{"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:00268348","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00268348","name":"Obec Šlapanov","short_name":"Šlapanov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Havlíčkův Brod","municipality_code":569585},"amounts":{"revenue_approved":36323300,"revenue_adjusted":37618313.19,"revenue_actual":29997881.97,"expense_approved":47136353,"expense_adjusted":49490286.19,"expense_actual":27600532.24,"tax_revenue":23873875.2,"nontax_revenue":4343466.58,"capital_revenue":297227,"transfer_revenue":1483313.19,"current_expense":20511156.72,"capital_expense":7089375.52,"budget_balance":2397349.73,"cash_current":47260108.09,"cash_previous":43539203.31},"ratios":{"revenue_execution":0.79742762,"expense_execution":0.55769595,"balance_to_revenue":0.0799173,"cash_to_expense":1.71228974,"cash_yoy":0.08546102,"capital_expense_share":0.25685648,"transfer_revenue_share":0.04944726},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00268348/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00268348"},"seo":{"slug":"slapanov","path":"/cz/municipalities/slapanov/"},"population":{"value":792,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":36323300,"expenditure_czk":47136353,"financing_czk":10813053,"balance_czk":-10813053},{"stage":"revised","revenue_czk":37618313.19,"expenditure_czk":49490286.19,"financing_czk":11871973,"balance_czk":-11871973},{"stage":"actual","revenue_czk":29997881.97,"expenditure_czk":27600532.24,"financing_czk":-2397349.73,"balance_czk":2397349.73}],"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",17500000],["5171",8900000],["5169",4255000],["5331",2550000],["5365",2500000],["5011",2200000],["6130",2000000],["5154",1120000],["5023",1000000],["5153",1000000],["5031",720000],["5229",617500],["5139",551000],["5362",500000],["5032",400000],["5137",380000],["5156",170000],["5163",151000],["5021",138000],["5499",80000],["5162",60000],["5138",50000],["5192",50000],["5194",50000],["5222",50000],["5175",40000],["5136",25000],["5134",15000],["5164",10000],["5167",10000],["5492",10000],["5038",7000],["5151",5000],["5161",5000],["5903",5000],["5132",4000],["5179",4000],["5329",3853]],"economic_expenditure_total_czk":47136353,"economic_financing":[["8115",10813053]],"economic_financing_total_czk":10813053,"economic_revenue":[["1211",9000000],["2131",6180000],["1121",4600000],["1511",4000000],["1111",3300000],["1122",2500000],["3111",2000000],["2111",1706000],["2141",1000000],["1113",580000],["2132",296000],["1112",250000],["1345",200000],["2119",200000],["4112",188300],["1386",100000],["2112",100000],["2329",50000],["2142",40000],["1341",20000],["1361",10000],["2139",3000]],"economic_revenue_total_czk":36323300,"purpose_expenditure":[["3639",16923000],["3113",5660000],["2212",5200000],["2142",3900000],["6399",3000000],["6171",2899853],["2419",2678000],["2321",2000000],["6112",1302000],["3722",900000],["3399",710000],["3519",405000],["3723",400000],["3631",360000],["5512",290000],["6320",110000],["1037",100000],["3421",70000],["3543",70000],["3721",50000],["3429",31500],["3419",30000],["3314",22000],["3319",10000],["3636",8000],["5213",5000],["3392",2000]],"purpose_expenditure_total_czk":47136353},"revised":{"economic_expenditure":[["6121",18336715],["5171",8900000],["5169",4354000],["5331",2550000],["5365",2500000],["5011",2200000],["6130",2000000],["5154",1120000],["5023",1099000],["5153",1080000],["5336",801663.19],["5139",801000],["5031",720000],["5229",667500],["5362",500000],["5032",400000],["5137",380000],["5021",173000],["5156",170000