{"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:00270059","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00270059","name":"Město Hlinsko","short_name":"Hlinsko","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Chrudim","municipality_code":571393},"amounts":{"revenue_approved":297744500,"revenue_adjusted":383033213,"revenue_actual":391484881.27,"expense_approved":300475350,"expense_adjusted":412212573,"expense_actual":382810042.24,"tax_revenue":236941959.07,"nontax_revenue":62029959.6,"capital_revenue":6581112,"transfer_revenue":85931850.6,"current_expense":288584596.6,"capital_expense":94225445.64,"budget_balance":8674839.03,"cash_current":42005495.78,"cash_previous":43529790.69},"ratios":{"revenue_execution":1.02206511,"expense_execution":0.92867144,"balance_to_revenue":0.02215881,"cash_to_expense":0.10972935,"cash_yoy":-0.03501728,"capital_expense_share":0.24614152,"transfer_revenue_share":0.21950235},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00270059/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00270059"},"seo":{"slug":"hlinsko","path":"/cz/municipalities/hlinsko/"},"population":{"value":9544,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":297744500,"expenditure_czk":300475350,"financing_czk":2730850,"balance_czk":-2730850},{"stage":"revised","revenue_czk":383033213,"expenditure_czk":412212573,"financing_czk":29179360,"balance_czk":-29179360},{"stage":"actual","revenue_czk":391484881.27,"expenditure_czk":382810042.24,"financing_czk":-8674839.03,"balance_czk":8674839.03}],"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":[["5011",50460000],["5331",42200000],["5169",36202200],["5171",35310000],["6129",16500000],["6121",15788500],["5213",15210000],["5031",13360000],["5154",7524000],["6123",6500000],["5222",5800000],["5901",5800000],["5032",4810400],["5151",3629000],["5153",3460000],["5141",3449800],["5365",3000000],["5023",2800000],["5152",2800000],["5168",2267000],["5021",2200000],["6125",2000000],["5139",1740000],["5163",1630850],["5161",1128000],["5362",1115000],["5903",1000000],["6130",1000000],["5137",964000],["5499",877800],["5223",840000],["6122",825000],["5660",800000],["5156",767000],["5166",710000],["5909",705000],["5162",515000],["5175",431000],["5167",405000],["5179",400000],["5492",400000],["5229",390000],["5178",372100],["5194",315000],["5134",238000],["5038",225700],["5329",200000],["6111",200000],["5155",160000],["5221",150000],["5133",118000],["5173",103000],["5195",100000],["5323",100000],["5339",100000],["5225",98000],["5132",80000],["5172",50000],["5192",50000],["5041",26000],["5164",25000],["5136",20000],["5019",10000],["5176",10000],["5131",8000],["5039",2000]],"economic_expenditure_total_czk":300475350,"economic_financing":[["8115",21214150],["8124",-18642200],["8123",158900]],"economic_financing_total_czk":2730850,"economic_revenue":[["1211",94060000],["1121",47900000],["1111",36470000],["2132",22832000],["4112",22749300],["2111",16334700],["2212",8170000],["1511",8100000],["1345",7700000],["1113",6060000],["1361",5240000],["1333",4000000],["3112",4000000],["1122",3000000],["1112",2870000],["2324",2800000],["1386",900000],["1387",900000],["2460",604500],["4121",545000],["3111",500000],["3113",500000],["1353",330000],["1342",300000],["2139",201900],["1341",200000],["2131",112600],["1343",100000],["2119",100000],["2133",68000],["1334",40000],["1356",30000],["2141",26000],["2329",500]],"economic_revenue_total_czk":297744500,"purpose_expenditure":[["6171",71946700],["3412",32038500],["3113",17480000],["3639",16349200],["2219",13380000],["3722",12625500],["2212",11200000],["5311",11107000],["3612",10695600],["3319",9053000],["3745",8328500],["5512",6714800],["3429",5600000],["3419",5470000],["3315",5300000],["3519",5171000],["6409",5000000],["3723",4577000],["3631",4400000],["3111",4250000],["6399",4