{"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:00282651","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00282651","name":"Město Šlapanice","short_name":"Šlapanice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Brno-venkov","municipality_code":583952},"amounts":{"revenue_approved":361706400,"revenue_adjusted":387956800,"revenue_actual":402506396.59,"expense_approved":400120100,"expense_adjusted":506720500,"expense_actual":469316614.05,"tax_revenue":224581709.73,"nontax_revenue":59584128.07,"capital_revenue":321057,"transfer_revenue":118019501.79,"current_expense":266291589.07,"capital_expense":203025024.98,"budget_balance":-66810217.46,"cash_current":75762540.86,"cash_previous":146105725.38},"ratios":{"revenue_execution":1.03750314,"expense_execution":0.92618438,"balance_to_revenue":-0.16598548,"cash_to_expense":0.16143162,"cash_yoy":-0.48145399,"capital_expense_share":0.43259714,"transfer_revenue_share":0.29321149},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00282651/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00282651"},"seo":{"slug":"slapanice-00282651","path":"/cz/municipalities/slapanice-00282651/"},"population":{"value":7935,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":361706400,"expenditure_czk":400120100,"financing_czk":38413700,"balance_czk":-38413700},{"stage":"revised","revenue_czk":387956800,"expenditure_czk":506720500,"financing_czk":118763700,"balance_czk":-118763700},{"stage":"actual","revenue_czk":402506396.59,"expenditure_czk":469316614.05,"financing_czk":66810217.46,"balance_czk":-66810217.46}],"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":[["5011",87571000],["6121",85150000],["5169",41253000],["5331",26250000],["6122",25000000],["5031",22460000],["5171",13042500],["6901",12500000],["5365",9000000],["5032",8537000],["5901",7000000],["5154",5786600],["5166",5490000],["6130",5000000],["5153",4344800],["5168",3474600],["5139",3071000],["5023",3000000],["5137",2900600],["5021",2742000],["5323",2600000],["5222",2540000],["5141",2000000],["5172",1700000],["5151",1596200],["5362",1575900],["5167",1428000],["5161",1202300],["5163",1113000],["5042",1100000],["5164",936500],["5499",819500],["6125",800000],["5152",740000],["5041",629000],["5909",615000],["5162",603000],["5221",500000],["5156",495000],["5173",459000],["5038",420000],["5329",400000],["6123",400000],["5134",377600],["5136",288500],["5175",285000],["5194",151000],["5019",150000],["5903",150000],["5179",110500],["5138",105000],["5132",81000],["5199",45000],["5321",40000],["5192",27000],["5176",20000],["5133",18000],["5189",13000],["5229",10000],["5131",3000]],"economic_expenditure_total_czk":400120100,"economic_financing":[["8115",42413700],["8124",-4000000]],"economic_financing_total_czk":38413700,"economic_revenue":[["1211",82861600],["4112",64442000],["1121",42201100],["1111",31359900],["4216",24030900],["1361",19000000],["1511",14000000],["4116",13450000],["2132",12478000],["2111",7831000],["4213",6594900],["2212",6575000],["1113",5337000],["2122",5300000],["1122",5150000],["2324",4240000],["1345",3900000],["2141",2800000],["1112",2531000],["2329",1800000],["4122",1500000],["1386",1200000],["1381",900000],["1387",500000],["2131",400000],["1343",250000],["1341",230000],["4111",212000],["1334",200000],["2420",180000],["4121",89000],["2133",80000],["1356",55000],["1342",15000],["2112",13000]],"economic_revenue_total_czk":361706400,"purpose_expenditure":[["6171",134011400],["3613",38313500],["2212",23850000],["3113",22600000],["6409",19500000],["3639",17610000],["4339",16274000],["3632",12287000],["5311",12108800],["6399",10500000],["3631",8200000],["4351",7366000],["2219",6770000],["3111",6382600],["3722",6200000],["6221",5260000],["6112",4969200],["3725",4200000],["4357",4136000],["3729",3966400],["5512",3327200],["4341",2711000],["3314",2671500],["2292",2600000],["3421",2