{"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:00273571","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00273571","name":"Město Holice","short_name":"Holice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Pardubice","municipality_code":574988},"amounts":{"revenue_approved":207253727,"revenue_adjusted":219058945.19,"revenue_actual":257774871.82,"expense_approved":270802727,"expense_adjusted":346262359.21,"expense_actual":267406578.01,"tax_revenue":173044754.88,"nontax_revenue":52444440.56,"capital_revenue":157345,"transfer_revenue":32128331.38,"current_expense":196708324.61,"capital_expense":70698253.4,"budget_balance":-9631706.19,"cash_current":118029690.21,"cash_previous":131065366.66},"ratios":{"revenue_execution":1.17673748,"expense_execution":0.7722658,"balance_to_revenue":-0.0373648,"cash_to_expense":0.44138664,"cash_yoy":-0.09945935,"capital_expense_share":0.26438487,"transfer_revenue_share":0.12463717},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00273571/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00273571"},"seo":{"slug":"holice","path":"/cz/municipalities/holice/"},"population":{"value":6793,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":207253727,"expenditure_czk":270802727,"financing_czk":63549000,"balance_czk":-63549000},{"stage":"revised","revenue_czk":219058945.19,"expenditure_czk":346262359.21,"financing_czk":127203414.02,"balance_czk":-127203414.02},{"stage":"actual","revenue_czk":257774871.82,"expenditure_czk":267406578.01,"financing_czk":9631706.19,"balance_czk":-9631706.19}],"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":[["5331",72847200],["6121",63842000],["5011",31944000],["5169",26496000],["5171",11463000],["5031",8631412],["6351",7296000],["5152",6966500],["5365",6400000],["5168",3866000],["5032",3132360],["6122",3010000],["5023",2860000],["5901",2707581],["5151",2484000],["5161",2015000],["5362",1650500],["5154",1560000],["5909",1139300],["6130",1000000],["6119",913000],["5167",790000],["5321",715000],["5139",690000],["6125",638000],["5163",630000],["6901",540000],["5166",511000],["5499",476000],["5137",435000],["5329",425374],["5021",375000],["5162",336500],["5153",322000],["5323",310000],["5141",256000],["6123",160000],["5156",155000],["5173",151000],["5038",135000],["5195",100000],["5194",80000],["5179",79000],["5136",64000],["5903",50000],["5175",34000],["5199",34000],["5176",30000],["5134",20000],["5164",18000],["5131",15000],["5192",4000]],"economic_expenditure_total_czk":270802727,"economic_financing":[["8115",67049000],["8124",-3500000]],"economic_financing_total_czk":63549000,"economic_revenue":[["1211",64434330],["1121",32816160],["1111",24779610],["4112",20788900],["2132",16451000],["2111",9079000],["1511",6500000],["1122",6400000],["1361",5000000],["1345",4670000],["1113",4150170],["2131",3850000],["2212",3350000],["1112",1968120],["1381",1000000],["2324",1000000],["1343",400000],["1353",200000],["1341",184000],["2329",169000],["4121",63437]],"economic_revenue_total_czk":207253727,"purpose_expenditure":[["6171",65555153],["3639",46832300],["2219",42592000],["3613",16761500],["3612",15310500],["3722",12000000],["3392",10527000],["6399",7900000],["3113",7417200],["2115",6120374],["3111",6103000],["6112",4542700],["3141",4148000],["3726",4040000],["2223",3928000],["3421",2175000],["3636",2000000],["3231",1764000],["3412",1756000],["3319",1246000],["3745",1235000],["3315",1100000],["1039",913000],["5512",765000],["4341",750000],["6320",500000],["3326",370000],["4349",364000],["2292",310000],["1031",280000],["3699",280000],["2321",258000],["2212",200000],["2341",160000],["3119",160000],["6310",125000],["4379",80000],["3314",50000],["4339",50000],["5213",50000],["3541",35000],["3744",25000],["5272",24000]],"purpose_expenditure_total_czk":270802727},"revised":{"economic_expenditure":[["6121",100584190],["5331",76771042],["5011",32656662],["5169",26605950],["5171",17748651.04],["6351",12349732],["5031",8808152],["6901",8068070.6],["5365",7562100],["5152",7016500],["5336",5179016.19],["6122",3783400],["5168",3708000],["5032",3196500],["5222",3056330],["5023",2860000],["5901",2778106],["5151",2499000],["5161",2015000],["5362",1794839],["5154",1595000],["5621",1200000],["5909",1078555],["5139",1057000],["6130",1000000],["6123",954300],["6119",913000],["5229",804000],["5167",790000],["6125",755000],["5321",715000],["5163",645000],["5137",565000],["5166",511000],["5499",476000],["5329",425374],["5213",400000],["5021",385000],["5162",336500],["5153",322000],["5323",310000],["5366",262975],["5141",256000],["5156",155000],["5173",151000],["5038",135000],["5364",131895.38],["5221",109000],["5223",107350],["6322",95000],["5175",85500],["5194",80000],["5195",80000],["5179",79000],["5136",64000],["5903",50000],["5199",34000],["5176",30000],["5339",24950],["5134",20000],["5164",18000],["5192",8719],["5494",5000],["5131",1000]],"economic_expenditure_total