{"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:00275417","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00275417","name":"MĚSTO SOLNICE","short_name":"SOLNICE","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Rychnov nad Kněžnou","municipality_code":576808},"amounts":{"revenue_approved":80060000,"revenue_adjusted":85857370,"revenue_actual":80686632.58,"expense_approved":90060000,"expense_adjusted":95857370,"expense_actual":85880325.68,"tax_revenue":62261476.06,"nontax_revenue":12801043.81,"capital_revenue":284500,"transfer_revenue":5339612.71,"current_expense":56754265.65,"capital_expense":29126060.03,"budget_balance":-5193693.1,"cash_current":25152136.8,"cash_previous":29248772.26},"ratios":{"revenue_execution":0.93977526,"expense_execution":0.89591782,"balance_to_revenue":-0.06436869,"cash_to_expense":0.29287426,"cash_yoy":-0.14006179,"capital_expense_share":0.33914706,"transfer_revenue_share":0.06617717},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00275417/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00275417"},"seo":{"slug":"solnice","path":"/cz/municipalities/solnice/"},"population":{"value":2404,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":80060000,"expenditure_czk":90060000,"financing_czk":10000000,"balance_czk":-10000000},{"stage":"revised","revenue_czk":85857370,"expenditure_czk":95857370,"financing_czk":10000000,"balance_czk":-10000000},{"stage":"actual","revenue_czk":80686632.58,"expenditure_czk":85880325.68,"financing_czk":5193693.1,"balance_czk":-5193693.1}],"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",18337000],["5169",10834000],["5171",10490000],["5011",7500000],["6122",7100000],["5331",4600000],["5154",3780000],["5153",3000000],["5023",2500000],["5031",2372000],["5213",2297500],["5222",1800000],["6123",1673000],["5365",1500000],["5139",1398000],["6119",1150000],["5021",1053000],["5362",1030000],["5151",940000],["5032",909000],["5901",833280],["5137",680000],["5321",570000],["5163",500000],["5156",385000],["5499",350000],["6322",350000],["5194",290000],["5162",261000],["5343",250000],["5341",200000],["5164",150000],["5138",125000],["5175",106000],["5167",90000],["5221",90000],["5132",70000],["5223",55000],["5329",55000],["5492",50000],["5903",50000],["5173",40000],["5179",40000],["5136",31000],["5038",30000],["5161",30000],["5172",30000],["5229",30000],["5122",20000],["5168",20000],["5364",15220]],"economic_expenditure_total_czk":90060000,"economic_financing":[["8115",10000000]],"economic_financing_total_czk":10000000,"economic_revenue":[["1211",24000000],["1121",13000000],["1111",9000000],["3111",6000000],["2132",5823000],["1511",5000000],["2111",4941900],["1113",2000000],["1345",1700000],["1122",1500000],["2321",1400000],["4112",1100100],["1334",1000000],["2324",800000],["1112",600000],["3121",550000],["1386",400000],["2131",250000],["4131",250000],["1361",200000],["1387",200000],["2112",130000],["1341",60000],["2119",60000],["4111",60000],["2310",20000],["1343",10000],["2141",5000]],"economic_revenue_total_czk":80060000,"purpose_expenditure":[["6171",11680000],["3639",11620000],["3412",9850000],["3613",8220000],["3113",6720000],["3111",6690000],["2212",4200000],["3722",3670000],["2219",3350000],["6112",3200000],["3612",2705000],["6399",2500000],["4351",1960000],["3631",1700000],["3419",1450000],["3635",1350000],["5311",1170000],["3633",1000000],["3636",1000000],["3745",1000000],["6409",888280],["5512",831000],["3511",665000],["3392",545000],["6330",450000],["2321",410000],["3349",350000],["3326",160000],["3429",100000],["6310",100000],["3314",83500],["6221",80000],["3399",71000],["3341",70000],["3632",65000],["6114",60000],["5213",50000],["3319",16000],["6402",15220],["1014",15000]],"purpose_expenditure_total_czk":90060000},"revised":{"economic_expenditure":[["6121",19564500],["5169",11940860],["5171",9666700],["5011",7671000],["6122",7534900],["5331",4600000],["5154",3204400],["5222",2709000],["5023",2500000],["5031",2476040],["5153",2461000],["6123",2238500],["5213",2232500],["5365",1500000],["5336",1451480],["5139",1425330],["6119",1150000],["5151",1041500],["5362",1021900],["6130",1020000],["5021",1003360],["5032",919110],["5901",770280],["5341",688650],["5321",565000],["5137",533600],["5163",432000],["5499",420500],["5156",374300],["5138",331000],["5194",293600],["5162",258000],["5343",251000],["5221",210000],["6322",196000],["5132",193000],["5329",165500],["5167",133500],["5175",109000],["5164",70000],["5223",65000],