575000],["6310",2260000],["3745",2190000],["2229",2060000],["3636",2000000],["2221",1900000],["3399",1800000],["4359",1611000],["3635",1500000],["3392",816000],["3633",800000],["3349",645000],["2321",600000],["3732",564000],["3900",432000],["3612",421000],["2143",380000],["6114",280000],["3724",200000],["4356",200000],["3341",176500],["2122",176000],["5213",150000],["1014",130000],["3326",100000],["3721",50000],["4349",50000],["4379",50000],["3412",40000],["3744",30000],["2310",22000],["3322",20000],["3728",20000],["3742",20000],["2299",15000],["2141",12000],["1019",5000],["3315",5000]],"purpose_expenditure_total_czk":400120100},"revised":{"economic_expenditure":[["6121",172039300],["5011",92122700],["5169",48268600],["6130",32938400],["5031",23749700],["5331",21141100],["5171",14735100],["5032",8769700],["5365",8384200],["5154",6470000],["5166",5610100],["6125",5574500],["5023",4281600],["5139",3856500],["5021",3568400],["5137",3367800],["5336",3148500],["5153",3140500],["6122",3067500],["5362",3054300],["5222",2673500],["5323",2600000],["5168",2524500],["6111",1973000],["5141",1968500],["5151",1840900],["5161",1807600],["5172",1751900],["5901",1634500],["5909",1509200],["5042",1485800],["5163",1404800],["5499",1403500],["5167",1365200],["5164",1175500],["5329",1174800],["6123",1028200],["6351",1008900],["6119",958100],["5366",618700],["5173",617500],["5152",603700],["5221",570200],["5162",568700],["5175",495200],["5364",494300],["5156",475900],["5038",457200],["5194",319200],["6901",299600],["5136",293200],["5132",282200],["5041",260100],["5134",254900],["5223",246800],["5229",186900],["5182",172000],["5019",150000],["5903",150000],["5179",130000],["5138",111200],["5189",78100],["5492",62000],["5123",61600],["5199",52900],["5192",37300],["5321",26900],["5176",22200],["5133",18700],["5811",14400],["5122",7000],["5131",3000],["5029",2000]],"economic_expenditure_total_czk":506720500,"economic_financing":[["8115",72808700],["8117",34955000],["8113",15000000],["8124",-4000000]],"economic_financing_total_czk":118763700,"economic_revenue":[["1211",82201400],["4112",64442000],["1121",41595900],["4216",31926000],["1111",30548000],["4116",19063400],["1361",19000000],["2132",15640000],["1511",14000000],["2212",12348700],["2111",11466900],["1122",8322500],["1113",5502100],["2122",5300000],["4122",4385700],["1345",3900000],["2324",3059200],["2141",2800000],["1112",2531000],["2329",2202700],["1386",1200000],["1343",1000000],["4121",944400],["1381",900000],["2149",558800],["1387",500000],["2229",439000],["2131",400000],["2123",256300],["1341",230000],["4111",215000],["1334",200000],["2420",180000],["3113",123000],["2322",122400],["3111",108100],["1356",105000],["3122",90000],["2133",80000],["1342",48500],["2112",13000],["2119",5000],["2310",2800]],"economic_revenue_total_czk":387956800,"purpose_expenditure":[["3613",145613500],["6171",128056400],["3639",47870000],["3113",21111900],["4339",16274000],["5311",15408800],["6399",11300000],["3631",9805000],["4351",8491000],["3111",7319200],["2219",6770000],["6112",6669200],["3722",6480000],["2212",5350000],["4357",5260700],["6221",5260000],["3725",5100000],["3729",3966400],["3635",3600000],["5512",3487200],["3399",3091000],["3314",2821500],["3421",2717600],["4341",2711000],["2292",2600000],["6409",2562500],["2221",2550000],["6310",2360000],["3745",2190000],["2229",2060000],["3636",2000000],["3419",1921400],["4359",1747000],["3633",1150000],["3632",1087000],["2310",1074700],["3392",816000],["2321",800000],["4356",668000],["3349",645000],["3732",564000],["3429",510000],["6402",504000],["3900",482000],["3612",421000],["2143",380000],["3326",350000],["3341",346500],["2122",301000],["6114",280000],["3330",270000],["3724",200000],["4349",150000],["5213",150000],["1014",130000],["4371",130000],["3319",105000],["6223",100000],["3311",91000],["3721",90000],["3728",74000],["3329