{"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:00234877","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00234877","name":"Město Slaný","short_name":"Slaný","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kladno","municipality_code":532819},"amounts":{"revenue_approved":594117410,"revenue_adjusted":630275350,"revenue_actual":637126410.72,"expense_approved":804209020,"expense_adjusted":845343230,"expense_actual":767039521.38,"tax_revenue":429351574.51,"nontax_revenue":61306834.88,"capital_revenue":12979938,"transfer_revenue":133488063.33,"current_expense":472761258.33,"capital_expense":294278263.05,"budget_balance":-129913110.66,"cash_current":31768255.17,"cash_previous":39189001.82},"ratios":{"revenue_execution":1.01086995,"expense_execution":0.90737051,"balance_to_revenue":-0.20390476,"cash_to_expense":0.04141671,"cash_yoy":-0.18935789,"capital_expense_share":0.38365463,"transfer_revenue_share":0.20951582},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00234877/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00234877"},"seo":{"slug":"slany","path":"/cz/municipalities/slany/"},"population":{"value":17082,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":594117410,"expenditure_czk":804209020,"financing_czk":210091610,"balance_czk":-210091610},{"stage":"revised","revenue_czk":630275350,"expenditure_czk":845343230,"financing_czk":215067880,"balance_czk":-215067880},{"stage":"actual","revenue_czk":637126410.72,"expenditure_czk":767039521.38,"financing_czk":129913110.66,"balance_czk":-129913110.66}],"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",284611000],["5011",105290280],["5169",88067240],["5331",60259100],["5171",48132150],["5213",31030000],["5031",26866040],["6351",20000000],["6413",20000000],["5362",-16940000],["6122",11480000],["6119",10600000],["5365",10025000],["5222",9992700],["5032",9842650],["5341",8000000],["6111",7900000],["5141",7500000],["5154",6797000],["5166",5980500],["5901",5930000],["5323",4300000],["5023",3774000],["5139",3765900],["5163",3426500],["6901",2900000],["5153",2275000],["5161",2031000],["5168",1958570],["5021",1665000],["5137",1635500],["5136",1493800],["5164",1406500],["5162",1378800],["5499",1000000],["5167",989500],["5042",957000],["5151",784000],["5194",702500],["5175",652500],["5311",616490],["5156",521000],["6127",520000],["5152",475000],["5041",441500],["5134",410500],["6311",350000],["5223",300000],["5038",290000],["5172",240800],["5179",214500],["5173",190300],["5339",164000],["5811",150000],["5138",140000],["5492",105000],["5225",100000],["5155",90000],["5132",62000],["5176",50500],["5195",50000],["5493",40000],["5133",32750],["5192",30000],["5903",30000],["5131",25750],["5212",25000],["5221",24200],["5123",20000],["5660",20000],["5199",15000],["5229",5000]],"economic_expenditure_total_czk":804209020,"economic_financing":[["8123",139324000],["8115",71711650],["8124",-944040]],"economic_financing_total_czk":210091610,"economic_revenue":[["1211",172510000],["1121",87860000],["1111",67810000],["4131",58500000],["4112",37271800],["4216",29736000],["1511",20000000],["1122",18000000],["1361",11745000],["1345",11250000],["1113",11110000],["4116",9700000],["2111",9368000],["3111",9000000],["2212",6913000],["1112",5260000],["4122",5000000],["2451",4966610],["1387",4000000],["2321",4000000],["2324",3862000],["1386",2000000],["4111",750000],["1343",615000],["2132",615000],["1353",600000],["1341",500000],["2119",500000],["2112",205000],["4121",170000],["2131",150000],["2141",100000],["1334",50000]],"economic_revenue_total_czk":594117410,"purpose_expenditure":[["3412",128560660],["6171",126433310],["3141",71876600],["3113",64866500],["2212",41065000],["3522",34000000],["3639",32219000],["2219",25531000],["5311",24907960],["3722",22505000],["3745",19140000],["6409",16240000],["2310",15973000],["4351",15122770],["3111",13228000],["3421",12670000],["3319",12389040],["3636",12300000],["2321",11295000],["3314",9271780],["3419",8704740],["3631",8340000],["6330",8000000],["4399",7490000],["6399",-7032000],["3725",6629000],["3632",6192000],["3613",6150000],["3315",5921000],["6112",5532670],["2292",4300000],["3635",4265000],["3399",3819200],["3429",3740000],["3612",3050000],["6320",3050000],["3749",