{"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:00270105","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00270105","name":"Obec Holetín","short_name":"Holetín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Chrudim","municipality_code":571440},"amounts":{"revenue_approved":17500000,"revenue_adjusted":27615370,"revenue_actual":28890062.75,"expense_approved":29500000,"expense_adjusted":36431120,"expense_actual":32069062.48,"tax_revenue":18051459.32,"nontax_revenue":1406357.05,"capital_revenue":58275,"transfer_revenue":9373971.38,"current_expense":13713755.68,"capital_expense":18355306.8,"budget_balance":-3178999.73,"cash_current":21796115.52,"cash_previous":24975115.25},"ratios":{"revenue_execution":1.04615881,"expense_execution":0.88026562,"balance_to_revenue":-0.11003783,"cash_to_expense":0.67966176,"cash_yoy":-0.12728669,"capital_expense_share":0.57236805,"transfer_revenue_share":0.32447044},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00270105/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00270105"},"seo":{"slug":"holetin","path":"/cz/municipalities/holetin/"},"population":{"value":802,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":17500000,"expenditure_czk":29500000,"financing_czk":12000000,"balance_czk":-12000000},{"stage":"revised","revenue_czk":27615370,"expenditure_czk":36431120,"financing_czk":8815750,"balance_czk":-8815750},{"stage":"actual","revenue_czk":28890062.75,"expenditure_czk":32069062.48,"financing_czk":3178999.73,"balance_czk":-3178999.73}],"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",12600000],["5171",6040000],["5011",2303000],["5169",1755000],["5331",1500000],["5023",1205000],["5154",800000],["5031",782200],["6122",400000],["5032",316300],["5139",301000],["5137",267000],["5156",145000],["5222",130000],["5499",120000],["5194",105000],["5168",100000],["5179",74000],["5163",70000],["5175",70000],["5321",60500],["6119",50000],["5151",37000],["5041",36000],["5162",30000],["5223",30000],["5164",25000],["5329",23990],["5132",20000],["5173",20000],["5339",20000],["6130",20000],["5019",10000],["5136",7000],["5161",6000],["5133",5000],["5167",5000],["5229",5000],["5903",3000],["5166",2000],["5362",1010]],"economic_expenditure_total_czk":29500000,"economic_financing":[["8115",12000000]],"economic_financing_total_czk":12000000,"economic_revenue":[["1211",7600000],["1121",3830000],["1111",2740000],["1511",960000],["1345",763200],["1113",455000],["2111",305500],["1112",200000],["4112",188800],["2132",109400],["2324",100000],["2131",85800],["1386",50000],["1387",50000],["3111",30000],["1341",19900],["1361",8000],["1342",3900],["2112",500]],"economic_revenue_total_czk":17500000,"purpose_expenditure":[["2219",6000000],["2212",5620000],["6171",3800000],["3412",2830000],["3631",2400000],["3113",2100000],["6112",1525000],["5512",1400000],["3722",790000],["3392",650000],["3639",480000],["3723",320000],["3612",232000],["1031",150000],["2321",150000],["3745",150000],["3399",130000],["3419",100000],["3721",90000],["2221",80000],["3632",80000],["6320",65000],["3349",60000],["3429",60000],["2333",50000],["3330",30000],["3341",30000],["3513",25000],["4357",20000],["4379",20000],["3421",10000],["5213",10000],["5274",10000],["3636",8000],["6409",6000],["4377",5000],["4399",5000],["6310",5000],["3599",4000]],"purpose_expenditure_total_czk":29500000},"revised":{"economic_expenditure":[["6121",20400000],["5171",3750000],["5011",2303000],["5169",2124290],["5331",1500000],["5023",1205000],["5154",800000],["5031",782200],["5336",610390],["5137",464420],["6122",400000],["5032",316300],["5139",261730],["5365",190260],["5168",150000],["5156",145000],["5222",130000],["5499",120000],["5194",105000],["5151",87000],["5179