{"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:00265497","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00265497","name":"Městys Slavětín","short_name":"Slavětín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Louny","municipality_code":566713},"amounts":{"revenue_approved":20378000,"revenue_adjusted":22955976.53,"revenue_actual":20278926.88,"expense_approved":20378000,"expense_adjusted":23114155.7,"expense_actual":19635916.95,"tax_revenue":15256569.18,"nontax_revenue":2172799.3,"capital_revenue":15500,"transfer_revenue":2834058.4,"current_expense":15121426.61,"capital_expense":4514490.34,"budget_balance":643009.93,"cash_current":13568888.02,"cash_previous":12215010.47},"ratios":{"revenue_execution":0.88338333,"expense_execution":0.84951911,"balance_to_revenue":0.03170828,"cash_to_expense":0.69102391,"cash_yoy":0.1108372,"capital_expense_share":0.22990983,"transfer_revenue_share":0.13975386},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00265497/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00265497"},"seo":{"slug":"slavetin","path":"/cz/municipalities/slavetin/"},"population":{"value":664,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":20378000,"expenditure_czk":20378000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":22955976.53,"expenditure_czk":23114155.7,"financing_czk":158179.17,"balance_czk":-158179.17},{"stage":"actual","revenue_czk":20278926.88,"expenditure_czk":19635916.95,"financing_czk":-643009.93,"balance_czk":643009.93}],"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",7190000],["5169",4223000],["6121",2450000],["5023",1400000],["5011",1000000],["5139",543000],["5031",470000],["5331",300000],["5137",235000],["5032",221000],["6379",200000],["5156",190000],["5168",150000],["6119",150000],["5362",147000],["5153",131000],["5163",130000],["5222",125000],["5154",123000],["5166",100000],["5339",100000],["5499",100000],["5901",100000],["5175",82000],["5194",60000],["5172",50000],["5151",45000],["5173",40000],["5229",40000],["5021",32000],["5903",32000],["5134",30000],["5132",25000],["5364",25000],["5155",20000],["5329",20000],["5492",20000],["5162",18000],["5167",13000],["5041",12000],["5038",10000],["5321",10000],["5136",5000],["5161",5000],["5365",5000],["5133",1000]],"economic_expenditure_total_czk":20378000,"economic_revenue":[["1211",6000000],["1121",3000000],["1511",3000000],["1111",2125000],["4222",1350000],["2111",1226000],["4213",715000],["1345",700000],["4131",500000],["1113",450000],["2141",280000],["2324",200000],["1122",150000],["4112",150000],["1112",140000],["2132",106000],["1381",70000],["1386",60000],["1341",50000],["1387",50000],["2131",35000],["1361",10000],["1342",6000],["2119",5000]],"economic_revenue_total_czk":20378000,"purpose_expenditure":[["6171",3208000],["2321",2960000],["2212",2100000],["6112",1750000],["3745",1271000],["3631",1100000],["3722",1000000],["3392",939000],["3725",851000],["3612",640000],["3412",602000],["2219",510000],["3111",460000],["3632",408000],["3399",380000],["3613",267000],["3723",250000],["3315",239000],["3639",220000],["5512",203000],["3421",190000],["3635",150000],["6399",130000],["3113",100000],["5212",100000],["3511",68000],["3341",60000],["3419",50000],["5213",32000],["3429",30000],["3721",30000],["6402",25000],["3319",20000],["3900",15000],["3522",10000],["6310",10000]],"purpose_expenditure_total_czk":20378000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5171",6199573.45],["5169",4421181.29],["6121",3517169.74],["5023",1354904.08],["6123",1294290],["5011",1286819],["5031",586203.88],["5362",355630],["5139",341622.98],["5331",300000],["5336",279710.4],["6130",265460],["5499",263511],["5032",244700],["5168",220759.21],["5137",213577.7],["5153",164151],["5222",162000],["5021",135855],["5151",124413],["5154",123843.52],["5163",116967],["6122",114247],["5156",112347.5],["5339",100000],["5901",100000],["5166",93654],["6119",80000],["5229",53980.48],["5173",52213