{"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:00241211","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00241211","name":"Obec Holubice","short_name":"Holubice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-západ","municipality_code":539228},"amounts":{"revenue_approved":49512000,"revenue_adjusted":62200442,"revenue_actual":61077600.19,"expense_approved":50098627,"expense_adjusted":59239321,"expense_actual":48589835.08,"tax_revenue":43346272.35,"nontax_revenue":3694700.84,"capital_revenue":9424710,"transfer_revenue":4611917,"current_expense":34682063.72,"capital_expense":13907771.36,"budget_balance":12487765.11,"cash_current":50531515.39,"cash_previous":38975829.72},"ratios":{"revenue_execution":0.98194801,"expense_execution":0.82022944,"balance_to_revenue":0.20445736,"cash_to_expense":1.03996063,"cash_yoy":0.29648338,"capital_expense_share":0.286228,"transfer_revenue_share":0.07550914},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00241211/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00241211"},"seo":{"slug":"holubice","path":"/cz/municipalities/holubice/"},"population":{"value":2184,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":49512000,"expenditure_czk":50098627,"financing_czk":586627,"balance_czk":-586627},{"stage":"revised","revenue_czk":62200442,"expenditure_czk":59239321,"financing_czk":-2961121,"balance_czk":2961121},{"stage":"actual","revenue_czk":61077600.19,"expenditure_czk":48589835.08,"financing_czk":-12487765.11,"balance_czk":12487765.11}],"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":[["5222",17000000],["6122",6000000],["5169",5656000],["5329",3500000],["5331",2515000],["5011",2500000],["6121",2300000],["6130",2000000],["5154",1885000],["5023",1300000],["5323",1000000],["5139",849000],["5171",710000],["5031",670000],["5021",440000],["5032",340000],["5137",210000],["5141",200000],["5175",175000],["5155",150000],["5179",150000],["5156",105000],["5163",90000],["5166",65000],["5499",44400],["5151",41000],["5162",40000],["5229",40000],["5167",32000],["5161",22000],["5903",20000],["5134",18000],["5038",10227],["5192",10000],["5164",5000],["5173",5000],["5136",1000]],"economic_expenditure_total_czk":50098627,"economic_financing":[["8115",1834943],["8124",-1248316]],"economic_financing_total_czk":586627,"economic_revenue":[["1211",19000000],["1121",10000000],["1111",5900000],["4216",4000000],["2111",2521000],["1511",2100000],["1345",1800000],["1113",1500000],["2119",700000],["1112",500000],["4112",400000],["2132",285000],["1386",200000],["1381",150000],["1387",150000],["1361",100000],["4121",80000],["1341",75000],["2131",25000],["2112",13000],["1334",10000],["1342",3000]],"economic_revenue_total_czk":49512000,"purpose_expenditure":[["3419",17000000],["5512",6586000],["6171",6491227],["3722",3055000],["3745",2894400],["3111",2645000],["2212",2160000],["3636",2000000],["2321",1813000],["6112",1695000],["2292",1000000],["3631",1000000],["3319",680000],["3349",180000],["3412",173000],["2219",150000],["3113",150000],["3326",100000],["4359",90000],["3314",52000],["3632",48000],["3613",47000],["3721",35000],["3741",20000],["5213",20000],["6310",10000],["1039",4000]],"purpose_expenditure_total_czk":50098627},"revised":{"economic_expenditure":[["5222",17000000],["6122",11380000],["5169",7870000],["6121",2932200],["5329",2667712],["5011",2600000],["5331",2515000],["5154",2086000],["6130",1513653],["5023",1450000],["5139",1029000],["5031",1000000],["5323",1000000],["5171",723000],["5137",636882],["5021",557600],["5032",340000],["5141",200000],["5311",200000],["5321