",60000],["3299",57000],["4379",50000],["3412",40000],["3744",30000],["3322",20000],["3742",20000],["3315",17000],["2299",15000],["2141",12000],["1019",5000]],"purpose_expenditure_total_czk":506720500},"actual":{"economic_expenditure":[["6121",161416523.38],["5011",89538621],["5169",44101031.81],["6130",28712440],["5031",23035284],["5331",21141088],["5171",12788103.47],["5032",8484820],["5365",8322510],["5154",6124644.85],["6125",5574494.2],["5023",4181414],["5021",3327731],["5166",3252504.2],["5139",3190834.41],["5336",3148168.9],["5153",2861028.43],["5362",2743610.56],["5222",2590000],["6122",2582207.9],["5168",2488288.62],["5323",2414880],["5137",2338015.96],["6111",1972965.5],["5141",1968461.67],["5161",1807179.75],["5151",1728583],["5042",1485752.96],["5499",1400210],["5909",1354503.67],["5163",1344543.25],["5164",1074188.98],["6351",1008912],["5167",971567.98],["6119",958082],["5329",849211.05],["6123",799400],["5366",609000],["5173",573819],["5152",545714.47],["5162",534224.95],["5364",494333.12],["5175",488647.39],["5156",376574.8],["5038",375694],["5221",336175],["5194",307309.88],["5136",254647.45],["5223",246800],["5132",212975.37],["5041",154305.27],["5179",116422.08],["5134",93574],["5229",85000],["5172",72540.71],["5492",62000],["5123",61613],["5199",52836],["5189",51452],["5138",39190.06],["5321",26875],["5192",14518],["5811",14412],["5176",13751],["5133",11413],["5122",7000],["5029",1990]],"economic_expenditure_total_czk":469316614.05,"economic_financing":[["8117",1984000000],["8118",-1932000000],["8115",18343184.52],["8124",-4000000],["8901",467032.94]],"economic_financing_total_czk":66810217.46,"economic_revenue":[["1211",82410446.48],["4112",64442000],["1121",44129292.51],["1111",31139510.64],["4216",28969300.73],["1361",23303640],["4116",19063151.06],["1511",18573188.26],["2132",16429417.24],["2111",13395498.2],["2212",12784463.43],["1122",8322510],["1113",5832381.94],["2122",5100000],["4122",4385700],["1345",3870420],["2324",3211272.12],["1112",2876354.39],["2329",2867690.44],["2141",2614734.73],["1386",1607766.52],["1343",1311319],["4121",944350],["2149",883750],["1387",630120.76],["2131",599826],["2229",490867.78],["2322",444050],["2123",256332.53],["1341",215865],["4111",215000],["2119",211140],["2420",180000],["1334",174449.34],["3113",123403],["1356",120089.37],["3111",107654],["3122",90000],["2133",69033],["1342",48580],["2112",20122],["2328",13853.6],["1381",12775.52],["2449",7141],["1359",3000],["2211",2500],["2310",2436]],"economic_revenue_total_czk":402506396.59,"purpose_expenditure":[["3613",144576739.75],["6171",125170203.77],["3639",42909029],["3113",20187607.46],["5311",12415011.57],["4339",11497055.41],["6399",10944153.11],["3631",9648370.74],["4351",8450851.02],["3111",7296263.13],["6112",6560767.43],["3722",6234942.54],["2219",5317250.23],["4357",5076577.79],["6221",5038556.66],["3725",4957358.64],["3729",3937974.05],["3399",2971249.32],["3635",2811504],["3314",2782190.78],["3421",2556962.38],["2221",2485483],["4341",2462523.66],["2292",2414880],["6310",2318310.92],["3419",1867204],["3636",1476524.01],["4359",1398428.33],["5512",1343570.45],["3633",1129014.7],["2310",1035826.84],["3632",782856.97],["3392",732407.63],["3745",712308.18],["2321",706936.8],["6409",626934.33],["2212",603185],["3429",510000],["3732",499629.1],["6402",494333.12],["3900",462101.05],["3349",446888],["3341",328850.44],["3612",321307.52],["2143",303388],["2122",287940.21],["3326",271223.97],["3330",259659.35],["6114",255002.3],["4356",250418.48],["3724",194761.6],["2229",151555.25],["4371",130000],["3319",105000],["4349",99200],["1014",95962],["3311",91000],["6223",71542],["3721",63258.8],["3329",60000],["3299",57000],["3728",26148.1],["3744",24915.8],["3315",14615.36],["2299",3900]],"purpose_expenditure_total_czk":469316614.05}},"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."}}}}