{"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:00234885","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00234885","name":"Obec Slatina","short_name":"Slatina","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kladno","municipality_code":532827},"amounts":{"revenue_approved":9236250,"revenue_adjusted":13262344.4,"revenue_actual":15314791.35,"expense_approved":24236250,"expense_adjusted":28262344.4,"expense_actual":11085427.06,"tax_revenue":13883333.39,"nontax_revenue":659496.56,"capital_revenue":0,"transfer_revenue":771961.4,"current_expense":9429335.86,"capital_expense":1656091.2,"budget_balance":4229364.29,"cash_current":28671454.67,"cash_previous":24442090.38},"ratios":{"revenue_execution":1.15475748,"expense_execution":0.3922331,"balance_to_revenue":0.27616206,"cash_to_expense":2.58640957,"cash_yoy":0.17303611,"capital_expense_share":0.14939354,"transfer_revenue_share":0.05040626},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00234885/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00234885"},"seo":{"slug":"slatina","path":"/cz/municipalities/slatina/"},"population":{"value":636,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":9236250,"expenditure_czk":24236250,"financing_czk":15000000,"balance_czk":-15000000},{"stage":"revised","revenue_czk":13262344.4,"expenditure_czk":28262344.4,"financing_czk":15000000,"balance_czk":-15000000},{"stage":"actual","revenue_czk":15314791.35,"expenditure_czk":11085427.06,"financing_czk":-4229364.29,"balance_czk":4229364.29}],"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",10000000],["5171",4269400],["5169",2650000],["5901",1685290],["5331",1030000],["5023",852500],["5021",770000],["5011",700000],["5154",495000],["5139",382200],["6122",350000],["5137",220000],["5031",192500],["5032",115500],["5229",90000],["5163",60500],["5166",55000],["5323",50000],["5162",49500],["5153",44000],["5194",30000],["5156",29700],["5151",22000],["5132",21000],["5321",19800],["5362",13200],["5167",11000],["5173",8800],["5161",6600],["5038",5500],["5136",2200],["5175",2200],["5222",2200],["5164",660]],"economic_expenditure_total_czk":24236250,"economic_financing":[["8901",15000000]],"economic_financing_total_czk":15000000,"economic_revenue":[["1211",5000000],["1121",1500000],["1111",1200000],["1511",450000],["1345",422400],["1113",200000],["2132",138000],["2329",108300],["1381",60000],["2131",55000],["1112",30000],["2133",24200],["2321",20000],["1341",18700],["1361",7150],["2141",2500]],"economic_revenue_total_czk":9236250,"purpose_expenditure":[["2219",6800000],["2321",5000000],["6171",3306250],["3745",1569600],["3722",1540000],["3113",1130000],["3326",1000000],["3639",1000000],["6112",891000],["3111",710000],["3631",660000],["3419",275400],["3399",180000],["6320",44000],["3612",40000],["3613",30000],["3632",25000],["5512",25000],["5279",10000]],"purpose_expenditure_total_czk":24236250},"revised":{"economic_expenditure":[["6121",11461915.07],["5171",4569400],["5169",2964000],["5901",2788513.33],["5331",1150000],["5023",852500],["5021",785278],["5011",700000],["5154",495000],["6122",454000],["5139",430763],["5336",285669],["5137",227200],["5031",212500],["5032",165500],["5362",121710],["5323",96205],["5229",95000],["5163",60500],["5166",55000],["5162",49500],["5153",44000],["5156",39700],["5151",37000],["5194",30000],["5321",22300],["5132",21000],["5167",11000],["5173",9504],["5161",7005],["5175",5682],["5038",5500],["5136",5200],["5222",2200],["5164",1860],["5172",240]],"economic_expenditure_total_czk":28262344.4,"economic_financing":[["8901",15000000]],"economic_financing_total_czk":15000000,"economic_revenue":[["1211",5000000],["1121",3000000],["1111",1900000],["1511",810000],["4116",602691.4],["1345",438400],["1113",400000],["2329",239300],["1112",170000],["2132",159600],["4112",150600],["1386",90000],["2321",71800],["2131",55000],["1122",50000],["1387",36000],["1341",27200],["2133",27200],["4111",18670],["1361",8150],["2212",5033],["2141",2700]],"economic_revenue_total_czk":13262344.4,"purpose_expenditure":[["2219",6800000],["2321",5140000],["6171",4594673.33],["3113",2591915.07],["3745",1724600],["3722",1540000],["3111",1022869],["3326",1000000],["3639",1000000],["6112",916000],["3631",850000],["3399",491000],["3419",275400],["3613",56000],["6399",48510],["2295",46205],["6320",44000],["3612",40000],["5512",27500],["3632",25000],["6114",18672],["5279",10000]],"purpose_expenditure_total_czk":28262344.4},"actual":{"economic_expenditure":[["5169",2359766.21],["5171",1850841.22],["6121",1552091.2],["5331",1177417],["5023",770652],["5336",634412],["5011",623731],["5021",516274],["5139",266590.23],["5031",251269],["5154",196577.6],["5032",166996],["5362",121342],["6122",104000],["5137",75944.18],["5229",61108],["5163",58809.6],["5162",48013.66],["5323",46205],["5194",41050],["5153",35035.16],["5151",29594],["5321",21750],["5156",20824],["5166",10890],["5492",10000],["5175",7867],["5167",7400],["5161",5810],["5136",4990],["5038",4375],["5164",1780],["5173",1530],["5132",252],["5172",240]],"economic_expenditure_total_czk":11085427.06,"economic_financing":[["8115",-4229364.29]],"economic_financing_total_czk":-4229364.29,"economic_revenue":[["1211",6058495.32],["1121",3243789.71],["1111",2200047.94],["1511",1053203.28],["4116",602691.4],["1345",437940],["1113",428754.88],["2329",350668.52],["1112",211438.22],["2132",162239.55],["4112",150600],["1386",118183.59],["2321",70830.23],["1122",48510],["1387",46318.49],["1341",27700],["2133",25050],["2131",24848],["4111",18670],["2139",18150],["1361",8010],["2212",5034],["2141",2676.26],["1381",941.96]],"economic_revenue_total_czk":15314791.35,"purpose_expenditure":[["3113",2618606.59],["6171",1544962.43],["3745",1418950.18],["3722",1194892.42],["2219",1162351.41],["6112",840036],["3111",640687.56],["3631",528850.59],["3639",368930.94],["3399",327404.82],["2321",136400],["3419",80424],["6320",49778],["6399",48510],["2295",46205],["3613",40685.12],["5512",19080],["6114",18672]],"purpose_expenditure_total_czk":11085427.06}},"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."}}}}