",200000],["5163",193000],["5156",175000],["5179",170000],["5166",165000],["5175",155516],["5229",75000],["5499",53200],["5155",46484],["5151",46000],["5363",40347],["5162",40000],["5161",38000],["5167",32000],["5164",30000],["5134",26000],["5903",20000],["5038",10227],["5173",10000],["5192",10000],["5136",2500]],"economic_expenditure_total_czk":59239321,"economic_financing":[["8115",-1712805],["8124",-1248316]],"economic_financing_total_czk":-2961121,"economic_revenue":[["1211",19000000],["1121",10957500],["3111",8774710],["1111",6900000],["4216",4000000],["2111",2602000],["1511",2500000],["1345",1826800],["1113",1500000],["2119",702420],["3113",650000],["1112",600000],["4112",400700],["1386",400000],["2141",360000],["2132",291000],["1387",150000],["1381",117312],["1361",100000],["4122",100000],["4121",81000],["1341",75000],["4111",32500],["2131",25000],["2321",20000],["2112",19500],["1334",10000],["1342",3000],["2139",2000]],"economic_revenue_total_czk":62200442,"purpose_expenditure":[["3419",17000000],["5512",12354000],["6171",6405970],["3745",3568200],["3722",3355000],["3111",2680000],["2321",2551000],["2212",2160000],["6112",1936500],["3636",1614653],["3631",1050000],["2292",1000000],["3319",830000],["3113",765000],["3723",600000],["3412",353000],["5511",200000],["3349",180000],["2219",150000],["3326",100000],["4359",90000],["3314",72000],["3632",48000],["3613",47000],["6114",37998],["3721",37000],["3741",20000],["5213",20000],["6310",10000],["1039",4000]],"purpose_expenditure_total_czk":59239321},"actual":{"economic_expenditure":[["6122",11447401.35],["5222",10100000],["5169",7749798.73],["5011",2628369],["5331",2515000],["5154",1796439.09],["6130",1485120],["5023",1476283],["5362",1270957],["5329",1003200],["6121",975250.01],["5139",974288.3],["5031",901534],["5323",845641],["5021",530109],["5171",517294.61],["5137",442035.19],["5032",371956],["5311",200000],["5321",200000],["5141",194638.45],["5163",182930.76],["5179",166446.73],["5156",123032.98],["5175",94539],["5166",90603.16],["5229",70100],["5162",36088.56],["5363",36075],["5151",34719],["5499",34100],["5161",30251],["5164",28813.51],["5134",16175.34],["5192",9489.31],["5173",7951],["5136",2265],["5167",840],["5038",100]],"economic_expenditure_total_czk":48589835.08,"economic_financing":[["8117",50041500],["8118",-40000000],["8115",-21280949.11],["8124",-1248316]],"economic_financing_total_czk":-12487765.11,"economic_revenue":[["1211",19027508.08],["1121",10188917.44],["3111",8774710],["1111",6917170.08],["4216",4000000],["1511",2771753.61],["2111",2593635.95],["1345",1742423],["1113",1346623.21],["1112",664114.69],["3113",650000],["2119",438140.39],["4112",400700],["1386",371213.57],["2141",356250],["2132",245821.25],["1387",145487.19],["1361",101336],["4122",100000],["4121",81000],["1341",66776],["4111",30217],["2131",24533.25],["2321",20000],["2112",14320],["1381",2949.48],["2139",2000]],"economic_revenue_total_czk":61077600.19,"purpose_expenditure":[["5512",12243519.72],["3419",10100000],["6171",5939954.98],["3745",3414982.38],["3722",3307739.58],["3111",2673081.79],["2321",2447421.88],["6112",1919352],["3636",1588440.23],["2292",845641],["3113",760900.51],["3319",713913.22],["3631",602742.59],["3723",577900.66],["2212",357337.82],["3412",347789.53],["3349",205580],["5511",200000],["4359",89477.2],["3314",66247.65],["3613",45313.63],["3721",36777.95],["6114",33599],["3741",20000],["2219",18551],["3326",15538],["3632",9292],["6310",8740.76]],"purpose_expenditure_total_czk":48589835.08}},"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."}}}}