_czk":346262359.21,"economic_financing":[["8115",130703414.02],["8124",-3500000]],"economic_financing_total_czk":127203414.02,"economic_revenue":[["1211",64434330],["1121",32816160],["1111",24779610],["4112",20788900],["2132",16451000],["4116",9091979.19],["2111",9079000],["1122",7562100],["1511",6500000],["1361",5000000],["1345",4670000],["1113",4150170],["2131",3850000],["2212",3415000],["1112",1968120],["1386",1000000],["2324",1000000],["4113",481824],["1343",400000],["4222",329500],["4111",312500],["2229",262975],["1353",200000],["1341",184000],["2329",169000],["4121",63437],["2322",59340],["4122",40000]],"economic_revenue_total_czk":219058945.19,"purpose_expenditure":[["6171",72720069.6],["3639",51414865],["2219",49934000],["3141",27280467],["3612",25009500],["3613",17271500],["3722",12000000],["3392",10527000],["3113",9904976.39],["6399",9062100],["3111",7831570.55],["2115",6120374],["6112",4552700],["3726",4550000],["2223",4287000],["3421",3120384],["5311",3000000],["3412",2510448],["3231",2478469.25],["3419",2460730],["3745",2335000],["3632",2100000],["3636",2000000],["2341",1518000],["2321",1365461.04],["3319",1246000],["2212",1200000],["3315",1100000],["1039",913000],["5512",863095],["4341",750000],["3429",704600],["6320",515000],["4349",435000],["1031",424339],["3326",423950],["6402",394870.38],["6114",312500],["2292",310000],["3699",280000],["3119",160000],["6310",125000],["3725",123740],["4359",106000],["2399",100000],["4379",80000],["3314",50000],["4339",50000],["5213",50000],["3330",47350],["3541",35000],["3741",25000],["3744",25000],["5272",24000],["2299",15300],["3121",10000],["3599",5000],["3115",4000]],"purpose_expenditure_total_czk":346262359.21},"actual":{"economic_expenditure":[["5331",76628350.46],["6121",52965337.45],["5011",31906212],["5169",19047965.68],["5171",12565847.48],["6351",12169748.52],["5031",8311780],["5365",7562100],["5152",6036448],["5336",5179016.19],["5032",3100373],["5222",3008887],["6122",2724485.01],["5023",2672496],["5151",2543611.48],["5137",1826345.63],["5168",1711470.49],["5139",1573950.53],["5154",1505631.52],["5161",1414248.99],["5362",1288089.58],["5621",1200000],["5021",888159],["6119",886371],["6123",861240],["5229",804000],["6125",663956.42],["5163",648888.49],["5167",636887.77],["5321",574000],["5329",424889],["5499",412300],["5213",400000],["5364",394870.38],["6130",332115],["5166",290400],["5162",261660.14],["5141",255726.33],["5323",193480],["5153",164115.93],["5172",156546.06],["5156",132843.81],["5038",130883],["5134",124586.91],["5221",109000],["5223",107350],["5173",96813],["6322",95000],["5194",73294.15],["5175",70147.9],["5179",66304.79],["5367",49000],["5199",31057],["5492",28319],["5339",24950],["5136",18401],["5909",15300],["5176",15246],["5019",9190.92],["5192",5788],["5494",5000],["5029",2400],["5164",1600],["5039",1313],["5131",789]],"economic_expenditure_total_czk":267406578.01,"economic_financing":[["8115",13035676.45],["8124",-3499992],["8901",96021.74]],"economic_financing_total_czk":9631706.19,"economic_revenue":[["1211",70840532.72],["1121",37921063.84],["1111",27106360.65],["4112",20788900],["2132",16611161.39],["2111",9866779.67],["4116",9435449.38],["2212",9144955.92],["1122",7562100],["1511",7549908.42],["1361",6882202],["1113",5012976],["1345",4732862.37],["2131",4169733.57],["2229",3741456.09],["2141",2492563.95],["2324",2476204.72],["1112",2471926.13],["2329",2254018.62],["1386",1381650.72],["4171",886371],["2122",634500],["1387",541489.24],["1343",500971],["4113",481824],["2142",448133.56],["2119",383868.69],["1353",313700],["4111",312500],["1341",196300],["3111",157345],["2322",113431.38],["2420",100000],["4222",98850],["4121",84437],["4122",40000],["1356",13869.24],["1381",11064.75],["2310",4500],["2139",3025],["1359",3000],["1335",2777.8],["2223",108]],"economic_revenue_total_czk":257774871.82,"purpose_expenditure":[["6171",56775920.57],["3639",49152371.79],["2219",29990657.25],["3141",25950325.93],["3612",18969808.31],["3722",11524071.03],["3392",10527000],["3113",9499845.06],["6399",8571798.57],["3613",7820776.22],["3111",6446655.45],["6112",4045950.42],["3421",3113756.74],["3231",2478469.25],["3419",2441569],["3412",2296076.77],["5311",2150063.07],["3632",2100000],["2223",2056663.24],["2115",1285613.19],["3319",1246000],["3315",901338.5],["1039",886371],["3745",870323.69],["5512",769594.65],["4341",750000],["3429",676318],["2341",635838.36],["6320",512366],["6402",443870.38],["4349",426069],["1031",422764.35],["3326",327410],["6114",307746.85],["2292",193480],["3119",158000],["6310",107491.49],["4359",106000],["4379",72360],["3399",69393.88],["2399",61710],["3314",50000],["3330",47350],["3699",40400],["3541",35000],["3741",25000],["3744",20691],["2299",15300],["4339",11200],["3121",10000],["3599",5000],["3115",4000],["5272",799]],"purpose_expenditure_total_czk":267406578.01}},"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."}}}}