{"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:00600598","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00600598","name":"Obec Holštejn","short_name":"Holštejn","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Blansko","municipality_code":581615},"amounts":{"revenue_approved":6178800,"revenue_adjusted":6929100,"revenue_actual":6794248.58,"expense_approved":8678800,"expense_adjusted":12109100,"expense_actual":10950083.04,"tax_revenue":3883968.15,"nontax_revenue":2235755.43,"capital_revenue":2500,"transfer_revenue":672025,"current_expense":5176147.73,"capital_expense":5773935.31,"budget_balance":-4155834.46,"cash_current":1258769.46,"cash_previous":2994594.45},"ratios":{"revenue_execution":0.98053839,"expense_execution":0.90428546,"balance_to_revenue":-0.61166947,"cash_to_expense":0.11495524,"cash_yoy":-0.57965278,"capital_expense_share":0.52729603,"transfer_revenue_share":0.09891086},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00600598/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00600598"},"seo":{"slug":"holstejn","path":"/cz/municipalities/holstejn/"},"population":{"value":164,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6178800,"expenditure_czk":8678800,"financing_czk":2500000,"balance_czk":-2500000},{"stage":"revised","revenue_czk":6929100,"expenditure_czk":12109100,"financing_czk":5180000,"balance_czk":-5180000},{"stage":"actual","revenue_czk":6794248.58,"expenditure_czk":10950083.04,"financing_czk":4155834.46,"balance_czk":-4155834.46}],"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":[["5169",3650000],["5138",1490000],["5171",917000],["5011",420000],["5154",370000],["5023",290000],["6121",290000],["5021",217000],["5153",201000],["5139",115500],["5365",100000],["5031",92000],["5032",66000],["5168",55000],["5362",50500],["6122",50000],["5137",45000],["5163",43000],["5141",30000],["5364",30000],["5175",23000],["5901",22800],["5151",20500],["5323",16000],["5156",15000],["5194",15000],["5903",10000],["5329",9000],["5162",8000],["5321",7500],["5038",3000],["5161",2000],["5167",2000],["5132",1000],["5134",1000],["5136",1000]],"economic_expenditure_total_czk":8678800,"economic_financing":[["8115",1500000],["8123",1500000],["8124",-500000]],"economic_financing_total_czk":2500000,"economic_revenue":[["2112",1764000],["1211",1550000],["1121",900000],["1111",550000],["2132",445000],["1511",172000],["1345",140000],["1113",130000],["1122",100000],["1343",80000],["4112",71800],["2324",70000],["2111",66000],["2212",50000],["1112",35000],["1386",15000],["2131",14500],["1387",10000],["2119",5500],["1342",5000],["1341",4500],["1361",500]],"economic_revenue_total_czk":6178800,"purpose_expenditure":[["2141",2200000],["2310",2000000],["2321",1000000],["2212",450000],["6171",450000],["6112",320000],["2219",300000],["3392",300000],["3745",300000],["3612",250000],["3722",160000],["3412",150000],["3631",150000],["6399",150000],["3723",140000],["3329",50000],["3421",50000],["3639",50000],["6320",35000],["6402",30000],["6409",22800],["3399",20000],["3721",20000],["5512",20000],["2292",17000],["3341",10000],["5213",10000],["3319",8000],["6310",8000],["3314",5000],["3632",3000]],"purpose_expenditure_total_czk":8678800},"revised":{"economic_expenditure":[["6121",2947000],["6349",2686300],["5138",1375000],["5169",1227800],["5171",848000],["5011",420500],["5154",364000],["5021",323500],["5139",290500],["5023",290000],["6122",273500],["5153",197000],["5031",101500],["5365",100000],["5137",86000],["5032",67000],["5164",63500],["5168",55000],["5175",52500],["5362",50500],["5163",43000],["5151",42000],["5141",30000],["5364",30000],["5194",27000],["5323",16000],["5329",15500],["5321",14500],["6342",13700],["5156",12500],["6130",12000],["5903",10000],["5162",6000],["5901",5800],["5038",3000],["5134",2000],["5161",2000],["5167",2000],["5132",1000],["5136",1000],["5173",1000]],"economic_expenditure_total_czk":12109100,"economic_financing":[["8115",2930000],["8123",2750000],["8117",2000000],["8118",-2000000],["8124",-500000]],"economic_financing_total_czk":5180000,"economic_revenue":[["2112",1764000],["1211",1550000],["1121",900000],["1111",550000],["2132",445000],["4122",287000],["4116",280800],["1511",172000],["1345",140000],["1113",130000],["1122",100000],["2111",96000],["2131",84500],["1343",80000],["4112",71800],["2324",70000],["2212",50000],["2322",50000],["1112",35000],["4111",32500],["1386",15000],["1387",10000],["2119",5500],["1342",5000],["1341",4500],["1361",500]],"economic_revenue_total_czk":6929100,"purpose_expenditure":[["2219",3001000],["2310",2700000],["2141",2200000],["6171",857800],["2212",549000],["3392",350000],["6112",320000],["3745",300000],["3612",250000],["3722",250000],["3723",240000],["3412",180000],["3421",160000],["3631",150000],["6399",150000],["2321",100000],["3329",50000],["3639",50000],["3399",40000],["6320",35000],["6114",32500],["6402",30000],["3721",20000],["5512",20000],["2292",17000],["3314",10000],["3341",10000],["5213",10000],["3319",8000],["6310",8000],["6409",5800],["3632",5000]],"purpose_expenditure_total_czk":12109100},"actual":{"economic_expenditure":[["6121",2854552.9],["6349",2668301.63],["5138",1160807.04],["5169",1061360.21],["5171",584245.01],["5011",406903],["5154",312494],["5021",297763],["5023",288558],["6122",225451.78],["5139",217094.93],["5153",145018.9],["5031",100387],["5365",90300],["5137",76931.49],["5164",62771],["5032",62396],["5168",52850.38],["5151",38833],["5175",35116],["5362",34214],["5141",29903.77],["5364",28863],["5194",20297],["5323",16000],["5329",15500],["5321",14500],["6342",13629],["6130",12000],["5156",10599],["5163",6156],["5167",1990],["5038",1682],["5134",1649],["5173",835],["5132",130]],"economic_expenditure_total_czk":10950083.04,"economic_financing":[["8123",2750000],["8115",1728113.46],["8124",-328584],["8901",6305]],"economic_financing_total_czk":4155834.46,"economic_revenue":[["1211",1699862.52],["2112",1431751.69],["1121",911449.3],["1111",638949.5],["2132",404380.23],["4122",287000],["4116",280725],["2111",208760],["1345",161569],["1511",128975.23],["1113",120357.66],["2324",115023.51],["1122",90300],["4112",71800],["1112",59387.16],["2322",55757],["1386",33199.01],["4111",32500],["1343",15000],["2131",14880],["1387",13013.08],["1342",6600],["2119",5203],["1341",4400],["3111",2500],["1361",650],["1381",255.69]],"economic_revenue_total_czk":6794248.58,"purpose_expenditure":[["2219",2906332.9],["2310",2671601.63],["2141",1926554.89],["6171",745079.09],["2212",546788.29],["6112",317534],["3745",291278],["3392",284776.74],["3723",230803.85],["3722",210374.94],["3612",153665.11],["3412",140618.59],["6399",124514],["3421",115926.98],["3631",74929],["3329",40000],["3639",32252],["6402",28863],["3399",22342],["6114",22072.8],["5512",19291],["2292",16000],["3721",10551.99],["3314",6747],["6310",6156],["3341",2529.24],["3632",2500]],"purpose_expenditure_total_czk":10950083.04}},"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."}}}}