{"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:00253367","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00253367","name":"Město Holýšov","short_name":"Holýšov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Plzeň-jih","municipality_code":553654},"amounts":{"revenue_approved":161869745,"revenue_adjusted":192725536.99,"revenue_actual":215955926.34,"expense_approved":229221940,"expense_adjusted":264558953.99,"expense_actual":214443700.93,"tax_revenue":144472196.73,"nontax_revenue":28980317.96,"capital_revenue":12410038,"transfer_revenue":30093373.65,"current_expense":137156035.7,"capital_expense":77287665.23,"budget_balance":1512225.41,"cash_current":183987318.08,"cash_previous":182591640.51},"ratios":{"revenue_execution":1.12053612,"expense_execution":0.81057057,"balance_to_revenue":0.00700247,"cash_to_expense":0.85797492,"cash_yoy":0.00764371,"capital_expense_share":0.36041005,"transfer_revenue_share":0.13934961},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00253367/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00253367"},"seo":{"slug":"holysov","path":"/cz/municipalities/holysov/"},"population":{"value":5513,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":161869745,"expenditure_czk":229221940,"financing_czk":67352195,"balance_czk":-67352195},{"stage":"revised","revenue_czk":192725536.99,"expenditure_czk":264558953.99,"financing_czk":71833417,"balance_czk":-71833417},{"stage":"actual","revenue_czk":215955926.34,"expenditure_czk":214443700.93,"financing_czk":-1512225.41,"balance_czk":1512225.41}],"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",80444000],["5169",45897000],["5331",21182000],["5171",16714000],["5011",16659000],["5031",5188000],["5362",5069000],["5909",4780000],["5023",4109800],["6122",3200000],["5154",3187000],["5199",2120000],["6130",2000000],["5032",1932500],["5222",1780000],["5168",1450000],["5139",1355500],["5137",1198000],["5021",1095000],["5339",1050000],["5152",905000],["5153",880000],["6111",850000],["5163",846000],["5499",820000],["5166",570000],["5164",415000],["5151",355000],["5194",310000],["5156",304000],["5162",291500],["5175",290000],["5492",260000],["5323",229040],["5167",203500],["5138",203000],["6125",200000],["5161",188000],["5132",138000],["5329",126000],["5903",100000],["5038",83000],["5173",66000],["5179",52100],["5134",30000],["5019",20000],["5213",20000],["5136",18000],["5176",15000],["5192",12500],["5155",4000],["5039",3000],["5365",1500],["5133",1000],["5131",500],["5191",500]],"economic_expenditure_total_czk":229221940,"economic_financing":[["8115",67352195]],"economic_financing_total_czk":67352195,"economic_revenue":[["1211",50000000],["1121",30000000],["1111",21000000],["4216",13028503],["2132",12919000],["1345",5310000],["1511",4800000],["4112",4131500],["1113",3800000],["2111",2358000],["1387",2000000],["3111",2000000],["1112",1800000],["2441",1695524],["2141",1584718],["2324",1370000],["2420",1000000],["3112",1000000],["1386",500000],["1361",400000],["2460",350000],["2131",303500],["2133",218000],["1341",165000],["2112",50000],["2322",30000],["2119",21000],["1343",20000],["2212",15000]],"economic_revenue_total_czk":161869745,"purpose_expenditure":[["3113",41504000],["2212",41456000],["6171",22669500],["3745",13665000],["3639",10395000],["3412",9950000],["3111",7492000],["2219",7436000],["3392",6581000],["3612",6440000],["2321",6087000],["3722",6011000],["6112",5911800],["6399",5000000],["3725",4500000],["3421",4125500],["3631",3851000],["3231",2664000],["3315",2331