{"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:00275395","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00275395","name":"Obec Slatina nad Zdobnicí","short_name":"Slatina nad Zdobnicí","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Rychnov nad Kněžnou","municipality_code":576786},"amounts":{"revenue_approved":24531300,"revenue_adjusted":28106293,"revenue_actual":27579161.29,"expense_approved":19495000,"expense_adjusted":21458127,"expense_actual":16948683.08,"tax_revenue":22070334.46,"nontax_revenue":4328430.83,"capital_revenue":15100,"transfer_revenue":1165296,"current_expense":14530119.07,"capital_expense":2418564.01,"budget_balance":10630478.21,"cash_current":62115840.3,"cash_previous":50524863.6},"ratios":{"revenue_execution":0.98124506,"expense_execution":0.78984914,"balance_to_revenue":0.38545328,"cash_to_expense":3.66493609,"cash_yoy":0.22941134,"capital_expense_share":0.14269923,"transfer_revenue_share":0.04225277},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00275395/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00275395"},"seo":{"slug":"slatina-nad-zdobnici","path":"/cz/municipalities/slatina-nad-zdobnici/"},"population":{"value":872,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":24531300,"expenditure_czk":19495000,"financing_czk":-5036300,"balance_czk":5036300},{"stage":"revised","revenue_czk":28106293,"expenditure_czk":21458127,"financing_czk":-6648166,"balance_czk":6648166},{"stage":"actual","revenue_czk":27579161.29,"expenditure_czk":16948683.08,"financing_czk":-10630478.21,"balance_czk":10630478.21}],"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",6235000],["5331",3100000],["5169",2801000],["5011",1368500],["5171",1041000],["5023",904500],["5154",636000],["5031",538000],["5139",435500],["5362",307500],["5365",300000],["5222",240000],["5032",236000],["5168",190000],["5021",154000],["5163",150000],["5137",148000],["5492",90000],["5156",65000],["5212",60000],["5499",50000],["5903",50000],["6130",50000],["5173",42500],["5151",34500],["5162",32000],["5167",28500],["5038",25000],["5194",23000],["5132",20000],["5199",20000],["5221",20000],["5323",20000],["5136",16000],["5329",15000],["5364",15000],["5176",10000],["5179",7000],["5138",5000],["5175",3000],["5321",3000],["5161",2500],["5172",2000],["5166",1000]],"economic_expenditure_total_czk":19495000,"economic_financing":[["8115",-5036300]],"economic_financing_total_czk":-5036300,"economic_revenue":[["1211",9000000],["1121",4500000],["1111",3100000],["2111",2304000],["4222",1250000],["2141",1000000],["1511",900000],["1113",600000],["1345",480000],["1122",250000],["4112",202300],["1112",200000],["2324",200000],["1386",110000],["2131",86000],["2133",60000],["2132",51000],["1387",50000],["4116",50000],["1381",40000],["4111",30000],["2223",15000],["3111",15000],["1341",11000],["1361",10000],["1342",5000],["2119",5000],["2112",4000],["1334",1000],["1335",1000],["1343",1000]],"economic_revenue_total_czk":24531300,"purpose_expenditure":[["3113",4915000],["2219",2820000],["6171",2700000],["3639",1502000],["6112",1200000],["2212",1000000],["1032",750000],["5512",650000],["3722",600000],["6399",600000],["3419",300000],["3631",300000],["3723",280000],["2321",248000],["3429",230000],["3392",200000],["1031",150000],["1036",106000],["3399",100000],["6320",100000],["3341",80000],["3632",70000],["4351",70000],["3311",65000],["3511",60000],["3745",60000],["3612",50000],["5213",50000],["3314",40000],["6409",35000],["3421",30000],["6114",25000],["2292",20000],["3525",20000],["4350",20000],["3319",18000],["6402",15000],["3315",10000],["6310",6000]],"purpose_expenditure_total_czk":19495000},"revised":{"economic_expenditure":[["6121",6081000],["5331",3100000],["5169",2749728],["5011",1711330],["5171",1161718],["5023",1021000],["5336",834746],["5031",637000],["5154",626100],["5365",485259],["5139",391876],["5137",309116],["5362",307500],["5222",273477],["5168",248165],["5032",245100],["5021",190400],["5163",150800],["5492",92000],["5339",80000],["5156",