{"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:00243311","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00243311","name":"OBEC SOLENICE","short_name":"SOLENICE","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Příbram","municipality_code":541320},"amounts":{"revenue_approved":14445664,"revenue_adjusted":16531741.8,"revenue_actual":15606018.65,"expense_approved":16008150,"expense_adjusted":19271595.96,"expense_actual":11921480.1,"tax_revenue":8620644.68,"nontax_revenue":6131334.24,"capital_revenue":0,"transfer_revenue":854039.73,"current_expense":11868669.11,"capital_expense":52810.99,"budget_balance":3684538.55,"cash_current":8512407.75,"cash_previous":24839374.55},"ratios":{"revenue_execution":0.94400329,"expense_execution":0.61860368,"balance_to_revenue":0.23609728,"cash_to_expense":0.71403951,"cash_yoy":-0.65730185,"capital_expense_share":0.0044299,"transfer_revenue_share":0.05472502},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00243311/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00243311"},"seo":{"slug":"solenice","path":"/cz/municipalities/solenice/"},"population":{"value":352,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":14445664,"expenditure_czk":16008150,"financing_czk":1562486,"balance_czk":-1562486},{"stage":"revised","revenue_czk":16531741.8,"expenditure_czk":19271595.96,"financing_czk":2739854.16,"balance_czk":-2739854.16},{"stage":"actual","revenue_czk":15606018.65,"expenditure_czk":11921480.1,"financing_czk":-3684538.55,"balance_czk":3684538.55}],"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",2600000],["5152",2330000],["5169",2135000],["5011",1540000],["5171",1260000],["5154",1230000],["5331",867000],["5023",800000],["5362",500000],["5151",456000],["5031",384000],["5909",230000],["5021",222000],["5032",218000],["6119",177000],["5139",167000],["5163",121250],["5026",120000],["5156",110000],["5168",86000],["5166",80000],["5329",80000],["5162",67300],["5194",50000],["5365",50000],["5179",35000],["6130",25000],["5167",20000],["5173",15000],["5134",10000],["5038",7600],["5132",7000],["5175",5000],["5161",3000]],"economic_expenditure_total_czk":16008150,"economic_financing":[["8115",1562486]],"economic_financing_total_czk":1562486,"economic_revenue":[["2111",4081500],["1211",4072224],["1121",2073968],["1111",1551800],["2132",805000],["1345",415000],["1511",400000],["1122",300000],["1113",262288],["2324",150000],["1112",124384],["4112",92000],["1381",31000],["1386",31000],["1387",31000],["1342",15000],["1341",6000],["1361",1000],["2131",1000],["2141",1000],["2112",500]],"economic_revenue_total_czk":14445664,"purpose_expenditure":[["2310",2546300],["6171",2269000],["2212",2040000],["3612",1240000],["4351",1056500],["6112",1049050],["3745",935000],["3113",867000],["2321",831800],["2219",500000],["6399",500000],["3613",412800],["3722",350000],["3631",250000],["3723",220000],["5213",200000],["5512",195200],["3635",177000],["6320",100000],["2292",80000],["3399",50000],["6409",35000],["3721",30000],["5519",25000],["6310",13000],["3314",11000],["3319",9000],["3111",5500],["3639",5000],["3744",4000],["3341",1000]],"purpose_expenditure_total_czk":16008150},"revised":{"economic_expenditure":[["6121",2653000],["5171",2517960],["5152",2274750],["5169",2109326],["5011",1749214],["5154",1131900],["5023",1100000],["5331",867000],["5336",689748.8],["5031",584742.67],["5151",457400],["5362",426190],["5021",362727.07],["5032",264113.26],["5026",244500],["5139",242901],["5909",233950.16],["6119",177000],["5163",143178],["5365",125810],["5168",107350],["5329",98150],["5366",97386],["5156",88400],["5137",86755],["5162",77100],["5166",70667],["5167",63944],["5194",55467],["5173",37783],["5222",26000],["6130",20000],["5175",19846],["5179",16850],["5134",10000],["5038",9012],["5132",8800],["5221",6000],["5364",4257],["5161