{"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:00580929","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00580929","name":"Obec Helvíkovice","short_name":"Helvíkovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Ústí nad Orlicí","municipality_code":548049},"amounts":{"revenue_approved":15700000,"revenue_adjusted":18694644.37,"revenue_actual":17509118.42,"expense_approved":13700000,"expense_adjusted":18229745.61,"expense_actual":15954762.59,"tax_revenue":13255153.71,"nontax_revenue":2842771.56,"capital_revenue":8700,"transfer_revenue":1402493.15,"current_expense":10634513.77,"capital_expense":5320248.82,"budget_balance":1554355.83,"cash_current":71403.73,"cash_previous":56595.13},"ratios":{"revenue_execution":0.93658473,"expense_execution":0.87520489,"balance_to_revenue":0.08877408,"cash_to_expense":0.00447539,"cash_yoy":0.26165856,"capital_expense_share":0.33345835,"transfer_revenue_share":0.08010073},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00580929/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00580929"},"seo":{"slug":"helvikovice","path":"/cz/municipalities/helvikovice/"},"population":{"value":583,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":15700000,"expenditure_czk":13700000,"financing_czk":-2000000,"balance_czk":2000000},{"stage":"revised","revenue_czk":18694644.37,"expenditure_czk":18229745.61,"financing_czk":-464898.76,"balance_czk":464898.76},{"stage":"actual","revenue_czk":17509118.42,"expenditure_czk":15954762.59,"financing_czk":-1554355.83,"balance_czk":1554355.83}],"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",4770000],["5169",2032000],["5011",1950000],["5023",800000],["5031",620000],["5139",504000],["5154",464000],["5141",290000],["6122",280000],["5171",258000],["5032",256000],["5331",230000],["5137",155000],["5213",150000],["5162",139000],["5499",98000],["5175",85000],["5021",84000],["5163",80000],["6130",75000],["5362",50000],["5156",47000],["5155",45000],["5329",45000],["5168",40000],["5151",37000],["5222",20000],["5903",20000],["5167",15000],["5132",10000],["5194",10000],["5492",10000],["5179",8000],["5365",8000],["5038",5000],["5165",5000],["5136",2000],["5173",2000],["5161",1000]],"economic_expenditure_total_czk":13700000,"economic_financing":[["8124",-2000000]],"economic_financing_total_czk":-2000000,"economic_revenue":[["1211",5000000],["1121",2800000],["1111",2000000],["1511",1300000],["4213",1100000],["2132",941300],["2111",797300],["1113",400000],["1345",350000],["2131",270000],["2324",250000],["1112",130000],["4112",126400],["1334",50000],["1386",50000],["1381",25000],["1387",25000],["2310",20000],["1341",15000],["1361",15000],["2139",15000],["2119",10000],["2329",10000]],"economic_revenue_total_czk":15700000,"purpose_expenditure":[["3613",3100000],["6171",2950000],["2212",2220000],["3639",1700000],["6112",1050000],["3631",450000],["6310",300000],["3111",230000],["3722",220000],["3399",200000],["3612",200000],["2141",195000],["3723",180000],["2321",100000],["3745",100000],["2219",52000],["3349",50000],["6320",50000],["6399",50000],["3721",40000],["3632",35000],["5512",30000],["1032",25000],["3319",25000],["3412",25000],["3429",25000],["5272",25000],["3421",20000],["5213",20000],["3314",12000],["3326",10000],["1012",5000],["5212",5000],["1014",1000]],"purpose_expenditure_total_czk":13700000},"revised":{"economic_expenditure":[["6121",5520000],["5169",2760360],["5011",2015000],["5171",1473000],["5023",1057000],["5031",718900],["5139",661085],["5154",534800],["5141",320000],["5032",291000],["5336",272856.15],["5365",272550],["6122",240000],["5331",230000],["5213",193000],["5175",188000],["5499",166000],["5163",156028],["5021",134300],["5162",129600],["6123",100000],["5137",94460],["5155",76900],["6130",75000],["5156",61000],["5151",55000],["5168",55000],["5362",50056],["5329",50000],["5138",48000],["5229",34500],["5194",33500],["5167",20000],["5222",20000],["5903",20000],["