{"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:00278335","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00278335","name":"MĚSTO SVOBODA NAD ÚPOU","short_name":"SVOBODA NAD ÚPOU","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Trutnov","municipality_code":579734},"amounts":{"revenue_approved":55964200,"revenue_adjusted":63890270,"revenue_actual":63361944.26,"expense_approved":126879200,"expense_adjusted":73070270,"expense_actual":68154096.16,"tax_revenue":45390496.23,"nontax_revenue":12547510.23,"capital_revenue":507178,"transfer_revenue":4916759.8,"current_expense":44993072.58,"capital_expense":23161023.58,"budget_balance":-4792151.9,"cash_current":55000037.82,"cash_previous":64357106.68},"ratios":{"revenue_execution":0.99173073,"expense_execution":0.93271992,"balance_to_revenue":-0.07563139,"cash_to_expense":0.80699534,"cash_yoy":-0.14539294,"capital_expense_share":0.33983319,"transfer_revenue_share":0.07759799},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00278335/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00278335"},"seo":{"slug":"svoboda-nad-upou","path":"/cz/municipalities/svoboda-nad-upou/"},"population":{"value":1935,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":55964200,"expenditure_czk":126879200,"financing_czk":70915000,"balance_czk":-70915000},{"stage":"revised","revenue_czk":63890270,"expenditure_czk":73070270,"financing_czk":9180000,"balance_czk":-9180000},{"stage":"actual","revenue_czk":63361944.26,"expenditure_czk":68154096.16,"financing_czk":4792151.9,"balance_czk":-4792151.9}],"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",81500000],["5011",10028000],["5171",7155000],["5331",6506500],["5169",5937000],["5031",2724000],["5154",1362000],["5023",1215000],["5139",1030000],["5032",1014000],["6119",1000000],["6351",780000],["5163",690000],["5153",610000],["5137",548000],["5365",500000],["5156",442000],["5164",342000],["5221",330000],["5132",327500],["5162",326000],["5168",250000],["5321",250000],["5499",216000],["5136",211000],["5166",200000],["5362",150000],["5151",148000],["5179",131000],["5329",127000],["5141",121000],["5161",101000],["5167",100000],["5903",100000],["6122",75000],["5038",65200],["5194",65000],["5175",55000],["5021",50000],["5492",30000],["5811",30000],["5019",15000],["5229",12000],["5173",10000]],"economic_expenditure_total_czk":126879200,"economic_financing":[["8123",50000000],["8115",24008000],["8124",-3093000]],"economic_financing_total_czk":70915000,"economic_revenue":[["1211",19983000],["1121",10177000],["1111",7543000],["2122",5106000],["1511",2750000],["4112",1516200],["1345",1500000],["1113",1287000],["2132",774000],["2119",752000],["2324",712000],["1112",610000],["2141",600000],["1122",500000],["2131",482000],["1342",450000],["2111",352000],["1386",250000],["1361",200000],["1381",120000],["1387",120000],["2321",100000],["1341",40000],["2212",30000],["1343",10000]],"economic_revenue_total_czk":55964200,"purpose_expenditure":[["6171",81448700],["3639",12021000],["3113",5840000],["4351",5248500],["2212",4500000],["3745",3295000],["3419",2338000],["3631",2070000],["3722",1950000],["6112",1560000],["3314",1052000],["3319",1000000],["5512",967000],["6320",600000],["6399",500000],["3412",454000],["3699",415000],["2219",230000],["3349",200000],["5311",200000],["6310",161000],["2141",127000],["3612",100000],["5213",100000],["2143",90000],["4359",90000],["2221",72000],["3399",70000],["2321",60000],["3421",60000],["3632",60000]],"purpose_expenditure_total_czk":126879200},"revised":{"economic_expenditure":[["6121",21229000],["5011",10544000],["5331",7160500],["5171",7023000],["5169",6177000],["5031",2856000],["5336",2760570],["6119",2484000],["5365",1554000],["5154",1362000],["5023",1215000],["5139",1070500],["5032",1048000],["5163",690000],["5153",610000],["5137",448000],["5156",442000],["5164",342000],["5221",330000],["5132",327500],["5162",326000],["6351",270000],["5321",265000],["5168",250000],["5362",235000],["5499",216000],["5136",211000],["5166