2300000],["5399",1900000],["2221",1722000],["3349",1232800],["2334",1000000],["3721",800000],["6114",750000],["3322",733000],["2223",725000],["2141",699500],["3312",670000],["5511",616490],["4339",495000],["3341",402000],["3634",300000],["1014",287000],["6310",275000],["4341",250000],["2341",190000],["3326",180000],["1032",150000],["2339",123000],["3317",120000],["2143",104000],["3741",80000],["2229",66000],["3729",40000],["5213",40000],["5273",35000],["3121",30000],["3122",30000],["3123",30000],["4359",30000],["4319",25000],["4329",15000],["5212",15000],["3599",2000]],"purpose_expenditure_total_czk":804209020},"revised":{"economic_expenditure":[["6121",242867320],["5011",107030280],["5169",96653250],["5331",60922340],["5171",51294410],["6122",39914900],["5213",31269980],["5031",27578930],["6351",20000000],["6413",20000000],["5336",19438390],["5362",-17236310],["5365",12111900],["5341",10236870],["5032",10130850],["5222",9981510],["5137",7916280],["5168",7756870],["5141",7533500],["5154",7171190],["6111",6001900],["6125",5886800],["6119",5257000],["5166",4852900],["5139",4322270],["5323",4283700],["5163",4054000],["5023",3698000],["5021",2477200],["5153",2051100],["5161",2038200],["5901",2024420],["5164",1921000],["6123",1863440],["5172",1831250],["5364",1388620],["5223",1378000],["5162",1318700],["5136",1302860],["5366",1301990],["5499",1248420],["5167",1213210],["5175",927620],["5194",775200],["5042",772200],["5151",744500],["5311",698830],["6356",690410],["5134",650300],["5041",571300],["6127",520000],["5024",515000],["5192",513000],["5156",480310],["5038",422200],["5152",395400],["6311",350000],["5179",294500],["5123",201150],["5173",199150],["5339",172000],["5811",150000],["5493",136500],["5138",125000],["5225",100000],["5212",82800],["5155",80200],["5176",64700],["6901",62600],["5199",51000],["5221",34200],["5132",33100],["5133",32950],["5903",30000],["5019",27120],["5131",25750],["5343",24600],["5492",21500],["5363",21200],["5660",20000],["6130",12000],["5904",10300],["5039",9210],["5229",5000],["5029",2990]],"economic_expenditure_total_czk":845343230,"economic_financing":[["8123",139324000],["8115",76687920],["8124",-944040]],"economic_financing_total_czk":215067880,"economic_revenue":[["1211",172510000],["1121",87860000],["1111",67810000],["4131",58706410],["4112",37271800],["4116",32513100],["4216",28726400],["1122",22315770],["1511",20000000],["1361",11745000],["1345",11250000],["4122",11128500],["1113",11110000],["2111",9775600],["3111",9000000],["2212",7003000],["1112",5260000],["2451",4966610],["2321",4332230],["1387",4000000],["2324",3873400],["1386",2000000],["2229",1544200],["4111",756660],["2132",651000],["1343",615000],["1353",600000],["4222",550000],["1341",500000],["2119",500000],["2322",367670],["4213",358000],["2112",205000],["4121",170000],["2131",150000],["2141",100000],["1334",50000]],"economic_revenue_total_czk":630275350,"purpose_expenditure":[["3412",138856640],["6171",126200100],["3141",76016100],["3113",75082080],["2212",41868500],["3522",37678220],["3639",31929970],["2219",27238360],["5311",25388460],["3745",23422880],["3722",20380800],["4351",19501020],["2310",16250700],["2321",16239800],["4339",15711840],["3111",15088360],["3319",12011540],["6330",10261470],["6409",9617220],["3314",9550480],["3631",9164030],["3419",8718450],["3725",7375000],["3613",7219800],["3315",6031000],["6399",-5940910],["3421",5935500],["3636",5644490],["3632",5333000],["6112",5273670],["3322",4856270],["3399",4682100],["2292",4283700],["6320",3677500],["3635",2922000],["3513",2895200],["2221",2330300],["3749",2300000],["3429",1880300],["6402",1575290],["2334",1366700],["3349",1266400],["2223",755000],["6114",746660],["5511",698830],["3721",671000],["4399",650000],["2141",627200],["3312",578500],["2143",436100],["3341",402000],["3634",300000],["1014",291400],["2115",282600],["6310",275000],["3326",256230],["4341",250000],["2339",123000],["3612",110300],["3741",100000],["3541",91180],["3316",60000],["3317",56900],["3744",48400],["5273",45700],["3311",45000],["2229",38000],["5399",34000],["4319",31500],["3121",30000],["3122",30000],["3123",30000],["4359",30000],["5213",25100],["2341",23000],["3900",17100],["4329",15000],["3525",10000],["3729",10000],["6115