{"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:00275727","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00275727","name":"Obec Holenice","short_name":"Holenice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Semily","municipality_code":577111},"amounts":{"revenue_approved":1845000,"revenue_adjusted":2373530,"revenue_actual":2524786.53,"expense_approved":2245000,"expense_adjusted":2773530,"expense_actual":1940123.62,"tax_revenue":2222240.21,"nontax_revenue":51546.32,"capital_revenue":0,"transfer_revenue":251000,"current_expense":1727404.62,"capital_expense":212719,"budget_balance":584662.91,"cash_current":3966512.03,"cash_previous":3381849.12},"ratios":{"revenue_execution":1.0637264,"expense_execution":0.6995142,"balance_to_revenue":0.23156924,"cash_to_expense":2.04446355,"cash_yoy":0.17288261,"capital_expense_share":0.10964198,"transfer_revenue_share":0.09941435},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00275727/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00275727"},"seo":{"slug":"holenice","path":"/cz/municipalities/holenice/"},"population":{"value":96,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":1845000,"expenditure_czk":2245000,"financing_czk":400000,"balance_czk":-400000},{"stage":"revised","revenue_czk":2373530,"expenditure_czk":2773530,"financing_czk":400000,"balance_czk":-400000},{"stage":"actual","revenue_czk":2524786.53,"expenditure_czk":1940123.62,"financing_czk":-584662.91,"balance_czk":584662.91}],"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":[["5901",692600],["5023",272000],["5169",267000],["5139",205000],["6121",150000],["5171",133000],["5154",130000],["5021",100000],["5903",50000],["5137",41000],["5163",31000],["5168",30000],["5032",28000],["5329",20000],["5364",20000],["5323",19400],["5134",15000],["5156",8000],["5162",8000],["5179",7000],["5164",5000],["5173",5000],["5321",3000],["5161",2000],["5175",2000],["5365",1000]],"economic_expenditure_total_czk":2245000,"economic_financing":[["8115",400000]],"economic_financing_total_czk":400000,"economic_revenue":[["1211",800000],["1121",400000],["1111",250000],["1511",140000],["4112",71800],["1113",60000],["1345",55000],["2324",20000],["1112",15000],["1381",15000],["1342",8000],["2132",5000],["2111",3000],["1341",1500],["1361",500],["2141",200]],"economic_revenue_total_czk":1845000,"purpose_expenditure":[["6409",699600],["6171",553000],["6112",300000],["3639",130000],["2212",120000],["3722",100000],["3745",100000],["3725",50000],["5213",50000],["3631",30000],["3399",25000],["6320",22000],["5512",20000],["6402",20000],["2292",19400],["6310",5000],["6399",1000]],"purpose_expenditure_total_czk":2245000},"revised":{"economic_expenditure":[["6121",490000],["5169",450500],["5171",348000],["5023",270799],["5139",223565],["5901",179470.5],["5021",153500],["5154",140900],["5137",137756],["5329",52330],["5903",50000],["5364",39453],["5163",33900],["5032",32501],["5168",32000],["5321",20060],["6127",20000],["5323",19400],["5366",14760.5],["5173",11500],["5179",10000],["5162",9500],["5164",7000],["5156",6000],["5134",5500],["5175",4000],["6349",3500],["5229",2500],["5161",2135],["5167",2000],["5365",1000]],"economic_expenditure_total_czk":2773530,"economic_financing":[["8115",400000]],"economic_financing_total_czk":400000,"economic_revenue":[["1211",900000],["1121",520000],["1111",352330],["4122",146700],["1511",140000],["4112",71800],["1113",60000],["1345",55000],["4111",32500],["2324",20000],["1112",15000],["1381",15000],["2310",12000],["1386",10000],["1342",8000],["1387",5000],["2132",5000],["2111",3000],["1341",1500],["1361",500],["2141",200]],"economic_revenue_total_czk":2373530,"purpose_expenditure":[["6171",1144410],["6112",303300],["2212",260500],["6409",189470.5],["3639",183777],["3725",137709],["3722",100000],["3745",100000],["3399",96000],["6402",54213.5],["5213",50000],["3631",39000],["6114",32500],["6320",22000],["5512",20000],["2292",19400],["4349",14850],["6310",5400],["6399",1000]],"purpose_expenditure_total_czk":2773530},"actual":{"economic_expenditure":[["5169",341478.49],["5171",292935],["5023",270763],["6121",189219],["5154",140629.86],["5021",139591],["5137",136963],["5139",121197.71],["5329",52330],["5364",39453],["5032",32501],["5168",31815.37],["5163",29283.4],["5321",20060],["6127",20000],["5323",19400],["5366",14760.5],["5162",9212.81],["5173",8989],["5179",7629.63],["5164",6007.65],["5156",3919],["6349",3500],["5175",3474],["5229",2500],["5167",1839.2],["5161",672]],"economic_expenditure_total_czk":1940123.62,"economic_financing":[["8115",-584662.91]],"economic_financing_total_czk":-584662.91,"economic_revenue":[["1211",983189.76],["1121",526134.51],["1111",352514.88],["1511",161121.87],["4122",146700],["4112",71800],["1113",69567.06],["1345",59250],["2324",35857],["1112",34299.63],["4111",32500],["1386",19168.87],["2310",12000],["1387",7513.07],["1342",7375],["1341",1950],["2132",1800],["2111",1675],["2141",214.32],["1381",154.67],["1382",0.89]],"economic_revenue_total_czk":2524786.53,"purpose_expenditure":[["6171",774516.03],["6112",303264],["2212",260147],["3639",120596.94],["3725",112855.9],["3399",95747],["6402",54213.5],["3745",43111.76],["3722",42211.12],["3631",38651.34],["2292",19400],["6320",18251],["6114",15990],["4349",14850],["5512",13346],["6409",7629.63],["6310",5342.4]],"purpose_expenditure_total_czk":1940123.62}},"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."}}}}