000],["1032",2140000],["3723",2000000],["6409",1770000],["3511",1626500],["5512",1344000],["3632",1285000],["2310",1274000],["4351",1251000],["3613",1111000],["4319",1000000],["3399",780000],["3349",678000],["6320",650000],["2143",621000],["2144",600000],["3635",450000],["3729",400500],["2141",379000],["1036",360000],["2333",250000],["2292",229040],["3633",200000],["5213",158000],["3319",150000],["3341",150000],["2229",80000],["6310",70000],["3326",50000],["2329",30000],["4359",30000],["3522",20000],["1014",11000],["1039",4100]],"purpose_expenditure_total_czk":229221940},"revised":{"economic_expenditure":[["6121",65073331.92],["5169",53173079],["6122",23235178],["5331",20000568.08],["5171",18406166],["5011",17027756],["5365",7964200],["5031",5287195],["5362",5076500],["5336",4715007.11],["6125",4230000],["5023",4109800],["5909",3721440],["6130",3260000],["5154",3211000],["5199",2000000],["5032",1967871],["5624",1885000],["5139",1780342],["5339",1730646],["5168",1650500],["5137",1455000],["5021",1286000],["5222",1208412],["5660",950000],["5163",896000],["5153",877000],["5499",820000],["5152",804000],["5166",626500],["5151",434000],["6127",430000],["5164",422000],["5329",364100],["6351",355000],["5175",349000],["5156",338611],["5167",315578.88],["5162",302900],["5194",300000],["5492",260000],["5323",229040],["5132",213950],["5138",203000],["6323",200000],["5161",178000],["6111",152000],["5213",130000],["5364",128880],["5212",116000],["5172",97000],["5179",96148],["5903",90000],["5038",84100],["5173",73200],["5136",53054],["5493",50000],["5019",32200],["5134",30000],["5363",25000],["5176",20000],["6313",20000],["5192",12500],["5229",10000],["5039",6100],["5155",5100],["5131",2500],["5133",1000],["5191",500]],"economic_expenditure_total_czk":264558953.99,"economic_financing":[["8117",710000000],["8118",-710000000],["8115",71833417]],"economic_financing_total_czk":71833417,"economic_revenue":[["1211",50000000],["1121",30000000],["1111",21000000],["4216",13028503],["2132",12869000],["4116",8547497.99],["1122",7961100],["1345",5310000],["3121",5200000],["1511",4800000],["4112",4131500],["1113",3800000],["4222",3594558],["3112",3340054],["3111",2980000],["2111",2523000],["1387",2000000],["2141",1859718],["1112",1800000],["2441",1695524],["2324",1630000],["2420",1000000],["4122",712962],["1386",500000],["1361",400000],["4213",370620],["2460",350000],["2131",303500],["2321",275000],["2133",218000],["4111",215000],["1341",165000],["2112",50000],["2322",30000],["2119",21000],["1343",20000],["2212",15000],["4129",7000],["4121",2000]],"economic_revenue_total_czk":192725536.99,"purpose_expenditure":[["2212",41919000],["3113",39847373.51],["6171",22637078.88],["3745",13665000],["6399",12961100],["3639",12666325],["2219",12167000],["2321",11087000],["3412",10251800],["3111",8435340.8],["3612",7090000],["3392",6691000],["3722",6461000],["6112",5911800],["3631",5851000],["3725",4500000],["3231",3848912.8],["3421",3725500],["3315",3095000],["3619",2835000],["1032",2728345],["4351",2599646],["3723",2450000],["6409",1770000],["5512",1701603],["3511",1636500],["3299",1575100],["4319",1506322],["3632",1385000],["2310",1274000],["3613",1111000],["3326",920000],["2144",875000],["3399",787000],["2143",697866],["3349",678000],["6320",650000],["2115",520000],["3636",491767],["3635",450000],["3729",400500],["2141",379000],["1036",360000],["2333",250000],["2292",229040],["6114",215000],["3330",200000],["3633",200000],["5213",158000],["3319",150000],["3341",150000],["6402",128880],["