",10000],["3313",8000],["3330",8000],["6117",6200],["3599",2000]],"purpose_expenditure_total_czk":845343230},"actual":{"economic_expenditure":[["6121",205346753.29],["5011",102871536],["5169",90565218.93],["5331",60922335],["5171",42948636.37],["6122",32394990.61],["5213",31269971.24],["5031",26037731],["6351",20000000],["6413",20000000],["5362",-19808705],["5336",19438401.05],["5365",12111890],["5341",10236870],["5222",9903820.76],["5032",9582316],["5137",7865691.32],["5168",7681398.99],["5141",7266992.37],["5154",6993064.66],["6111",5998670.56],["6125",5886175.3],["5166",4790131.25],["5323",3910946],["5163",3901949.84],["5023",3491040],["5139",3396398.12],["5021",2672876],["5153",2013647.58],["6123",1820493],["5172",1819434.2],["5164",1672026.93],["5499",1625349],["6119",1556463],["5364",1418317.68],["5223",1378000],["5161",1350170.07],["5366",1301903.8],["5136",1291349.27],["5167",1243307.42],["5162",1057631.16],["5175",912882.41],["5311",698825],["6356",690417.29],["5042",662305.19],["5134",611585.5],["5151",600246.7],["6127",572300],["5041",547520.27],["5194",547194.3],["5024",514041],["5192",487653.2],["5156",458797.65],["5038",432092],["5152",347800.16],["5179",245478],["5173",215443],["5123",204223.59],["5339",172000],["5343",160083],["5493",136500],["5138",116504.26],["5811",108260.84],["5155",75836],["5212",57800],["5199",55666.37],["5176",41085.7],["5221",29200],["5019",27043],["5131",22814],["5363",21080],["6130",12000],["5904",10270.83],["5039",9142],["5133",3770.3],["5029",2985],["5132",2383],["5909",1099.05]],"economic_expenditure_total_czk":767039521.38,"economic_financing":[["8123",359324132.9],["8124",-220944042.48],["8901",-4591882.11],["8115",-3875097.65]],"economic_financing_total_czk":129913110.66,"economic_revenue":[["1211",172505279.83],["1121",92406358.55],["1111",67577733.64],["4131",45527536.44],["4112",37271800],["4116",32542817.78],["1122",22315770],["1511",20927086.6],["2412",20000000],["1361",13882604],["3111",12979938],["1113",12210092.97],["1345",11659885.87],["2111",11143865.6],["4122",11128507],["2212",6409701.42],["2324",6119750.18],["1112",6022480.14],["2321",5217225],["2451",4966610],["1387",4036741.1],["4216",3916347.4],["2119",3642667.86],["1386",3341037.19],["2229",1572574.05],["4121",1423206],["2132",1183608],["1353",819600],["4111",756662.6],["4222",550000],["1385",538512.25],["1343",518622],["1341",492425.88],["2322",371318],["4213",358002],["2112",245968],["2131",234153],["2420",100000],["2328",82365],["1334",57596.3],["1381",26528.38],["4171",13184.11],["1383",8977.01],["2141",8559.57],["2329",5169.2],["1335",4242.8],["2310",3300]],"economic_revenue_total_czk":637126410.72,"purpose_expenditure":[["3412",135135114.64],["6171",122844845.36],["3141",75951260.97],["3113",74840332.68],["3522",37678153.35],["2212",35910691.32],["3639",28002166.05],["5311",22539602.12],["3745",22415313.83],["3722",19630451.91],["4351",16821080.57],["3111",15024130.52],["2321",13120100.91],["4339",12798369.73],["2219",12431249.18],["3319",12336629.42],["6330",10396953],["3314",9114628.23],["3631",9113326.39],["3419",8638481.76],["6399",-8506260],["3725",7349783.48],["6409",7254836.92],["2310",6766772.63],["3315",6031000],["3636",5323008.7],["6112",4971156.92],["3632",4817251.56],["3399",4368594.08],["3322",4232756.88],["2292",3910946],["6320",3543600.2],["3513",2895200],["2221",1918733.22],["3429",1844999],["6402",1604909.63],["3635",1556463],["2334",1366090],["3613",1325723.16],["3421",1298145.21],["3349",1266319],["6114",746662.6],["2223",705076.96],["5511",698825],["3721",671050.03],["4399",542132.51],["3312",521442.6],["2141",472449.78],["2143",367821.5],["3341",328689.67],["3326",277506.63],["6310",266614.64],["4341",250000],["1014",204201],["2115",183480],["3634",181500],["3741",100072],["3541",76800],["3316",60000],["3317",51000],["3744",48400],["5273",45553],["3311",45000],["2229",36300],["3612",35100.83],["4319",31440.79],["3121",30000],["3122",30000],["3123",30000],["5399",28893],["3900",17063],["4329",14273],["2341",12900],["3525",10000],["3729",9680],["3313",8000],["3330",8000],["6117",6116.31],["6115",3219],["3599",1346]],"purpose_expenditure_total_czk":767039521.38}},"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."}}}}