{"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:00278343","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00278343","name":"Město Špindlerův Mlýn","short_name":"Špindlerův Mlýn","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Trutnov","municipality_code":579742},"amounts":{"revenue_approved":124574000,"revenue_adjusted":179419304.95,"revenue_actual":166041639.77,"expense_approved":148865000,"expense_adjusted":190357612.99,"expense_actual":172975032.46,"tax_revenue":98577288.66,"nontax_revenue":53221638.82,"capital_revenue":4141724,"transfer_revenue":10100988.29,"current_expense":147814963.38,"capital_expense":25160069.08,"budget_balance":-6933392.69,"cash_current":22790627.91,"cash_previous":26818932.18},"ratios":{"revenue_execution":0.9254391,"expense_execution":0.90868461,"balance_to_revenue":-0.04175695,"cash_to_expense":0.13175675,"cash_yoy":-0.15020375,"capital_expense_share":0.14545492,"transfer_revenue_share":0.06083407},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00278343/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00278343"},"seo":{"slug":"spindleruv-mlyn","path":"/cz/municipalities/spindleruv-mlyn/"},"population":{"value":1105,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":124574000,"expenditure_czk":148865000,"financing_czk":24291000,"balance_czk":-24291000},{"stage":"revised","revenue_czk":179419304.95,"expenditure_czk":190357612.99,"financing_czk":10938308.04,"balance_czk":-10938308.04},{"stage":"actual","revenue_czk":166041639.77,"expenditure_czk":172975032.46,"financing_czk":6933392.69,"balance_czk":-6933392.69}],"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":[["5171",41068840],["5169",31372213],["5011",15811000],["5362",7190000],["6121",6904000],["5031",4726000],["5331",4200000],["5154",4175000],["5023",3927000],["6122",3163947],["5021",2670000],["5137",2265000],["5179",2217000],["5164",2050000],["5499",1990000],["5032",1784000],["6119",1450000],["5163",1379000],["5151",1014000],["5166",1000000],["5139",851000],["5222",780000],["5141",740000],["5153",740000],["5172",655000],["5138",505000],["5194",490000],["6111",450000],["5156",438000],["5168",372000],["5167",337000],["5213",320000],["5162",254000],["5134",250000],["5175",220000],["5136",185000],["5212",130000],["5199",115000],["5038",100000],["5903",100000],["5192",75000],["5329",65000],["5161",56000],["5132",50000],["5173",45000],["5041",40000],["5133",30000],["5492",30000],["5123",20000],["5019",15000],["5029",15000],["5142",10000],["5221",10000],["5223",10000],["5229",5000]],"economic_expenditure_total_czk":148865000,"economic_financing":[["8115",27681000],["8124",-3390000]],"economic_financing_total_czk":24291000,"economic_revenue":[["1342",21000000],["2132",19600000],["2111",19447100],["1511",17000000],["1211",14000000],["1121",6500000],["1111",6000000],["2131",5570000],["1385",3200000],["2324",1792000],["2212",1650000],["1345",1500000],["1113",1000000],["3111",1000000],["2139",790000],["2119",550000],["1112",500000],["1349",500000],["1381",500000],["3121",500000],["4112",413900],["2112",301000],["1344",300000],["1361",300000],["1343",220000],["2322",210000],["2321",100000],["1341",60000],["2329",30000],["1335",19000],["2143",18000],["2141",2000],["1334",1000]],"economic_revenue_total_czk":124574000,"purpose_expenditure":[["3639",29787000],["6171",29521000],["2212",25195840],["2143",14821160],["6399",7000000],["3631",5500000],["5311",4999000],["2310",4780000],["6112",4703000],["3612",4420000],["3113",4200000],["5521",4098000],["2321",1560000],["3635",1550000],["3722",1350000],["3412",1300000],["3419",1000000],["3314",590000],["6310",550000],["4351",530000],["3349",425000],["4319",300000],["3421",220000],["3511",170000],["5213",100000],["3399",85000],["3632",70000],["4356",30000],["4341",10000]],"purpose_expenditure_total_czk":148865000},"revised":{"economic_expenditure":[["5171",50843552],["5169",46587644.78],["6121",20233685.31],["5011",12699960],["5365",8476270],["5362",7096370.4],["5031",3926000],["5023",3899000],["6122",3835443.49],["5154",3663000],["5164",3151263],["5331",3150000],["5021",2824800],["5137",2136755.5],["5032",1542979],["5499",1542737],["6119",1427050],["5166",1204000],["5151",1153205],["5179",1023500],["5222",1002000],["5139",981095.92],["5153",979245],["5163",927000],["5336",770731.19],["5141",631269.6],["5138",533000],["6123",511900],["5194",495592],["5162",439382],["5156",288000],["5175",236586.8],["5136",233636],["5167",209000],["5213",172000],