2229",80000],["6310",70000],["3314",40054],["2329",30000],["4359",30000],["3522",20000],["1014",11000],["1039",4100]],"purpose_expenditure_total_czk":264558953.99},"actual":{"economic_expenditure":[["6121",51594583.66],["5169",46150278.68],["5331",20000568.08],["6122",17292109.41],["5011",15675834],["5171",9705530.25],["5365",7962700],["5031",4752583],["5336",4715007.11],["6125",4166319.5],["5023",3773703],["6130",3256070],["5624",1885000],["5032",1779560],["5199",1707620],["5154",1686319.64],["5339",1541495.43],["5168",1505407.55],["5362",1496378],["5139",1329299.23],["5222",1162000],["5021",1071806],["5137",1000138.66],["5660",950000],["5163",829093.99],["5152",658908],["5499",658810],["5153",602771.76],["5166",594341.19],["5329",357150],["6351",355000],["5164",350914],["5151",348345],["6127",300692.73],["5162",274618],["5175",269595.28],["5492",258000],["5167",246484.21],["5323",229040],["6323",200000],["5156",180760.25],["5138",175669.94],["5194",163685.37],["5132",132238.5],["5213",130000],["5161",129732.97],["5364",128879.98],["5212",116000],["6111",102889.93],["5172",96437],["5179",78895.62],["5038",65311],["5173",51489.01],["5493",50000],["5136",48845],["5363",25000],["6313",20000],["5176",16496],["5019",12188.16],["5229",10000],["5134",6930],["5039",2895.84],["5131",1477],["5909",1440],["5192",1312],["5155",1052]],"economic_expenditure_total_czk":214443700.93,"economic_financing":[["8117",859000000],["8118",-799000000],["8115",-61395677.57],["8901",-116547.84]],"economic_financing_total_czk":-1512225.41,"economic_revenue":[["1211",57932484.38],["1121",30990906.64],["1111",22088934.51],["2132",14158399.62],["4216",13004002.66],["4116",8055730.99],["1122",7961100],["1511",6437187.9],["1345",5634057],["3121",5200000],["1387",4691002],["3112",4224000],["4112",4131500],["1113",4098624.06],["2111",3649853.16],["4222",3594558],["2141",3037154.63],["3111",2986038],["2324",2885993.01],["1112",2020537.45],["2420",1789687.57],["2441",1695523],["1386",1129016.25],["1361",797060],["4122",712962],["2460",539054.1],["1385",484498.57],["2131",426584.77],["4213",370620],["2321",275000],["4111",215000],["2322",197339],["1341",171290],["2119",126343.15],["2112",106132],["2212",92800],["1343",23935],["1381",9181.5],["4129",7000],["4121",2000],["1334",1496.7],["1335",639],["2328",453.95],["1382",245.77]],"economic_revenue_total_czk":215955926.34,"purpose_expenditure":[["3113",32451061.28],["2212",29261724.46],["6171",20300656.15],["3745",13594546.94],["2219",11809028.16],["6399",9393165],["3412",8228365.25],["2321",8108260.31],["3639",7299235.61],["3612",6754788.36],["3392",6661357.16],["3111",6522881.57],["3722",6317850.79],["6112",5288920.03],["3631",4459898.5],["3725",4367796.56],["3231",3735952.29],["3421",3161892.7],["3619",2835000],["3315",2355595.01],["3723",2220957.43],["4351",2211375.48],["1032",1864380.01],["6409",1733588],["3511",1403698.43],["3299",1373807.34],["5512",1351417.41],["3632",1342211.86],["4319",981007.23],["3613",899247.92],["2144",818740.01],["3349",623998.21],["6320",616612],["3326",598851],["3399",527723.28],["2115",480370],["1036",354800],["3635",343751],["2141",267928.15],["2292",229040],["2143",209228.16],["3729",203790],["3330",200000],["6114",171979.51],["6402",128879.98],["3319",115240],["6310",57164.98],["5213",51310],["3341",45491.16],["3314",40054],["2310",30691.05],["3522",20000],["2329",14286],["2333",3960],["3633",145.2]],"purpose_expenditure_total_czk":214443700.93}},"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."}}}}