{"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:00255688","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00255688","name":"Městys Kolinec","short_name":"Kolinec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Klatovy","municipality_code":556467},"amounts":{"revenue_approved":39395100,"revenue_adjusted":57546568.08,"revenue_actual":66641382.61,"expense_approved":53432000,"expense_adjusted":69641702.4,"expense_actual":66270760.57,"tax_revenue":38124320.76,"nontax_revenue":16424984.44,"capital_revenue":237914.2,"transfer_revenue":11854163.21,"current_expense":36563941.9,"capital_expense":29706818.67,"budget_balance":370622.04,"cash_current":55741138.67,"cash_previous":53609616.67},"ratios":{"revenue_execution":1.15804269,"expense_execution":0.95159593,"balance_to_revenue":0.00556144,"cash_to_expense":0.8411121,"cash_yoy":0.03976007,"capital_expense_share":0.44826434,"transfer_revenue_share":0.17787991},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00255688/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00255688"},"seo":{"slug":"kolinec","path":"/cz/municipalities/kolinec/"},"population":{"value":1432,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":39395100,"expenditure_czk":53432000,"financing_czk":14036900,"balance_czk":-14036900},{"stage":"revised","revenue_czk":57546568.08,"expenditure_czk":69641702.4,"financing_czk":12095134.32,"balance_czk":-12095134.32},{"stage":"actual","revenue_czk":66641382.61,"expenditure_czk":66270760.57,"financing_czk":-370622.04,"balance_czk":370622.04}],"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",20250000],["5011",7650000],["5169",6600000],["5171",2997500],["5331",2600000],["5139",2341000],["5031",1988000],["5023",1598000],["5362",1161000],["5032",912000],["5154",725000],["5155",580000],["5156",517000],["5499",435000],["5021",427000],["5364",370000],["5163",350000],["5137",187000],["5192",150000],["5365",150000],["5151",147000],["5222",133000],["5223",100000],["5903",100000],["6130",100000],["5323",97000],["5164",85000],["5168",82000],["5166",70000],["5162",69000],["5132",52000],["6111",50000],["5167",42000],["5175",38000],["5229",37000],["5038",35000],["5179",33000],["5041",28000],["5136",27000],["5194",25000],["5161",22500],["5019",20000],["5329",17000],["5321",10000],["6119",10000],["5173",8000],["5134",6000]],"economic_expenditure_total_czk":53432000,"economic_financing":[["8115",14036900]],"economic_financing_total_czk":14036900,"economic_revenue":[["1211",12350000],["1121",7500000],["1111",5500000],["2111",3896000],["1511",3000000],["2132",1324200],["1345",1300000],["1113",1100000],["2131",1075800],["4112",522100],["1112",400000],["2324",200000],["4111",200000],["2141",198000],["1122",150000],["1386",135000],["1333",130000],["1356",100000],["3111",80000],["1387",65000],["1361",60000],["1342",50000],["1341",40000],["1334",5000],["1335",5000],["2139",3000],["1343",2000],["1344",2000],["2112",2000]],"economic_revenue_total_czk":39395100,"purpose_expenditure":[["1031",8000000],["3745",7200000],["3113",5100000],["6171",4700000],["3412",4500000],["3639",4500000],["3722",3600000],["2310",2500000],["2321",2500000],["3612",2000000],["6112",2000000],["2212",1500000],["5512",1200000],["6399",1000000],["3314",650000],["3631",600000],["6402",370000],["3613",350000],["3115",200000],["6114",200000],["5213",150000],["6409",130000],["4359",100000],["2292",97000],["3341",70000],["3399",50000],["3728",50000],["3729",50000],["3329",20000],["3632",20000],["2341",10000],["3635",10000],["6223",5000]],"purpose_expenditure_total_czk":53432000},"revised":{"economic_expenditure":[["6121",29400000],["5169",9100000],["5011",7750000],["5171",4844500],["5331",2600000],["5139",2141000],["5031",1988000],["5023",1598000],["5362",1161000],["6351",1000000],["5032",912000],["5154",825000],["5336",818702.4],["5155",610000],["5156",517000],["5499",485000],["5021",477000],["5163",450000],["6125",400000],["5364",370000],["5137",237000],["5222",163000],["5192",150000],["5365",150000],["6122",150000],["5151",147000],["5168",112000],["5223",100000],["5903",100000],["6130",100000],["5323",97000],["5164",85000],["5166",70000],["5162",69000],["5132",52000],["6111",50000],["