000000],["6112",3758000],["4357",3500000],["3314",3400000],["3421",2860000],["4351",2852000],["1032",2600000],["3141",2200000],["3513",1994700],["3613",1827000],["6320",1200000],["3512",1000000],["5213",1000000],["4379",800000],["3392",732600],["3636",675100],["3399",655000],["3900",650000],["3231",600000],["3349",550000],["4356",470000],["3549",400000],["3635",400000],["1037",350000],["3632",331000],["6310",276450],["1014",230000],["4399",125000],["1036",100000],["2292",100000],["4349",100000],["3728",23000],["3729",20000],["4339",5000],["1031",3700]],"purpose_expenditure_total_czk":300475350},"revised":{"economic_expenditure":[["6121",67996735],["5011",55058550],["5171",46856479.37],["5331",41082570],["5169",37663226],["5336",26579247],["5213",16003700],["5031",14774660],["6123",11908000],["6125",8164130],["5154",6818700],["6130",5782500],["5222",5584700],["5032",5332930],["6129",5099600],["5151",4117200],["5153",3866200],["5139",3742796.63],["5365",3609270],["5141",3579000],["5362",3177100],["5023",2800000],["5152",2784000],["5021",2734100],["5168",2265600],["5499",1949900],["6351",1892130],["6313",1842350],["5137",1785854],["5163",1708450],["5364",1450090],["5161",1138700],["6122",1072070],["5660",1031700],["5903",990700],["5223",955000],["5156",935100],["5192",698370],["5909",694000],["5166",666300],["5162",549600],["5167",496400],["5178",447600],["5194",403600],["5175",402000],["5179",400300],["5492",308000],["5901",300000],["5221",299500],["5038",236900],["5329",200000],["5134",178000],["5173",169100],["5155",132000],["6127",125000],["5133",103200],["5195",100000],["5323",100000],["5339",100000],["5225",98000],["5493",95000],["6111",95000],["5229",91000],["5172",81100],["5123",75200],["5212",70000],["5132",55300],["5321",50000],["6341",50000],["5164",47700],["5131",31400],["5136",27300],["5041",26000],["5363",26000],["5019",14000],["5176",10000],["5812",9400],["5366",7075],["5494",5000],["5039",3160],["5191",1030],["5904",1000]],"economic_expenditure_total_czk":412212573,"economic_financing":[["8115",38584420],["8124",-18642200],["8123",9237140]],"economic_financing_total_czk":29179360,"economic_revenue":[["1211",95910000],["1121",47900000],["1111",36470000],["4216",26487415],["2132",23215150],["4112",22749300],["4122",22040990],["2111",18926450],["4116",13265243],["2212",8577700],["1511",8100000],["3111",7706300],["1345",7700000],["2324",7204590],["1113",6060000],["1361",5310000],["1333",4000000],["3112",4000000],["1122",3609270],["1112",2870000],["1386",1450000],["1387",1400000],["2229",1153645],["2122",1051500],["2329",1043550],["2460",604500],["3113",571800],["4121",545000],["4111",507500],["4222",395000],["1353",330000],["2322",321310],["1342",300000],["2141",266000],["2139",201800],["1341",200000],["1343",200000],["2131",112600],["2119",73600],["2133",68000],["1356",55000],["1334",40000],["2451",40000]],"economic_revenue_total_czk":383033213,"purpose_expenditure":[["6171",84750350],["3412",50771408],["3113",32107126],["4357",24907000],["2219",19633417],["3639",15273160],["2212",14749233],["3612",14363800],["5311",11778600],["5512",11019095],["3722",10285700],["3429",9615090],["3745",9470000],["3319",9256900],["3723",7109190],["6399",6671370],["3111",6408171],["3631",6292740],["3636",6230978],["3315",5844650],["1032",5715466],["3519",5155000],["3419",4755700],["3421",4164631],["3512",4036000],["6112",3758000],["4351",3466500],["3314",3400000],["3513",2636200],["3141",2374700],["3613",1771700],["6402",1457165],["3231",1228900],["4319",1203350],["6320",1200000],["5213",1000000],["4399",850350],["3392",784600],["2341",750624],["3399",678400],["3900",650000],["3349",550000],["4379",531200],["6114",507500],["4356",492990],["3635",400000],["3549",399369],["1037",350000],["3632",331000],["6310",276450],["1014",206600],["4349",164500],["4339",110500],["2292",100000],