],["5492",50000],["5194",49360],["5164",41524.22],["5123",34681.11],["5903",32000],["5175",29691.3],["5364",25000],["5172",22627],["5155",20000],["5162",19002.42],["5329",18900],["6111",18405],["5167",15840.4],["5041",10854.2],["5038",10000],["5321",10000],["5179",8749.92],["5161",5125],["5136",5000],["5365",5000],["5132",2610.9],["5133",1000]],"economic_expenditure_total_czk":23114155.7,"economic_financing":[["8115",158179.17]],"economic_financing_total_czk":158179.17,"economic_revenue":[["1211",6085953.8],["1121",3260192.53],["1511",3000000],["1111",2217235.67],["2111",1393711.86],["4222",1350000],["4122",901660],["4213",715000],["1345",700000],["4116",569710.4],["4131",500000],["1113",450000],["2324",314625.93],["2141",280000],["1112",212477.36],["2132",181597],["4112",154800],["1122",150000],["1386",118771.98],["2321",114350],["1381",70000],["1341",50000],["1387",50000],["2131",35000],["4111",32500],["3111",15500],["2322",12350],["1361",10000],["1342",6000],["2119",4239],["2133",300],["2328",1]],"economic_revenue_total_czk":22955976.53,"purpose_expenditure":[["2321",3851855.2],["3639",2577593.83],["6171",2528290],["3392",1924144.8],["6112",1832474.94],["3745",1726725.88],["2212",1070000],["3722",1000000],["3631",864462.65],["2219",855000],["3725",851000],["3111",689710.4],["3399",380000],["6399",337630],["3612",279000],["3632",258000],["3723",250000],["3315",239000],["3412",232000],["3613",217000],["5512",203000],["3421",140000],["3113",100000],["5212",100000],["6320",85967],["3635",80000],["3511",68000],["3341",60000],["3429",56000],["3419",55000],["5213",32000],["3721",30000],["6114",28279],["6402",25000],["1014",22022],["3319",20000],["6310",20000],["3900",15000],["3522",10000]],"purpose_expenditure_total_czk":23114155.7},"actual":{"economic_expenditure":[["5171",5430642.69],["5169",3455782.13],["6121",2910953.34],["5023",1354904.08],["6123",1294290],["5011",1039428],["5031",521252],["5362",341070],["5336",279710.4],["5331",250000],["5499",247971],["5139",243414.79],["5032",221935],["5168",220759.21],["6130",190710],["5153",156481],["5137",153577.7],["5222",152000],["5151",119581],["5021",118855],["5163",115349.32],["5154",113821.21],["6122",108537],["5156",102347.5],["5166",93654],["5173",52213],["5492",50000],["5194",49360],["5164",41524.22],["5123",34681.11],["5175",24691.3],["5364",24209.7],["5172",21627],["5162",19002.42],["5329",18900],["5167",15840.4],["5339",13000],["6119",10000],["5179",8749.92],["5038",4549],["5229",4400.61],["5132",2610.9],["5161",2581],["5136",950]],"economic_expenditure_total_czk":19635916.95,"economic_financing":[["8115",-642729.93],["8901",-280]],"economic_financing_total_czk":-643009.93,"economic_revenue":[["1211",6085953.8],["1121",3260192.53],["1511",2340013.13],["1111",2217235.67],["2111",1360195.95],["4222",1245700],["4122",901660],["4116",499398.4],["1345",490177],["1113",430774.92],["2324",314625.93],["1112",212477.36],["2141",186757.8],["2132",171332],["4112",154800],["1386",118771.98],["2321",114350],["1387",46550.62],["1341",46137],["4111",32500],["3111",15500],["2131",12886.62],["2322",12350],["1361",7350],["1381",935.17],["2133",300],["2328",1]],"economic_revenue_total_czk":20278926.88,"purpose_expenditure":[["2321",3550583.63],["3639",2515179.54],["6171",1998426.01],["6112",1832474.94],["3745",1726725.88],["3392",1707193.02],["2212",1023481.83],["3631",864462.65],["3722",741113.79],["3725",578333.09],["2219",540181.29],["3111",529710.4],["3399",371145.8],["6399",337630],["3612",202668],["5512",186025.81],["3632",147488.19],["3412",125820],["3613",101392],["3723",96739.5],["6320",85967],["3315",77008],["3419",55000],["3429",42019.52],["3421",37755],["6114",28279],["6402",24209.7],["1014",22022],["3721",19989.35],["6310",18382.32],["3319",15000],["3113",13000],["3635",10000],["3900",5000],["3341",4000],["3511",1509.69]],"purpose_expenditure_total_czk":19635916.95}},"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."}}}}