],["5163",151000],["5364",82555],["5499",80000],["5162",60000],["5138",50000],["5175",50000],["5192",50000],["5194",50000],["5222",50000],["5136",35000],["5134",15000],["5164",10000],["5167",10000],["5492",10000],["5038",7000],["5151",5000],["5161",5000],["5903",5000],["5132",4000],["5179",4000],["5329",3853]],"economic_expenditure_total_czk":49490286.19,"economic_financing":[["8115",11871973]],"economic_financing_total_czk":11871973,"economic_revenue":[["1211",9000000],["2131",6180000],["1121",4600000],["1511",4000000],["1111",3300000],["1122",2500000],["3111",2000000],["2111",1706000],["2141",1000000],["4116",801663.19],["1113",580000],["4216",314600],["2132",296000],["1112",250000],["1345",200000],["2119",200000],["4112",188300],["4222",146250],["1386",100000],["2112",100000],["2329",50000],["2142",40000],["4111",32500],["1341",20000],["1361",10000],["2139",3000]],"economic_revenue_total_czk":37618313.19,"purpose_expenditure":[["3639",16923000],["3113",6985128.19],["2212",5200000],["2142",3900000],["6399",3000000],["6171",2949853],["2419",2678000],["2321",2000000],["6112",1401000],["3722",999000],["3399",710000],["3631",610000],["3519",405000],["3723",400000],["3632",393250],["5512",290000],["6320",110000],["1037",100000],["6402",82555],["3421",70000],["3543",70000],["3721",50000],["3314",37000],["6114",35000],["3429",31500],["3419",30000],["3319",15000],["3636",8000],["5213",5000],["3392",2000]],"purpose_expenditure_total_czk":49490286.19},"actual":{"economic_expenditure":[["6121",5171393.32],["5169",4290380.57],["5331",2550000],["5011",2308739],["6122",1917982.2],["5365",1430940],["5139",1316859.66],["5023",1082814],["5153",1064233.98],["5362",996578],["5171",836989.42],["5336",801663.19],["5154",685699.19],["5031",681442],["5229",653849],["5137",414789.21],["5032",271010],["5156",211621.95],["5021",169398],["5163",128449.86],["5175",101356.86],["5164",85524.5],["5499",85000],["5364",82555],["5492",64000],["5162",44615.23],["5194",37042],["5222",30000],["5363",20000],["5151",15732],["5136",10780],["5134",9000],["5038",8113],["5138",7151.1],["5167",5351],["5329",3853],["5161",3225],["5321",2000],["5132",401]],"economic_expenditure_total_czk":27600532.24,"economic_financing":[["8115",-8252909.88],["8117",5459000],["8901",346560.15],["8123",50000]],"economic_financing_total_czk":-2397349.73,"economic_revenue":[["1211",8854309.43],["1121",4736462.13],["1511",4221292.04],["1111",3244356.7],["2111",1653999.05],["2131",1625643.2],["1122",1430940],["4116",801663.19],["1113",626420.95],["2141",404008.76],["4216",314600],["1112",308809.14],["2132",280034.32],["2119",206937.25],["3113",193600],["1345",189320],["4112",188300],["1386",172550.83],["4222",146250],["3111",103627],["1387",67637.73],["2329",58662],["2142",40852],["2112",33330],["4111",32500],["2321",30000],["1341",13716],["2212",10000],["1361",6530],["1381",1404.19],["1334",86.58],["1382",39.48]],"economic_revenue_total_czk":29997881.97,"purpose_expenditure":[["3113",6917129.77],["3639",6009009.97],["6171",2834189.82],["6399",2425518],["2419",2173830.22],["2321",1520142.95],["6112",1399658],["3722",987624.14],["3399",612385],["3631",604500.32],["3632",393250],["2142",318009.06],["2212",301120.23],["5512",280073.11],["3723",167839.55],["3519",134600.41],["1037",100000],["6320",88297],["6402",82555],["3421",70000],["3543",38000],["3429",31500],["3419",30000],["3314",29951],["6114",16940],["3721",14748.69],["3319",9690],["3636",7970],["3392",2000]],"purpose_expenditure_total_czk":27600532.24}},"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."}}}}