expenditure":[["2321",2106073.33],["3639",1751143.05],["6171",1243736.71],["6112",1150941.16],["3111",984780.73],["2293",812700],["2219",419468.86],["6399",341250],["2292",333239],["3631",317565.08],["3726",299551.6],["3745",294192.1],["3722",290726.33],["3613",202039.57],["3319",180438.98],["2223",131140],["2212",117583.72],["6320",105468],["3412",71478.69],["3723",66491.21],["2341",58992],["5512",52844],["3419",49250],["6402",32464],["6114",31546],["2221",17866.7],["3525",15000],["3729",12383.39],["6310",10254.05],["3421",9093],["4351",8000],["3721",7009.87],["2310",4965.84],["3399",3400],["3326",3236.99],["4352",3000],["4379",3000],["3341",1080],["6409",996]],"purpose_expenditure_total_czk":11544389.96}},"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."}}}}