["1036",92500],["3311",55000],["3728",30500],["3729",20000],["3326",10000],["1031",3700],["3543",3000],["4359",2500]],"purpose_expenditure_total_czk":412212573},"actual":{"economic_expenditure":[["6121",60250209.52],["5011",53148945],["5171",41194517.29],["5331",41082570],["5169",35698954.59],["5336",26579200.84],["5213",16003671],["5031",13417050],["6123",11884654.53],["6125",8141485],["5154",5605782.38],["5222",5559670],["5032",5059264],["6130",4940350],["6129",4376064.72],["5365",3609270],["5141",3573151.12],["5139",3425821],["5151",3336755.59],["5153",3239166.04],["5362",3035026.5],["5023",2788840],["5021",2607000],["5168",2171517.51],["5152",2103289.8],["5499",1903052],["6351",1892130],["6313",1842347],["5163",1505457.68],["5364",1450065.91],["5137",1370810],["5161",960877.97],["5223",955000],["5156",775694.83],["6122",696349.87],["5192",626850.8],["5909",582918.99],["5166",521449],["5167",487946.68],["5162",482426.92],["5178",426640.06],["5194",400793.58],["5175",347467.44],["5221",299500],["5492",245000],["5038",225700],["5329",191540],["5134",159253.23],["5660",119846],["5173",115997.73],["5155",104068.95],["5133",100588.89],["5225",97992],["5493",95000],["5229",90829.49],["5323",86520],["6111",84700],["5123",73121.59],["5339",72000],["5179",70289.88],["5212",70000],["6127",67155],["5172",60068.61],["5132",55055.73],["5321",50000],["6341",50000],["5131",30329.59],["5164",29312.54],["5363",26000],["5136",25504],["5041",24621.81],["5019",13786],["5366",7072],["5812",5200],["5191",1029.04],["5904",1000],["5039",955],["5176",500]],"economic_expenditure_total_czk":382810042.24,"economic_financing":[["8124",-18859223.69],["8123",9237070.15],["8115",1510439.91],["8901",-563125.4]],"economic_financing_total_czk":-8674839.03,"economic_revenue":[["1211",98207053.57],["1121",52578866.14],["1111",37956054.79],["4216",26487407.24],["4112",22749300],["2132",22642449.55],["4122",22040974],["2111",18331694.5],["4116",13265116.96],["1511",10805822.65],["2212",8334379.66],["1345",7553279.9],["2324",7437765.63],["1113",6949928.68],["3111",6509280],["1361",6166386],["1333",4648647.66],["1122",3609270],["1112",3427261.75],["1386",1915660.61],["1387",1774504.76],["2229",1153604],["2122",1051500],["2329",1043297.17],["2460",688312],["4111",507500],["4121",486552.4],["2141",415506.67],["4222",395000],["1353",358200],["2322",321181],["1342",304050],["1343",261474],["2131",261018.8],["1341",215452.36],["2139",204868.62],["1385",116746.53],["3113",71832],["2133",64936],["1356",58180],["2451",40000],["2119",39446],["1334",19835.41],["1381",15284.26]],"economic_revenue_total_czk":391484881.27,"purpose_expenditure":[["6171",80593016.44],["3412",46365481.28],["3113",31248255.87],["4357",24907000],["2219",17263557.32],["2212",13794199.96],["3612",11064825.34],["5311",10974293.41],["5512",10760428],["3639",10731568.49],["3722",9601192.16],["3745",9330974.1],["3319",9253791],["3429",8893102.65],["3723",7109108.45],["6399",6585883],["3111",6301501.69],["3315",5806262.8],["3636",5642229.69],["3631",5553457.99],["1032",5524167.58],["3419",4750605],["3519",4637680.17],["3421",4116859.92],["3512",3956055.53],["4351",3429989.77],["3314",3400000],["6112",3284714],["3513",2544587.62],["3141",2374586.78],["3613",1492097.21],["6402",1457137.91],["3231",1228692.25],["6320",1009661],["4319",819965.07],["3392",778481.5],["2341",750624],["3900",606040],["3399",595035.6],["4399",580703.81],["3349",550000],["4379",516000],["3549",399300],["6114",382384.06],["1037",350000],["4356",328576.29],["6310",267498.68],["3632",211879.85],["1014",169753],["4349",136500],["4339",110292],["2292",86520],["3635",70000],["3311",55000],["3728",30250],["3326",10000],["5213",9154],["1031",3620],["3543",3000],["4359",2500]],"purpose_expenditure_total_czk":382810042.24}},"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."}}}}