{"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:00257249","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00257249","name":"Město Spálené Poříčí","short_name":"Spálené Poříčí","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Plzeň-jih","municipality_code":558362},"amounts":{"revenue_approved":131232030,"revenue_adjusted":119529880,"revenue_actual":120231224.33,"expense_approved":153629470,"expense_adjusted":155360210,"expense_actual":140484243.64,"tax_revenue":77225305.38,"nontax_revenue":18654513.1,"capital_revenue":5365346.02,"transfer_revenue":18986059.83,"current_expense":70523157.2,"capital_expense":69961086.44,"budget_balance":-20253019.31,"cash_current":18940021.54,"cash_previous":42040960},"ratios":{"revenue_execution":1.00586752,"expense_execution":0.90424854,"balance_to_revenue":-0.16845058,"cash_to_expense":0.13481954,"cash_yoy":-0.54948646,"capital_expense_share":0.49799952,"transfer_revenue_share":0.15791289},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00257249/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00257249"},"seo":{"slug":"spalene-porici","path":"/cz/municipalities/spalene-porici/"},"population":{"value":3028,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":131232030,"expenditure_czk":153629470,"financing_czk":22397440,"balance_czk":-22397440},{"stage":"revised","revenue_czk":119529880,"expenditure_czk":155360210,"financing_czk":35830330,"balance_czk":-35830330},{"stage":"actual","revenue_czk":120231224.33,"expenditure_czk":140484243.64,"financing_czk":20253019.31,"balance_czk":-20253019.31}],"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",79622000],["5169",12597000],["5011",11520000],["5331",10334950],["5171",8238000],["5154",4790000],["5137",3805000],["5139",3247000],["5031",3220000],["5023",2050000],["5362",1563000],["5021",1416000],["5032",1342000],["5153",780000],["5223",700000],["6123",700000],["5168",678000],["5222",658000],["5229",603000],["5164",593800],["5156",517000],["5163",468100],["5493",460000],["5499",422000],["5138",373000],["6122",343000],["6111",300000],["5136",299000],["5329",180000],["5162",161600],["5365",161000],["5194",153000],["5323",150000],["5364",144320],["6119",134200],["5167",131000],["5155",120000],["5161",120000],["5166",111000],["5175",99500],["5038",50000],["5019",40000],["5321",36000],["5212",35000],["5173",33000],["5132",27000],["5141",25000],["5179",21000],["5195",20000],["5172",15000],["5363",11000],["5041",8000],["5133",3000]],"economic_expenditure_total_czk":153629470,"economic_financing":[["8115",22897840],["8124",-500400]],"economic_financing_total_czk":22397440,"economic_revenue":[["1211",35000000],["1121",18500000],["4213",16335780],["1111",13500000],["2111",11434000],["4216",9659580],["3111",5500000],["1511",4400000],["2132",3385000],["1345",2700000],["1113",2200000],["4112",2002200],["1122",1500000],["1112",1100000],["2131",700000],["4116",476780],["4222",424290],["1361",350000],["1386",350000],["1387",330000],["2141",300000],["2112",298000],["4111",240000],["4113",195000],["1381",150000],["2119",85000],["1341",72000],["2212",22400],["2310",10000],["1343",9000],["1334",3000]],"economic_revenue_total_czk":131232030,"purpose_expenditure":[["2219",41000000],["2321",16000000],["3113",15844950],["6171",13500000],["3639",11500000],["2310",8000000],["3322",4800000],["3722",4800000],["5512",4000000],["1031",3800000],["2212",3500000],["4351",2850000],["3612",2500000],["6112",2500000],["3631",2100000],["2419",2000000],["3511",1600000],["3319",1500000],["3613",1500000],["6399",1500000],["3314",1000000],["3745",800000],["2141",730000],["3429",700000],["2341",500000],["3326",500000],["3399",500000],["3412",500000],["3421",450000],["3900",450000],["2143",300000],["3632",300000],["3315",250000],["6114",240000],["3744",200000],["5213",200000],["3349",185000],["6320",180000],["2292",150000],["3635",145200],["6402",144320],["6310",120000],["6221",100000],["3742",70000],["3726",60000],["1014",30000],["1070",15000],["3341",15000]],"purpose_expenditure_total_czk":153629470},"revised":{"economic_expenditure":[["6121",70864970],["5169",14384700],["5011",12067000],["5171",10980050],["5331",5950000],["5137",4872500],["5154",4766000],["5031",3396500],["6123",2974000],["5139",2896360],["5365",2423230],["5021",1702000],["5023",1650000],["5336",1414060],["5032",1376000],["6122",1313000],["5362",992770],["5153",868600],["6130",860000],["5222",806000],["5168",795000],["5223",744000],["5164",693800],["5229",600500],["5156",543000],["5166",541000],["5163",525600],["5499",502000],["5339",420000],["5138",358000],["6119",342000],["5136",302800],["6111",200000],["5194",191000],["5162",189600],["5329",180000],["5323",177950],["5155",175000],["5175",174500],["5364",144320],["5493",129000],["5167",116400],["5132",102000],["5172",75000],["5173",64000],["5161",62500],["5213",57000],["5038