{"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:00303836","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00303836","name":"Obec Hutisko - Solanec","short_name":"Hutisko - Solanec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Vsetín","municipality_code":542814},"amounts":{"revenue_approved":102540000,"revenue_adjusted":76040444,"revenue_actual":75179147.35,"expense_approved":117540000,"expense_adjusted":122615444,"expense_actual":121998754.36,"tax_revenue":46300677.41,"nontax_revenue":10494506.13,"capital_revenue":347620,"transfer_revenue":18036343.81,"current_expense":43443759.04,"capital_expense":78554995.32,"budget_balance":-46819607.01,"cash_current":6362296.39,"cash_previous":36420319.75},"ratios":{"revenue_execution":0.98867318,"expense_execution":0.99497054,"balance_to_revenue":-0.62277385,"cash_to_expense":0.0521505,"cash_yoy":-0.82530916,"capital_expense_share":0.64389998,"transfer_revenue_share":0.23991152},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00303836/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00303836"},"seo":{"slug":"hutisko-solanec","path":"/cz/municipalities/hutisko-solanec/"},"population":{"value":1966,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":102540000,"expenditure_czk":117540000,"financing_czk":15000000,"balance_czk":-15000000},{"stage":"revised","revenue_czk":76040444,"expenditure_czk":122615444,"financing_czk":46575000,"balance_czk":-46575000},{"stage":"actual","revenue_czk":75179147.35,"expenditure_czk":121998754.36,"financing_czk":46819607.01,"balance_czk":-46819607.01}],"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",76490000],["5169",7779000],["5171",6320000],["5011",4805000],["5331",4730000],["5023",2585000],["5031",1606000],["5154",1493000],["5362",1425000],["5139",1422000],["5021",1272000],["5153",1040000],["5365",845000],["5163",708000],["5032",636000],["5903",525000],["5222",520000],["5137",500000],["5156",480000],["5321",460000],["5151",336000],["5166",295000],["5323",205000],["5168",170000],["5141",150000],["5194",117000],["5499",105000],["5136",100000],["5162",86000],["5164",60000],["5909",55000],["5134",40000],["5175",32000],["5138",30000],["5172",30000],["5161",26000],["5167",25000],["5038",20000],["5132",15000],["5173",1000],["5181",1000]],"economic_expenditure_total_czk":117540000,"economic_financing":[["8115",17000000],["8124",-2000000]],"economic_financing_total_czk":15000000,"economic_revenue":[["4216",49880000],["1211",20000000],["1121",9500000],["2111",7158000],["1111",6300000],["1113",1500000],["1511",1500000],["2132",1282000],["3111",1000000],["1345",980000],["4112",850000],["1122",700000],["2141",600000],["1112",500000],["2324",140000],["1386",100000],["1387",85000],["1342",80000],["1343",80000],["1361",80000],["2322",80000],["1381",50000],["2112",25000],["1334",20000],["1341",20000],["2131",15000],["1346",5000],["2119",5000],["2321",5000]],"economic_revenue_total_czk":102540000,"purpose_expenditure":[["3143",46440000],["3635",20000000],["2212",11120000],["3639",5620000],["3113",4730000],["6171",4300000],["1031",3500000],["3722",3500000],["6112",3200000],["6399",2200000],["3613",2000000],["5512",1530000],["3631",1000000],["3511",800000],["3612",750000],["3419",650000],["6320",620000],["3429",600000],["5213",535000],["1037",500000],["3421",500000],["3319",450000],["3636",400000],["3745",400000],["3314",300000],["3725",300000],["2292",205000],["2141",200000],["4371",200000],["3349",180000],["6310",180000],["2310",170000],["2321",105000],["2221",100000],["3399",100000],["3632",100000],["5311",20000],["2339",15000],["2333",10000],["5212",10000]],"purpose_expenditure_total_czk":117540000},"revised":{"economic_expenditure":[["6121",70512430],["5169",9309680],["6122",8070000],["5171",6517890],["5011",4812000],["5331",4730400],["5362",2693000],["5023",2636000],["5031",1795000],["5021",1339000],["5139",1206000],["5336",1173600],["5154",1155000],["5137",788000],["5153",763444],["5032",715000],["5365",690000],["5321",500000],["5222",456000],["5151",393000],["5163",354000],["5156",340000],["5166",216000],["5323",205000],["5168",184000],["5141",157000],["5909",130000],["5136",128000],["5499",120000],["5162",83000],["5134",72000],["5363",70000],["5194",59000],["5164