["5492",60000],["5123",53300],["5903",50000],["5173",40000],["5179",40000],["5038",32000],["5161",31000],["5172",30000],["5229",25000],["5122",20000],["5168",20000],["5136",16000],["5364",15220],["5363",15200],["5019",10000],["5133",5000],["5366",2640]],"economic_expenditure_total_czk":95857370,"economic_financing":[["8115",10000000]],"economic_financing_total_czk":10000000,"economic_revenue":[["1211",24000000],["1121",13000000],["1111",9000000],["2132",6107000],["3111",6000000],["1511",5000000],["2111",4954900],["1113",2000000],["4216",2000000],["4116",1729800],["1345",1700000],["2321",1650000],["1122",1500000],["1334",1390000],["4112",1100100],["2324",916000],["3121",750000],["1112",707000],["1386",500000],["2322",270500],["4131",250000],["2131",239500],["1361",200000],["1387",200000],["2112",181000],["2119",127000],["4111",125000],["4122",106430],["1341",60000],["2310",39000],["2212",24500],["1343",12000],["1335",10000],["2141",5000],["2229",2640]],"economic_revenue_total_czk":85857370,"purpose_expenditure":[["3639",14257000],["6171",11891800],["3412",11850000],["3613",8250000],["3113",7647200],["3111",7399280],["3722",3670000],["2219",3370000],["6112",3211000],["6399",2500000],["4351",2364000],["3419",2253600],["3612",2215000],["3631",1756000],["2212",1673200],["5311",1370000],["3635",1350000],["5512",1029000],["3636",1000000],["3745",1000000],["6330",939650],["6409",935780],["3511",665000],["3392",585000],["3633",582000],["2321",410000],["3349",350000],["2331",280000],["3326",160000],["6114",126000],["3314",123500],["4350",120000],["3429",100000],["6310",100000],["6221",80000],["3399",71000],["3632",65000],["5213",50000],["1014",20000],["6402",17860],["3319",16000],["2310",2500],["3341",1000]],"purpose_expenditure_total_czk":95857370},"actual":{"economic_expenditure":[["6121",17853341.16],["5169",11118332.17],["5171",8520034.93],["5011",7196934],["6122",6878413.02],["5331",4600000],["5222",2698113],["5154",2569799.27],["5031",2300887],["5213",2232500],["6123",2227225.85],["5023",1952628],["5365",1479870],["5336",1451471.76],["5153",1409732.04],["5139",1245694.05],["6119",1147080],["6130",1020000],["5151",957400.57],["5021",873098],["5032",851073],["5362",708570.51],["5341",489650],["5321",433222.37],["5499",404349],["5137",388582.74],["5163",384427.2],["5138",284900.33],["5156",281840.15],["5343",250870],["5194",243764.78],["5162",234658.72],["5221",205000],["5132",181333.6],["5329",159228.2],["5167",130593.29],["5175",107500.69],["5223",65000],["5123",52525.25],["5164",52339.28],["5173",32065],["5038",31808.66],["5179",31742.24],["5172",28861],["5161",21403],["5229",20000],["5364",15213.8],["5136",13192],["5363",12776],["5492",11500],["5019",9650.45],["5133",4226],["5168",3263.6],["5366",2640]],"economic_expenditure_total_czk":85880325.68,"economic_financing":[["8115",5021589.87],["8117",3500000],["8118",-3500000],["8901",172103.23]],"economic_financing_total_czk":5193693.1,"economic_revenue":[["1211",25282394.54],["1121",13551174.27],["1111",9874456.92],["1511",6752162],["2132",5633120.35],["2111",3841358.97],["4216",2000000],["1113",1789877.92],["4116",1729799.76],["2321",1646716],["1345",1636100],["1122",1479870],["4112",1100100],["2324",915752.42],["1112",883039.79],["1386",493641.12],["4131",338290.95],["2322",270480],["3121",200000],["1387",193481.01],["2131",190895],["1361",136550],["2119",126324],["1334",116217.53],["4122",106422],["2112",97756],["3111",84500],["4111",65000],["1341",50318],["2141",32673.44],["2212",24343],["2310",18984.63],["1343",11650],["1335",6707.5],["1381",3835.46],["2229",2640]],"economic_revenue_total_czk":80686632.58,"purpose_expenditure":[["3639",13480059.89],["3412",11721948.47],["6171",11024905.87],["3613",7705680.04],["3113",7642955.03],["3111",7397883.94],["3722",3648511.88],["2219",3329387.78],["6112",2579408],["6399",2176341.51],["3419",2056198],["2212",1672282.3],["3612",1470474.35],["3631",1404712.87],["4351",1389122.07],["3635",1147080],["3745",886897],["5311",875847.56],["6330",740520],["5512",672222.21],["3392",583860],["3349",319674.36],["3511",281051.5],["2331",273928.27],["2321",271436.65],["3636",236320],["6409",159228.2],["3326",154052],["4350",120000],["3314",110623],["3429",100000],["6310",69141.2],["6114",66799.45],["3399",49628],["1014",20000],["6402",17853.8],["3319",16000],["3632",3385],["2310",2405.48],["6221",1500],["3341",1000]],"purpose_expenditure_total_czk":85880325.68}},"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."}}}}