",200000],["6122",170000],["5151",148000],["5179",137000],["5329",127000],["5141",121000],["5161",101000],["5167",100000],["5903",100000],["5364",71000],["5038",65200],["5194",65000],["5175",55000],["5021",50000],["5492",30000],["5811",30000],["6130",17000],["5019",15000],["5229",12000],["5173",10000]],"economic_expenditure_total_czk":73070270,"economic_financing":[["8115",12273000],["8124",-3093000]],"economic_financing_total_czk":9180000,"economic_revenue":[["1211",19983000],["1121",10177000],["1111",7543000],["2122",5106000],["2141",3230000],["1511",2750000],["4122",1682570],["1122",1554000],["4112",1516200],["1345",1500000],["4116",1452000],["1113",1287000],["2132",774000],["2119",752000],["2324",712000],["2111",622000],["1112",610000],["2131",482000],["1342",450000],["3111",334000],["1386",250000],["1361",200000],["4121",200000],["2212",181000],["1381",120000],["1387",120000],["2321",100000],["2322",69000],["4111",52500],["1341",40000],["2229",31000],["1343",10000]],"economic_revenue_total_czk":63890270,"purpose_expenditure":[["6171",27902700],["3639",7241000],["3113",6974000],["4351",6719070],["2212",4569000],["3745",3295000],["3722",2150000],["3419",2037000],["6112",1560000],["6399",1554000],["3612",1312000],["3631",1070000],["3314",1052000],["3319",1000000],["5512",967000],["6320",600000],["3412",454000],["2411",435000],["3699",415000],["2219",230000],["5311",215000],["3349",200000],["6310",161000],["2141",127000],["3635",100000],["5213",100000],["2143",96000],["4359",90000],["2221",72000],["6402",71000],["3399",70000],["2321",60000],["3421",60000],["3632",60000],["6114",51500]],"purpose_expenditure_total_czk":73070270},"actual":{"economic_expenditure":[["6121",21222293.58],["5011",10151797],["5331",7160500],["5171",5974281.7],["5169",5760567.43],["5336",2760006.8],["5031",2714191],["6119",1489151],["5023",1209634],["5365",1053780],["5032",1009282],["5154",1004726.09],["5139",693954.58],["5163",685908.76],["5153",566516.51],["5132",442843.47],["5168",395006.6],["5164",333070.65],["5162",323408.03],["5221",305000],["5156",302215.4],["6351",268754],["5137",265416.1],["5321",261951],["5362",231825.73],["5499",176000],["6122",164625],["5151",156092.21],["5166",150061],["5021",147215],["5136",139248.7],["5179",114730],["5141",98357.74],["5167",70582.87],["5364",70166.55],["5175",59400.6],["5194",45426],["5161",41841],["5038",41815.73],["5329",32090],["5492",30000],["6130",16200],["5229",11770.33],["5173",2392]],"economic_expenditure_total_czk":68154096.16,"economic_financing":[["8117",30000000],["8115",-22115160.1],["8124",-3092688]],"economic_financing_total_czk":4792151.9,"economic_revenue":[["1211",19187497.32],["1121",10250455.39],["1111",7195068.76],["2122",5106084],["2141",3240742.55],["1511",2848966.8],["4122",1682570],["4112",1516200],["1345",1516153.11],["4116",1465489.8],["1113",1356856.15],["1122",1053780],["2132",931310],["2324",896681.13],["2111",798624.55],["2119",688214],["1112",668551.76],["2131",565592],["3111",505000],["1342",493371],["1386",373314.22],["1361",252280],["4121",200000],["2212",190231],["1387",146395.37],["2322",74422],["4111",52500],["1341",42327],["2229",30609],["2321",25000],["1381",3131.08],["3113",2178],["1343",2076],["1382",272.27]],"economic_revenue_total_czk":63361944.26,"purpose_expenditure":[["6171",26734926.27],["3113",6972190.8],["3639",6890824.48],["4351",6713119.12],["2212",4413238.71],["3745",2662564.32],["3722",2034937.44],["3419",1850142.52],["6112",1551529],["6399",1053780],["3612",1010753],["3314",968783.96],["3319",888564.4],["5512",725723.76],["3631",619696],["6320",594464.5],["3699",369396.28],["2411",364879.06],["3412",350629.31],["2219",218782.52],["5311",214379],["3349",175498],["6310",145452],["3635",99220],["2143",95608],["4359",90000],["6402",70166.55],["2221",55446.14],["3399",54392],["6114",51193],["2141",32090],["3421",31979.95],["2321",27574.31],["3632",22171.76]],"purpose_expenditure_total_czk":68154096.16}},"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."}}}}