{"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:00279056","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00279056","name":"Obec Koldín","short_name":"Koldín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Ústí nad Orlicí","municipality_code":580465},"amounts":{"revenue_approved":9640400,"revenue_adjusted":10384075.84,"revenue_actual":10744044.91,"expense_approved":11050000,"expense_adjusted":11793675.84,"expense_actual":7216545.96,"tax_revenue":8602631.95,"nontax_revenue":1426597.12,"capital_revenue":30000,"transfer_revenue":684815.84,"current_expense":7061544.96,"capital_expense":155001,"budget_balance":3527498.95,"cash_current":13012291.04,"cash_previous":9984792.09},"ratios":{"revenue_execution":1.03466549,"expense_execution":0.61189964,"balance_to_revenue":0.32832131,"cash_to_expense":1.80311899,"cash_yoy":0.30321102,"capital_expense_share":0.02147856,"transfer_revenue_share":0.06373911},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00279056/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00279056"},"seo":{"slug":"koldin","path":"/cz/municipalities/koldin/"},"population":{"value":369,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":9640400,"expenditure_czk":11050000,"financing_czk":1409600,"balance_czk":-1409600},{"stage":"revised","revenue_czk":10384075.84,"expenditure_czk":11793675.84,"financing_czk":1409600,"balance_czk":-1409600},{"stage":"actual","revenue_czk":10744044.91,"expenditure_czk":7216545.96,"financing_czk":-3527498.95,"balance_czk":3527498.95}],"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",3000000],["5171",1755000],["5169",1304000],["5023",800000],["5154",680000],["5139",625000],["5331",600000],["5137",560000],["5011",350000],["5021",307000],["5153",250000],["6122",200000],["5365",140000],["5032",115000],["5031",90000],["5168",50000],["5175",40000],["5162",30000],["5364",30000],["5229",28000],["5141",20000],["5173",15000],["5163",10000],["5179",10000],["5321",10000],["5329",10000],["5903",10000],["5136",6000],["5164",3000],["5038",2000]],"economic_expenditure_total_czk":11050000,"economic_financing":[["8115",1909600],["8124",-500000]],"economic_financing_total_czk":1409600,"economic_revenue":[["1211",3810000],["1121",1941000],["1111",1369000],["2111",770500],["1511",600000],["1113",271000],["1345",209000],["2324",130000],["1112",116000],["2131",98000],["1122",90000],["4112",89700],["2132",48000],["1386",45000],["1387",25000],["1381",20000],["1341",4200],["1361",3000],["2141",1000]],"economic_revenue_total_czk":9640400,"purpose_expenditure":[["6171",5882000],["3111",1150000],["6112",895000],["2321",830000],["3722",500000],["2310",448000],["2141",326000],["3113",300000],["2212",150000],["3745",115000],["3631",90000],["6399",90000],["5512",60000],["3326",50000],["3739",50000],["6402",30000],["3429",20000],["3314",19000],["3639",10000],["5213",10000],["6310",10000],["4351",8000],["3319",7000]],"purpose_expenditure_total_czk":11050000},"revised":{"economic_expenditure":[["6121",2533000],["5171",2362000],["5169",1316000],["5023",800000],["5154",800000],["5139",750400],["5331",600000],["5137",560000],["5011",350000],["5021",307100],["5336",302615.84],["5153",250000],["6122",200000],["5365",183560],["5032",115000],["5031",90000],["5168",50000],["5175",40000],["5162",30000],["5364",30000],["5229",28000],["5141",20000],["5173",15000],["5163",10000],["5179",10000],["5321",10000],["5329",10000],["5903",10000],["5136",6000],["5164",3000],["5038",2000]],"economic_expenditure_total_czk":11793675.84,"economic_financing":[["8115",1909600],["8124",-500000]],"economic_financing_total_czk":1409600,"economic_revenue":[["1211",3810000],["1121",1941000],["1111",1369000],["2111",770500],["1511",600000],["4116",302615.84],["1113",271000],["4122",260000],["2324",235000],["1345",209000],["1122",133560],["1112",116000],["2131",98000],["4112",89700],["2132",48000],["1386",45000],["4111",32500],["1387",25000],["1381",20000],["1341",4200],["1361",3000],["2141",1000]],"economic_revenue_total_czk":10384075.84,"purpose_expenditure":[["6171",5415000],["3111",1452615.84],["6112",895000],["2321",830000],["2212",612000],["3722",512000],["2310",448000],["2141",446000],["3113",300000],["3745",220000],["5512",205000],["6399",133560],["3631",77900],["3326",50000],["3739",50000],["6114",32500],["6402",30000],["3429",20000],["3314",19000],["3639",10000],["5213",10000],["6310",10000],["4351",8000],["3319",7100]],"purpose_expenditure_total_czk":11793675.84},"actual":{"economic_expenditure":[["5169",1642725.12],["5171",990506.93],["5023",784944],["5154",619580.67],["5331",600000],["5139",599489.21],["5011",345600],["5336",302615.84],["5021",249334],["5153",204684.78],["5137",188455.67],["5365",170330],["6122",155001],["5032",101724],["5031",85716],["5168",54872.71],["5162",32706.35],["5175",23102.26],["5141",18556.5],["5364",12540],["5163",7633.8],["5229",6000],["5329",5792],["5173",4336],["5179",3467.12],["5164",3001],["5136",1751],["5038",1452],["5019",628]],"economic_expenditure_total_czk":7216545.96,"economic_financing":[["8115",-3039514.95],["8124",-500000],["8901",12016]],"economic_financing_total_czk":-3527498.95,"economic_revenue":[["1211",3687798.5],["1121",1971182.58],["1111",1344875.72],["2111",831006.5],["1511",768450.07],["2324",443549.52],["4116",302615.84],["1113",260833.16],["4122",260000],["1345",200000],["1122",133560],["1112",128544.95],["2131",98051],["4112",89700],["1386",71797.94],["2132",43200],["4111",32500],["3113",30000],["1387",28150.81],["2321",10000],["1341",3700],["1334",1795.68],["1361",1310],["2141",790.1],["1381",594.87],["1382",37.67]],"economic_revenue_total_czk":10744044.91,"purpose_expenditure":[["6171",2494611.23],["3111",1066877.55],["6112",859900],["2212",611957.5],["2321",566828.1],["3722",511044.76],["2310",281420.49],["2141",272754.95],["3745",148028],["5512",139836.58],["6399",133560],["3739",36770],["3631",28710],["6114",17182],["6402",12540],["3314",8043],["6310",7633.8],["3319",7056],["3639",5792],["3429",3000],["4351",3000]],"purpose_expenditure_total_czk":7216545.96}},"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."}}}}