{"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:00241652","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00241652","name":"Obec Slapy","short_name":"Slapy","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-západ","municipality_code":539660},"amounts":{"revenue_approved":25413224,"revenue_adjusted":31636427,"revenue_actual":30665121.28,"expense_approved":38570000,"expense_adjusted":42834819.8,"expense_actual":28276790.15,"tax_revenue":26046876.24,"nontax_revenue":3150775.04,"capital_revenue":70000,"transfer_revenue":1397470,"current_expense":21446122,"capital_expense":6830668.15,"budget_balance":2388331.13,"cash_current":56053171.32,"cash_previous":53602797.71},"ratios":{"revenue_execution":0.96929787,"expense_execution":0.66013562,"balance_to_revenue":0.07788429,"cash_to_expense":1.98230319,"cash_yoy":0.04571354,"capital_expense_share":0.24156448,"transfer_revenue_share":0.04557197},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00241652/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00241652"},"seo":{"slug":"slapy","path":"/cz/municipalities/slapy/"},"population":{"value":948,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":25413224,"expenditure_czk":38570000,"financing_czk":13156776,"balance_czk":-13156776},{"stage":"revised","revenue_czk":31636427,"expenditure_czk":42834819.8,"financing_czk":11198392.8,"balance_czk":-11198392.8},{"stage":"actual","revenue_czk":30665121.28,"expenditure_czk":28276790.15,"financing_czk":-2388331.13,"balance_czk":2388331.13}],"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",18900000],["5169",5250000],["5171",4558500],["5331",1350000],["6130",1244000],["5011",1100000],["5154",1015000],["5023",1000000],["5031",500000],["6122",500000],["5021",430000],["5139",305000],["5032",300000],["5212",300000],["5155",240000],["5168",230000],["5213",200000],["5137",170000],["5163",169500],["5329",110000],["5494",100000],["5156",90000],["5162",55000],["5175",55000],["5173",50000],["5229",50000],["5362",50000],["5166",40000],["5179",40000],["5151",34000],["5194",25000],["5222",25000],["5136",20000],["5167",15000],["5161",13000],["5192",10000],["5901",10000],["5038",6000],["5132",5000],["5134",5000]],"economic_expenditure_total_czk":38570000,"economic_financing":[["8115",13156776]],"economic_financing_total_czk":13156776,"economic_revenue":[["1211",9000000],["1121",5000000],["1111",3000000],["1511",2200000],["2111",1945000],["1345",1800000],["1113",720000],["2324",700000],["1112",217100],["4112",210200],["2132",193224],["1386",100000],["1381",60000],["1342",50000],["1387",45000],["4111",35000],["2119",30000],["1361",25000],["1343",20600],["2131",20000],["2112",15000],["1334",10000],["1341",7000],["2141",5000],["2321",5000],["4121",100]],"economic_revenue_total_czk":25413224,"purpose_expenditure":[["3412",11500000],["6171",6100000],["2212",3000000],["2310",3000000],["3722",2150000],["3113",2000000],["3639",2000000],["2321",1900000],["3421",1500000],["3613",1500000],["6112",1400000],["3631",750000],["5512",500000],["3745",300000],["3399",250000],["2292",200000],["3319",120000],["4341",100000],["6320",100000],["3725",75000],["6114",30000],["6310",25000],["3429",20000],["3632",20000],["3721",20000],["5213",10000]],"purpose_expenditure_total_czk":38570000},"revised":{"economic_expenditure":[["6121",15798237.96],["5169",7073800],["5171",7061160],["6122",2240469.84],["5331",1530000],["5011",1278500],["5023",1255763],["5154",1039000],["5336",778640],["5031",494750],["5137",468200],["5139",446563],["5021",421548],["6119",309000],["5032",300000],["5212",300000],["5168",280000],["5155",240000],["5213",200000],["5163",182000],["5321",172800],["5156",122000],["5329",110000],["5494",100000],["5194",68000],["5175",60520],["5173",52880],["5162