",37000],["5167",37000],["5161",36000],["5175",30000],["5172",24000],["5038",22000],["5811",15000],["5132",14000],["5138",10000],["5364",10000],["5173",6000],["5181",1000]],"economic_expenditure_total_czk":122615444,"economic_financing":[["8115",27575000],["8123",15000000],["8117",6000000],["8124",-2000000]],"economic_financing_total_czk":46575000,"economic_revenue":[["1211",20800000],["4216",14095402.45],["1121",11150000],["2111",8767000],["1111",7650000],["4116",2432541.55],["1511",2000000],["1113",1500000],["2132",1329000],["1345",1070000],["4112",844900],["1112",750000],["1122",700000],["2141",600000],["4222",441000],["1386",405000],["3111",350000],["2324",259100],["1387",181000],["4121",120000],["1361",115000],["1342",110000],["1343",90000],["4122",70000],["2322",54000],["4111",32500],["2112",29000],["1334",20000],["1341",20000],["2131",15000],["2321",10000],["1381",8000],["2119",6000],["1346",5000],["2226",5000],["2329",5000],["1382",1000]],"economic_revenue_total_czk":76040444,"purpose_expenditure":[["3143",37952000],["3635",22125000],["2212",10085000],["3113",5904000],["3639",5760000],["6171",4824444],["1031",4523000],["3115",4505000],["1037",3946000],["6112",3410000],["3722",3310000],["6399",3300000],["3613",2210000],["5512",1789000],["3631",1490000],["3319",931000],["3612",930000],["3419",790000],["3511",760000],["3429",680000],["3636",450000],["3745",400000],["3314",372000],["6320",305000],["2321",300000],["3725",260000],["2141",210000],["2292",205000],["3349",180000],["6310",167000],["3421",125000],["4371",120000],["3632",100000],["3399",54000],["6114",48000],["5212",30000],["2333",20000],["2339",15000],["2310",10000],["5311",10000],["6402",10000]],"purpose_expenditure_total_czk":122615444},"actual":{"economic_expenditure":[["6121",70489952.98],["5169",9224228.9],["6122",8065042.34],["5171",6468721.29],["5011",4798047],["5331",4730000],["5362",2687564.8],["5023",2632746],["5031",1788350],["5021",1295810],["5336",1173611.21],["5139",1132116.03],["5154",1104287.99],["5137",772457.54],["5153",740592.64],["5032",701892],["5365",684500],["5222",455000],["5321",443000],["5151",373879],["5163",343054.97],["5156",313541.54],["5166",215380],["5323",200200],["5168",181550],["5141",155886.84],["5136",122393.75],["5909",116961.5],["5499",114400],["5162",73720.79],["5363",70000],["5134",57752.25],["5194",57421],["5167",36116],["5164",35844],["5161",34104],["5038",21658],["5172",21649],["5175",20943],["5811",14036],["5138",8920],["5132",8332],["5364",8058],["5173",5032]],"economic_expenditure_total_czk":121998754.36,"economic_financing":[["8115",24058023.36],["8123",14934269.45],["8117",6000000],["8901",3827714.2],["8124",-2000400]],"economic_financing_total_czk":46819607.01,"economic_revenue":[["1211",20781852.52],["4216",14095402.45],["1121",11115264.98],["2111",8735536.45],["1111",7618501.49],["4116",2432541.36],["1511",1989539.14],["1113",1470191.97],["2132",1307067.53],["1345",1065382],["4112",844900],["1112",724724.92],["1122",626400],["4222",441000],["1386",404919.04],["3111",347620],["2324",240677.67],["2141",169841.48],["1387",158730.45],["4121",120000],["1361",114800],["1342",108630],["1343",84940],["4122",70000],["4111",32500],["2112",19905],["1334",17704.4],["1341",15675],["2131",12351],["2226",4155],["2329",3399],["1381",3306.37],["2119",1573],["1382",115.13]],"economic_revenue_total_czk":75179147.35,"purpose_expenditure":[["3143",37928568.71],["3635",22121960.38],["2212",10048812.94],["3113",5903611.21],["3639",5734557.19],["6171",4794422.73],["3115",4490461.22],["1031",4490449.93],["1037",3942990.75],["6112",3398392],["3722",3298953.49],["6399",3292411],["3613",2128872.91],["5512",1773630.36],["3631",1475935.49],["3319",928055.77],["3612",910830.53],["3419",769338.55],["3511",736620.06],["3429",667871.27],["3636",400620],["3745",391823.76],["3314",357522.88],["6320",301032],["2321",295098.5],["3725",229488.46],["2292",200200],["2141",194327.35],["3349",171665],["6310",165218.64],["3421",116670],["4371",106238.8],["3632",80177.13],["3399",47520],["6114",43942],["5212",28824.42],["2333",17342.13],["6402",8058],["2339",4238.8],["5311",2000]],"purpose_expenditure_total_czk":121998754.36}},"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."}}}}