",52000],["5019",40000],["6127",40000],["5321",36000],["5123",35000],["5179",31000],["5212",26500],["5042",25000],["5141",25000],["5532",25000],["5195",20000],["5363",16000],["5029",10000],["5041",8000],["5133",3000],["5122",2000],["5191",1000],["5192",1000]],"economic_expenditure_total_czk":155360210,"economic_financing":[["8115",36330730],["8124",-500400]],"economic_financing_total_czk":35830330,"economic_revenue":[["1211",33100000],["1121",16800000],["2111",12591810],["1111",12500000],["4213",10999580],["3111",5365000],["1511",4400000],["2132",3780500],["4116",3381040],["1345",2856000],["1113",2265950],["1122",2218230],["4112",2002200],["4222",1204290],["4122",1049650],["1112",1010000],["2141",750000],["2131",725000],["1386",641000],["1361",425000],["2322",340000],["2112",306000],["4111",280000],["1387",253000],["1341",69000],["4113",58130],["2321",44000],["2212",32940],["2324",28500],["1343",19000],["2119",16000],["1334",11060],["1381",6000],["2310",1000]],"economic_revenue_total_czk":119529880,"purpose_expenditure":[["2219",22000000],["2321",21000000],["3113",20217890],["6171",15500000],["3639",12500000],["5512",6500000],["2310",6400000],["3322",6000000],["3722",5300000],["2212",4200000],["1031",3600000],["3631",3400000],["6399",3000000],["3612",2500000],["4351",2450000],["3613",2200000],["2419",2010000],["6112",2000000],["3319",1850000],["3511",1600000],["3314",1450000],["3421",900000],["3412",800000],["3745",800000],["3399",750000],["2141",730000],["3429",700000],["3326",650000],["3900",625000],["2341",500000],["3632",400000],["3635",353000],["3315",300000],["6114",280000],["3742",220000],["3744",200000],["5213",200000],["6320",200000],["3349",187800],["2292",177950],["2143",150000],["6402",144320],["6310",130000],["6221",100000],["2221",72050],["3726",60000],["3341",42200],["1014",5000],["1070",5000]],"purpose_expenditure_total_czk":155360210},"actual":{"economic_expenditure":[["6121",64525108.59],["5169",12829641.68],["5011",11700105],["5171",9306630.48],["5331",5923000],["5137",4543510.03],["5154",4417696.26],["5031",3273947],["6123",2871951],["5365",2421600],["5139",2143807.59],["5021",1615408],["5023",1591746],["5336",1414063.21],["5032",1264434],["6122",1214333.85],["5362",-1058237.19],["6130",849600],["5222",799500],["5223",744000],["5153",736332.32],["5168",734653.82],["5164",650529.17],["5229",591700],["5166",504675.38],["5499",497396],["5163",492982.18],["5156",449946.2],["5339",420000],["5138",351199.09],["6119",341220],["5136",293637.54],["5329",179820],["5162",170770.96],["5194",158508.44],["5364",156018.85],["5175",150503.61],["5493",129000],["6111",121363],["5323",119880],["5155",109230.9],["5167",93561.5],["5132",88508],["5172",69242.94],["5173",57857],["5213",57000],["5161",55995],["5038",51972],["6127",37510],["5321",36000],["5179",25645],["5212",25500],["5532",25000],["5123",24473.9],["5042",22050],["5019",20091],["5363",15297],["5141",10590.7],["5029",8958.4],["5041",4538.24],["5122",2000],["5192",1000],["5191",240]],"economic_expenditure_total_czk":140484243.64,"economic_financing":[["8117",20000000],["8115",3100938.46],["8901",-2347519.15],["8124",-500400]],"economic_financing_total_czk":20253019.31,"economic_revenue":[["1211",33073740],["1121",17716405.46],["2111",12612805.42],["1111",12095402.82],["4213",10999589.07],["3111",5365346.02],["1511",4324629.05],["2132",3804256],["4116",3392762.21],["1345",2862298],["1113",2340978.58],["1122",2218230],["4112",2002200],["4222",1203716],["1112",1154651.89],["4122",1049658],["2141",751102.67],["2131",732585.38],["1386",645430.76],["1361",437210],["2322",341593],["2112",287319],["4111",280000],["1387",252964.64],["1341",68892],["4113",58134.55],["2321",44000],["2212",32949.13],["2324",28389.5],["2119",18513],["1343",18320],["1334",11064.1],["1381",5088.08],["2310",1000]],"economic_revenue_total_czk":120231224.33,"purpose_expenditure":[["2321",20491439.82],["3113",19692128.55],["2219",19613149.36],["6171",14975923.65],["3639",10271788.42],["5512",6017789.32],["2310",5933513.24],["3322",5591171.7],["3722",5167809.7],["2212",3357390.57],["3631",3282214.58],["1031",3133219.77],["4351",2289742.26],["2419",2004970],["6112",1921903],["3613",1848301.7],["3319",1703383.53],["3612",1691558.62],["3511",1389587.01],["3314",1339644.11],["6399",1011508.81],["3421",784853.94],["3412",753303.01],["2141",723956.39],["3399",688907.59],["3429",619897.57],["3900",617000],["3745",564673.75],["3326",532676.7],["3635",352110],["3632",338042.42],["3315",237698.25],["2341",219718.4],["6114",195329.57],["6320",191180],["3349",187258],["6402",156018.85],["3742",145919],["2292",119880],["6310",102983.88],["2143",68541.35],["2221",66451],["3341",41778.45],["3744",30532.8],["3726",11340],["1070",5000],["1014",1055]],"purpose_expenditure_total_czk":140484243.64}},"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."}}}}