5167",42000],["5175",38000],["5229",37000],["5038",35000],["5179",33000],["5041",28000],["5136",27000],["5194",25000],["5161",22500],["5019",20000],["5329",17000],["5321",10000],["6119",10000],["5173",8000],["5134",6000],["5138",4000]],"economic_expenditure_total_czk":69641702.4,"economic_financing":[["8115",12095134.32]],"economic_financing_total_czk":12095134.32,"economic_revenue":[["1211",12350000],["1121",7500000],["2111",7396000],["4216",5733086.41],["1111",5500000],["2229",3519404.87],["1511",3000000],["4116",2666482.8],["4222",2328914],["2132",1324200],["1345",1300000],["1113",1100000],["2131",1075800],["4112",510400],["1112",400000],["4122",355280],["4111",260000],["2324",200000],["2141",198000],["1122",150000],["1386",135000],["1333",130000],["1356",100000],["3111",80000],["1387",65000],["1361",60000],["1342",50000],["1341",40000],["1334",5000],["1335",5000],["2139",3000],["1343",2000],["1344",2000],["2112",2000]],"economic_revenue_total_czk":57546568.08,"purpose_expenditure":[["2321",10830000],["1031",10020000],["3113",9008702.4],["3745",7700000],["3639",5370000],["6171",5216000],["3412",4000000],["3722",3600000],["3612",2120000],["6112",2060000],["2310",1400000],["3631",1260000],["5512",1250000],["3613",1080000],["2212",1050000],["6399",1000000],["3314",850000],["6402",370000],["3115",200000],["3399",200000],["3341",170000],["6409",160000],["5213",150000],["6114",140000],["4359",100000],["2292",97000],["3326",75000],["3728",50000],["3729",50000],["3329",20000],["3632",20000],["2341",10000],["3635",10000],["6223",5000]],"purpose_expenditure_total_czk":69641702.4},"actual":{"economic_expenditure":[["6121",27774507.97],["5169",9703975.39],["5011",7380290],["5171",4188806.82],["5331",2600000],["5031",2049286],["5023",1557250],["5139",1355415.59],["6351",1000000],["5154",954451.66],["5336",833702.4],["5032",804543],["5155",689562.97],["5362",655603],["6125",644810.7],["5156",467701.29],["5163",455421.4],["5021",407037],["5364",333947],["5499",280406],["5137",245911.14],["5192",172078.68],["6122",165451],["5365",154199],["5151",133417.55],["5168",125179.62],["6130",112671],["5350",107256],["5223",100000],["5164",97773.06],["5323",90909],["5222",83521],["5343",54968.05],["5162",54964.7],["5167",52494],["5166",49385],["5329",44600],["5132",43590.82],["5179",43345.91],["5136",35068],["5175",33542.5],["5038",30299],["5019",20603.45],["5194",16083],["5161",16047],["5213",10000],["5229",9425],["6111",9378],["5123",5553.9],["5138",3993],["5134",3848],["5173",3406],["5321",2400],["5493",1600],["5041",1080]],"economic_expenditure_total_czk":66270760.57,"economic_financing":[["8117",390948132.89],["8118",-390948132.89],["8115",-2131522],["8901",1760899.96]],"economic_financing_total_czk":-370622.04,"economic_revenue":[["1211",16241130.19],["1121",8691538.08],["2111",8005827.8],["1111",5954664.63],["4216",5733086.41],["2229",3519405.34],["1511",2985940.36],["4116",2666482.8],["4222",2328914],["2132",1709630.5],["1345",1485227.46],["2131",1258800.67],["1113",1149184.19],["2322",702315],["2324",647895.55],["1112",566609.25],["4112",510400],["2141",501776.46],["4122",355280],["1386",316665.72],["4111",260000],["3111",237914.2],["1333",153685.8],["1122",150000],["1356",132380],["1387",124112.66],["1342",57140],["1361",56820],["2212",46963.12],["1341",46013],["2119",26015],["1334",4175.73],["1335",2854],["1381",2552.12],["2112",2530],["1344",2455],["2329",2000],["2139",1825],["1343",1150],["1382",22.57]],"economic_revenue_total_czk":66641382.61,"purpose_expenditure":[["2321",10829490.34],["1031",9780255.95],["3113",8813795.4],["3745",7631902.91],["3639",5156328.46],["6171",4895712.64],["3412",3796752.2],["3722",3596249.57],["6112",2056159],["3612",1743157.49],["2310",1338246.19],["5512",1223475.37],["3613",1059215.7],["3631",915313.58],["3314",832816.25],["2212",536614.87],["6399",479409],["6402",333947],["3399",198524.04],["3115",180450],["6330",162224.05],["6409",128591.91],["3341",123834.5],["6114",109131.15],["4359",100000],["2292",90909],["3326",70204],["3728",43911],["3729",29645],["3329",13200],["3632",1294]],"purpose_expenditure_total_czk":66270760.57}},"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."}}}}