5492",18000],["5172",12800],["5321",12600],["5179",10100],["5132",10000],["5038",9000],["5221",8000],["5165",5000],["5166",5000],["5173",4500],["5136",3300],["5019",2000],["5161",1440],["5039",700],["5364",410.46]],"economic_expenditure_total_czk":18229745.61,"economic_financing":[["8124",-2000000],["8115",1535101.24]],"economic_financing_total_czk":-464898.76,"economic_revenue":[["1211",5489600],["1121",2952000],["1111",2176000],["4213",1599031],["1511",1256000],["2132",1050000],["2111",900200],["4116",510769.15],["1113",400000],["1345",359000],["1122",263550],["2324",259500],["4122",223793],["2119",193714],["1112",193300],["2321",172000],["4112",126400],["1386",107634],["2131",70000],["2451",70000],["2322",61000],["1387",43000],["2226",37153.22],["4111",32500],["2112",28000],["2329",26500],["2310",20000],["2139",15500],["1341",15000],["1361",15000],["4129",10000],["3111",9000],["1334",8500],["1381",1000]],"economic_revenue_total_czk":18694644.37,"purpose_expenditure":[["3613",6558700],["3639",2523156],["6171",2463600],["2212",1569500],["6112",1383000],["3399",529360],["3111",502856.15],["6310",354328],["6399",313550],["3723",277500],["3722",266000],["2141",243000],["3745",213700],["3631",165500],["2219",147200],["3612",110000],["2321",100000],["3632",56635],["3349",52000],["5512",50600],["6320",50000],["3721",40000],["1032",38200],["3412",34600],["6114",32500],["3421",26660],["3319",26500],["3429",25000],["5272",22500],["5213",20000],["3314",12490],["3326",9700],["1012",5000],["5212",5000],["1014",1000],["6402",410.46]],"purpose_expenditure_total_czk":18229745.61},"actual":{"economic_expenditure":[["6121",5052916.98],["5169",2230463.83],["5011",1978088],["5171",1140263.9],["5023",1056735],["5031",686592],["5139",540099.54],["5154",520885.33],["5362",-449632.44],["5141",332006.92],["5365",273950],["5032",273087],["5336",272856.15],["5331",230000],["5213",192832],["5175",168777.01],["6122",167331.84],["5499",153921],["5163",132727.41],["5021",129519],["5162",109343.83],["6123",100000],["5155",73837.95],["5137",73532],["5166",70457.4],["5156",62164],["5168",57246.56],["5151",53969],["5329",49383],["5138",47173.08],["5194",32856],["5229",20000],["5492",18000],["5222",14400],["5167",13311],["5172",12625],["5321",12600],["5179",10088.84],["5132",9252],["5038",8283],["5221",8000],["5165",4400],["5136",3202],["5173",2131],["5161",2032],["5019",1976.04],["5039",667.96],["5364",410.46]],"economic_expenditure_total_czk":15954762.59,"economic_financing":[["8124",-1564536],["8901",84026],["8905",-49351.23],["8115",-24494.6]],"economic_financing_total_czk":-1554355.83,"economic_revenue":[["1211",5489494.14],["1121",2951193.79],["1111",2175207.76],["1511",1255224.91],["2132",1047960],["2111",877952],["4116",510769.15],["4213",499031],["1113",389031.48],["1345",356797],["1122",263550],["2324",233721.71],["4122",223793],["2119",193577.01],["1112",192153.29],["2321",172000],["4112",126400],["1386",107457.82],["2451",70000],["2131",65687],["2322",60113],["1387",42125.74],["2226",37153.22],["4111",32500],["2112",29253],["2329",26360],["2139",15500],["2310",13494.62],["1341",13340],["1361",10480],["4129",10000],["3111",8700],["1334",8322.6],["1381",775.18]],"economic_revenue_total_czk":17509118.42,"purpose_expenditure":[["3613",6007697.7],["3639",2279148.41],["6171",2278822.21],["6112",1381139.75],["2212",1151052.66],["3111",502856.15],["3399",487188.01],["6310",349127.33],["3723",275153.94],["3722",265106.99],["2141",242215],["6399",-186138.44],["3745",179989.09],["2219",147120],["3631",146725.79],["3632",54385],["3349",51950],["5512",43893.6],["6320",42924],["3612",41090.43],["1032",38193],["3412",33066.78],["6114",31986.63],["3721",30638.54],["5272",22358.12],["3429",16824],["3314",11190],["3326",9085.44],["3421",8654],["3319",6508],["1012",4400],["6402",410.46]],"purpose_expenditure_total_czk":15954762.59}},"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."}}}}