64700],["5499",61100],["5212",60000],["5221",60000],["6122",53000],["5903",50000],["6130",50000],["5194",45000],["5173",42500],["5162",36820],["5138",27250],["5038",26200],["5167",25370],["5199",20000],["5323",20000],["5364",19691],["5132",17450],["5151",16000],["5329",15000],["5136",13131],["5172",9300],["5176",9300],["5179",7000],["5161",5500],["5175",3000],["5321",3000],["5166",1000],["5363",500]],"economic_expenditure_total_czk":21458127,"economic_financing":[["8115",-6648166]],"economic_financing_total_czk":-6648166,"economic_revenue":[["1211",9791800],["1121",5248100],["1111",3601100],["2111",3339025],["1511",1183600],["4116",949118],["2141",883000],["1113",693200],["1345",480000],["1122",439950],["1112",342000],["2324",222000],["4112",202300],["1386",191200],["2321",140000],["2131",86700],["1387",75000],["2133",60000],["2132",47900],["2112",36000],["4111",32500],["3111",15100],["2223",15000],["1341",11000],["1361",10000],["1342",3300],["1334",3000],["1381",1500],["1335",1000],["1343",1000],["2119",900]],"economic_revenue_total_czk":28106293,"purpose_expenditure":[["3113",6195214],["6171",3220200],["2219",2336000],["3639",1825900],["6112",1337000],["5512",808116],["6399",785259],["2212",781183],["1032",668000],["3722",576100],["3723",341900],["3419",323000],["3631",300000],["3429",263477],["2321",202000],["3392",173000],["4351",141000],["3399",125117],["1036",109000],["6320",100500],["3745",85110],["3521",80000],["3341",75700],["3632",69390],["3311",65000],["3511",60000],["3612",50000],["5213",50000],["3314",45000],["3421",37100],["6409",35000],["3326",33570],["3319",29600],["6114",25000],["2292",20000],["3525",20000],["4350",20000],["6402",19691],["1031",15000],["6310",6000],["3315",5000]],"purpose_expenditure_total_czk":21458127},"actual":{"economic_expenditure":[["5331",3100000],["5169",2430144.33],["6121",2393854.01],["5011",1710884],["5023",1020674],["5171",1005825.03],["5336",834746],["5031",631134],["5154",576903.56],["5365",439950],["5362",400728],["5139",332837.01],["5137",295251.36],["5222",268565.09],["5168",248162.22],["5032",244927],["5163",148532.6],["5021",147088],["5339",80000],["5492",75976],["5499",61079.5],["5212",60000],["5221",60000],["5156",59000.42],["5194",44840],["5162",36003.87],["5173",35250.44],["5138",27215],["5038",25808],["6130",24710],["5364",19691],["5323",18929],["5199",17988],["5167",12890],["5151",12349],["5136",9893],["5329",8700],["5172",7240.64],["5179",6856],["5132",5246],["5161",5240],["5321",2300],["5176",790],["5363",481]],"economic_expenditure_total_czk":16948683.08,"economic_financing":[["8118",-10000000],["8115",-631446.52],["8901",968.31]],"economic_financing_total_czk":-10630478.21,"economic_revenue":[["1211",9791779.81],["1121",5248020.48],["1111",3601032.85],["2111",3259991.65],["1511",1183521.92],["4116",930496],["1113",693199.68],["2141",529197.31],["1345",478564],["1122",439950],["1112",341983.84],["2324",221901.91],["4112",202300],["1386",191176.1],["2321",140000],["1387",74930.57],["2131",62114],["2132",45603],["2112",34958],["2133",33876.96],["4111",32500],["3111",15100],["1341",10960],["1361",9710],["1334",2972],["1381",1487.41],["1342",900],["2119",500],["2328",288],["1335",145.8]],"economic_revenue_total_czk":27579161.29,"purpose_expenditure":[["3113",4808814],["6171",3148433.39],["3639",1744332.33],["6112",1335537],["6399",839489],["1032",621950.04],["2212",616464.8],["3722",555850.83],["2219",512629.75],["5512",404151.07],["3723",341864.1],["3631",265577.98],["3429",263477],["3419",246191.58],["2321",145715.46],["4351",125677.39],["3399",124871.8],["1036",108191],["6320",100312],["3745",84548],["3521",80000],["3511",60000],["3311",56116],["3632",49471.78],["3341",42665.99],["3314",42221],["3421",35312],["3319",29591],["3612",27948.1],["6409",22944.09],["6114",22067],["3525",20000],["6402",19691],["2292",18929],["4350",12000],["3326",7000],["6310",4867.6],["1031",3780]],"purpose_expenditure_total_czk":16948683.08}},"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."}}}}