",51800],["5222",51000],["6130",44000],["5166",40000],["5179",40000],["5161",35524],["5151",35500],["5229",25000],["5365",21420],["5499",20075],["5136",20000],["5167",15000],["5909",12219],["5192",10000],["5901",10000],["5038",6000],["5132",5000],["5134",5000],["5366",3667],["5362",-2588],["5364",2371]],"economic_expenditure_total_czk":42834819.8,"economic_financing":[["8115",11198392.8]],"economic_financing_total_czk":11198392.8,"economic_revenue":[["1211",10731200],["1121",5748000],["1111",4030000],["1511",2200000],["2111",1997300],["1345",1830000],["1113",760000],["4116",730240],["2324",700000],["2321",526000],["1112",375100],["4213",338800],["2132",337124],["1386",260000],["4112",243400],["1334",216000],["1387",85000],["1342",84000],["3122",70000],["4111",67500],["1381",60000],["4122",54880],["2119",30000],["2131",30000],["1361",25000],["2112",25000],["2322",24000],["1122",21420],["1343",20600],["1341",7580],["2141",5000],["2229",3083],["4121",200]],"economic_revenue_total_czk":31636427,"purpose_expenditure":[["3412",11541000],["2212",6031029],["6171",4894965],["3722",3037100],["3613",2972000],["3113",2958467],["2321",1910000],["3421",1809491.8],["6112",1655763],["2310",1436666],["3631",788000],["3399",688983],["5512",582000],["3326",577000],["3745",481502],["2411",308500],["3725",255000],["2292",200000],["3635",200000],["3319",120000],["6399",-113468],["3639",100000],["4341",100000],["6320",100000],["3721",50000],["3632",40000],["6114",29950],["6310",25300],["3429",20000],["3723",17100],["5213",10000],["3322",6100],["6402",2371]],"purpose_expenditure_total_czk":42834819.8},"actual":{"economic_expenditure":[["5171",6430570.07],["5169",6155341.36],["6121",4790859.51],["6122",1738104.84],["5331",1530000],["5011",1278308.89],["5023",1255763],["5154",860703.11],["5336",778640],["5031",492088],["5139",363260.99],["5021",361722.11],["5137",328455.76],["6119",301703.8],["5168",260151.4],["5032",213685],["5155",174208],["5321",172800],["5163",139835.6],["5213",85219],["5156",75835.3],["5194",67579],["5329",63784],["5494",63350],["5222",51000],["5162",39036.23],["5175",34793.13],["5161",34655.34],["5151",28128.76],["5173",26695],["5365",21420],["5499",20075],["5909",12219],["5167",7570],["5038",5582],["5229",5000],["5179",4870.95],["5366",3667],["5362",-3328],["5364",2371],["5132",1066]],"economic_expenditure_total_czk":28276790.15,"economic_financing":[["8115",-2450373.61],["8901",62042.48]],"economic_financing_total_czk":-2388331.13,"economic_revenue":[["1211",10731120.97],["1121",5747664.66],["1111",4029313.75],["1511",1964959.76],["1345",1795136],["2111",1598714],["1113",759527.52],["4116",730240],["2324",646812],["2321",524900],["1112",374609.97],["4213",338800],["2132",291184],["4112",243400],["1334",215874.8],["1386",209397.9],["1342",83277],["1387",82069.08],["3122",70000],["4122",54880],["4111",29950],["2131",29874],["2112",24454],["2322",23694],["1122",21420],["1361",20170],["1341",7580],["2119",7560],["1343",3100],["2229",3083],["1381",1654.83],["2141",500.04],["4121",200]],"economic_revenue_total_czk":30665121.28,"purpose_expenditure":[["2212",5985117.17],["6171",3641083.51],["3722",2970540.44],["3613",2741022.26],["3113",2473857.6],["3421",1719082.3],["6112",1578253.98],["2321",1336599.96],["2310",1210223.94],["3631",787468.47],["3412",769847.73],["3399",682110.42],["5512",558037.53],["3326",525929],["3745",358067.32],["2411",308343],["3635",192801.4],["3725",154186.04],["6399",-113468],["6320",89674],["2292",85219],["4341",63350],["6114",29950],["3632",29250],["3639",29085.94],["6310",23603.6],["3721",21073.36],["3723",13259.18],["3322",6050],["3429",4800],["6402",2371]],"purpose_expenditure_total_czk":28276790.15}},"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."}}}}