["5199",164000],["5134",150000],["6111",150000],["5168",105943],["5903",100000],["6202",100000],["5038",92000],["6112",84700],["5321",74880],["5329",65000],["5221",60000],["5161",58000],["5212",56000],["5172",52198],["5132",50000],["5173",44700],["5192",44000],["5041",30000],["5142",16000],["5492",10458],["5223",10000],["5133",5000],["5363",3600],["5229",3000],["5191",480]],"economic_expenditure_total_czk":190357612.99,"economic_financing":[["8115",14328308.04],["8124",-3390000]],"economic_financing_total_czk":10938308.04,"economic_revenue":[["1342",29939000],["1511",25154508],["2111",24819805],["2132",21333306],["1211",15330580],["4213",13188820.56],["1122",8457750],["1121",8197600],["1111",6640000],["2131",6012263],["3111",5092724],["2324",1548405],["1345",1500000],["2212",1244531],["4116",1231995.01],["1113",1085400],["1387",987242],["2119",972325],["2139",803500],["4113",790438.33],["2322",702217],["1386",598000],["1112",535000],["3121",493300],["2141",492429],["2112",445300],["4112",413900],["1344",300000],["1385",228805],["2321",228538],["1343",220000],["1361",189317],["4118",82884.05],["1341",60000],["1335",35167],["4111",32500],["2229",12838],["1381",8575.51],["2310",4064],["1334",2540],["1383",2124.49],["2211",1500],["1382",113]],"economic_revenue_total_czk":179419304.95,"purpose_expenditure":[["3639",41158622],["2212",31601575],["6171",25825515],["2143",18596173.8],["6399",15457750],["2219",13444070],["3631",6698000],["2310",5151860],["5311",4999000],["6112",4703000],["5521",4673900],["3612",4476653],["3113",3920731.19],["3635",1677050],["3722",1515587],["3412",1492467],["2321",1036214],["3419",1000000],["3314",635000],["6310",550000],["4351",455120],["3349",436143],["4319",300802],["3421",220000],["5213",100000],["3399",85000],["4379",74880],["6114",32500],["4356",30000],["4341",10000]],"purpose_expenditure_total_czk":190357612.99},"actual":{"economic_expenditure":[["5169",46164490.56],["5171",42095189.63],["6121",20041198.33],["5011",12568493],["5365",8476270],["5362",5815632.4],["5031",3624646],["6122",3448220.75],["5154",3250061.36],["5331",3150000],["5023",3000075],["5164",2905330.48],["5021",2812510],["5032",1541076],["5499",1207913.2],["5166",1203027.92],["5151",1093207.05],["5179",1022598.24],["6119",974050],["5137",970540.43],["5153",889258.51],["5222",862940],["5336",770731.19],["5139",680275.39],["5163",552802.72],["5138",531434.95],["6123",511900],["5141",483351.42],["5162",383092.17],["5194",239998.88],["5156",206656.21],["5175",172617.8],["5199",163320],["5167",161595.07],["5213",148500],["5136",126084.54],["6202",100000],["5168",96071.55],["6112",84700],["5321",74880],["5329",56770],["5038",56508.55],["5212",56000],["5221",49548.62],["5172",43928.4],["5161",37357.18],["5134",32568],["5142",15758.96],["5173",11873],["5132",5111],["5363",3568],["5133",820],["5191",480]],"economic_expenditure_total_czk":172975032.46,"economic_financing":[["8905",5920890.5],["8115",4028304.27],["8124",-3390000],["8901",374197.92]],"economic_financing_total_czk":6933392.69,"economic_revenue":[["1342",29938554],["1511",25154502.75],["2111",24288564.2],["2132",19359952.71],["1211",15330579.38],["1122",8457750],["1121",8197599.22],["4213",7549270.9],["1111",6598313.23],["3111",4141724],["2131",3583131.14],["1345",1483177],["2212",1244257.05],["4116",1231995.01],["2324",1138831.22],["1113",1084455.34],["1387",987232.55],["2119",972194.28],["2139",802457.58],["4113",790438.33],["2322",701940],["1112",534526.43],["2141",490281.64],["2112",444669],["4112",413900],["1386",295391.53],["2321",177038],["1361",164020],["1344",132309],["1385",99234.52],["4118",82884.05],["1343",71665],["1335",35166.4],["4111",32500],["2229",12838],["1341",5650],["2310",3984],["1334",2536.92],["1381",2452.26],["1383",2060.28],["2211",1500],["1382",112.85]],"economic_revenue_total_czk":166041639.77,"purpose_expenditure":[["3639",41055806.52],["6171",25334731.78],["2212",25292561.71],["2143",15688728.27],["6399",14264628],["2219",13442895.75],["3631",6272372.32],["2310",4996747.71],["5311",4690840.14],["3113",3920731.19],["3612",3664334.81],["6112",3607575.2],["5521",3084462.28],["3722",1515507.96],["3412",1338899.95],["3635",1215784],["2321",1028984],["3419",856500],["3349",436143],["4319",299999.76],["3314",265584.12],["4351",258283.48],["3421",210940],["4379",74880],["6310",72619.51],["3399",51991],["6114",32500]],"purpose_expenditure_total_czk":172975032.46}},"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."}}}}