",3965],["5176",3200],["5138",3000],["5164",1924],["5191",189],["5136",140]],"economic_expenditure_total_czk":19271595.96,"economic_financing":[["8115",2739854.16]],"economic_financing_total_czk":2739854.16,"economic_revenue":[["2111",4104150],["1211",4071524],["1121",2073968],["1111",1458500],["2132",944550],["2322",785125],["4116",562688.8],["1511",485000],["1345",415000],["2324",301502],["1122",300000],["1113",264488],["4122",153660],["1112",130484],["4112",98900],["2229",97386],["1386",73003.02],["2141",61000],["4111",57500],["1387",30996.98],["1342",14800],["1381",13000],["1344",12000],["2119",8228],["1341",6000],["2329",2801],["2112",2587],["1361",1000],["2131",1000],["1334",700],["1335",200]],"economic_revenue_total_czk":16531741.8,"purpose_expenditure":[["2310",2546300],["6171",2395041],["2212",2056000],["6112",1658450],["3113",1654134.8],["3745",1364000],["4351",1263500],["3612",1240000],["2321",831800],["3634",541000],["2219",500000],["6399",500000],["3631",444000],["3722",433000],["3613",412800],["5512",262908],["5213",200000],["3635",177000],["3723",160300],["6320",100000],["2292",80000],["3399",80000],["3639",46500],["6115",44000],["5212",41000],["6409",36205.16],["6114",32500],["3721",30000],["5519",25000],["3741",13000],["6310",13000],["2143",12000],["3412",11600],["3319",11300],["3314",11000],["3111",10500],["3429",10000],["6402",4257],["3744",4000],["3341",3900],["1014",3100],["3525",3000],["3543",3000],["2223",2500]],"purpose_expenditure_total_czk":19271595.96},"actual":{"economic_expenditure":[["5152",1806060],["5011",1746733.5],["5169",1412986.68],["5023",983121],["5331",867000],["5171",751615.76],["5154",726150.27],["5336",689748.8],["5031",556824],["5021",302703],["5151",298736],["5032",251631],["5026",244492],["5139",218050.07],["5163",125980],["5365",118246],["5168",106624.4],["5366",97386],["5137",80926.07],["5162",63809.2],["5167",63350.69],["5156",60018.56],["6121",52810.99],["5166",51093.94],["5362",49857.23],["5194",48893.5],["5329",38770.65],["5173",31420.9],["5175",19776.16],["5179",10980.4],["5134",9765.03],["5038",7642],["5182",-6000],["5221",6000],["5222",6000],["5132",5647.07],["5364",4257],["5161",3169],["5176",3146],["5138",2760],["5164",1763.07],["5909",1205.16],["5191",189],["5136",140]],"economic_expenditure_total_czk":11921480.1,"economic_financing":[["8118",-29000000],["8115",16335175.21],["8117",9000000],["8901",-19713.76]],"economic_financing_total_czk":-3684538.55,"economic_revenue":[["2111",3962257.89],["1211",3735730.35],["1121",2001947.32],["1111",1428310.22],["2132",914653.23],["2322",784157],["4116",562688.8],["1511",484768.29],["1345",366928],["2324",301217.23],["1113",264455.63],["4122",153660],["1112",130460.2],["4112",98900],["2229",97386],["1122",75810],["1386",72928.82],["2141",59894.89],["4111",38790.93],["1387",28583.88],["1342",12512],["1344",11688],["2119",8228],["1341",4494],["2112",1602],["2329",1545],["1361",650],["1334",637.2],["1381",569.17],["2131",393],["1335",171.6]],"economic_revenue_total_czk":15606018.65,"purpose_expenditure":[["6171",2237345.1],["3113",1654134.8],["6112",1490817.16],["3745",1327162.54],["3612",981759.53],["4351",866089],["2310",802413.62],["2321",678934.05],["3722",432646.28],["3634",327209],["3631",228884.35],["5512",160717.32],["6399",123692.23],["3723",117663.65],["6320",83308],["3399",52787.86],["3639",39086.38],["5212",38665.95],["6115",35998],["2212",34379.43],["6409",30335.56],["5519",23159],["6114",21574.93],["2292",20620.65],["3613",13721.57],["6310",12519],["3412",11500],["3319",11290],["2143",10838],["3721",9788.9],["3111",9188],["3314",7925],["6402",4257],["3744",3484.8],["1014",3090.4],["3341",3073.04],["3525",3000],["3543",3000],["3741",3000],["2223",2420]],"purpose_expenditure_total_czk":11921480.1}},"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."}}}}