",74900],["5175",71480],["5163",70000],["5321",53280],["5041",36000],["5329",32700],["5162",30000],["5223",30000],["5164",25000],["5021",24160],["5132",20000],["5173",20000],["5339",20000],["6130",20000],["5038",15000],["5019",10000],["5136",7000],["5161",6000],["5133",5000],["5167",5000],["5229",5000],["5903",3000],["5166",2000],["5362",1010]],"economic_expenditure_total_czk":36431120,"economic_financing":[["8115",8815750]],"economic_financing_total_czk":8815750,"economic_revenue":[["4213",8362270],["1211",7600000],["1121",3830000],["1111",2740000],["1511",960000],["2111",850500],["1345",763200],["4116",610390],["1113",455000],["1112",200000],["1122",190260],["4112",188800],["2324",162970],["2132",150400],["4122",130000],["1386",100000],["2131",85800],["1387",50000],["4121",50000],["3111",40000],["4111",32500],["2322",30980],["1341",19900],["1361",8000],["1342",3900],["2112",500]],"economic_revenue_total_czk":27615370,"purpose_expenditure":[["2219",13340000],["6171",4075000],["3113",3060390],["3631",3000000],["2212",2766320],["3412",2680000],["5512",1600000],["6112",1525000],["3722",790000],["3392",750000],["3639",480000],["3723",382970],["1031",315000],["3612",232000],["6399",190260],["2321",150000],["3745",150000],["3399",145000],["3419",100000],["3721",90000],["2221",80000],["3632",80000],["6320",65000],["3349",60000],["3429",60000],["2333",50000],["6114",32500],["3330",30000],["3341",30000],["4357",20000],["4379",20000],["3513",17780],["3421",10000],["5213",10000],["5274",10000],["3636",8000],["6409",6900],["4377",5000],["4399",5000],["6310",5000],["3599",4000]],"purpose_expenditure_total_czk":36431120},"actual":{"economic_expenditure":[["6121",18332646.8],["5171",3131036.21],["5011",2092584],["5169",1839141.19],["5331",1500000],["5023",1198114],["5031",728980],["5336",610393.05],["5154",577301.42],["5137",318327.4],["5032",296399],["5365",190260],["5139",162754.37],["5168",151738.39],["5222",110000],["5499",100000],["5194",95908.65],["5151",83737],["5156",78623.78],["5179",70728.5],["5163",64465.2],["5175",45924],["5329",32679],["5321",30270],["5162",30200.38],["5223",30000],["5164",25219],["5021",24165],["5038",22239],["5173",21067],["6122",15125],["5339",10000],["5492",9000],["5136",7802],["6130",7535],["5132",7520],["5229",4000],["5041",3590.14],["5161",3484],["5909",2500],["5362",2134],["5134",1470]],"economic_expenditure_total_czk":32069062.48,"economic_financing":[["8115",3178999.73]],"economic_financing_total_czk":3178999.73,"economic_revenue":[["4213",8362278.33],["1211",7806377.86],["1121",4180272.78],["1111",2864383.8],["1511",1172160.39],["2111",867224],["1345",770180],["4116",610393.05],["1113",552480.3],["1112",272469.1],["2324",247475.05],["1122",190260],["4112",188800],["2132",174400],["1386",152299.71],["4122",130000],["2131",85842],["1387",59689.86],["3111",58275],["4121",50000],["4111",32500],["2322",31416],["1341",19596],["1361",8010],["1342",2070],["1381",1209.52]],"economic_revenue_total_czk":28890062.75,"purpose_expenditure":[["2219",12769334.16],["6171",3668174.87],["3113",2940161.37],["3631",2895790.28],["3412",2459921.61],["2212",2264248.97],["6112",1497744],["3722",780028.3],["3392",514624.53],["3723",322167.93],["3639",286850.21],["5512",286499.32],["1031",251210.52],["2321",192155.97],["6399",190260],["3399",147942],["3419",97637],["2221",65340],["3721",62509.65],["6320",60128],["3429",60000],["3349",51182.56],["3745",50174.03],["6114",32500],["3330",30000],["3341",26843],["3513",17779],["4357",10000],["3636",7990],["6409",6897],["3319",6000],["4399",4991],["6310",4337.2],["4377",4000],["3613",2500],["3632",1140]],"purpose_expenditure_total_czk":32069062.48}},"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."}}}}