{"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:00284459","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00284459","name":"město Slavičín","short_name":"Slavičín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Zlín","municipality_code":585751},"amounts":{"revenue_approved":205107500,"revenue_adjusted":225230500,"revenue_actual":229938944.04,"expense_approved":318009000,"expense_adjusted":348678000,"expense_actual":224834068.07,"tax_revenue":155172706.3,"nontax_revenue":42740883.98,"capital_revenue":9809064.7,"transfer_revenue":22216289.06,"current_expense":139354004.22,"capital_expense":85480063.85,"budget_balance":5104875.97,"cash_current":141831371.32,"cash_previous":135469946.93},"ratios":{"revenue_execution":1.020905,"expense_execution":0.64481862,"balance_to_revenue":0.02220101,"cash_to_expense":0.63082687,"cash_yoy":0.0469582,"capital_expense_share":0.38019178,"transfer_revenue_share":0.09661821},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00284459/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00284459"},"seo":{"slug":"slavicin","path":"/cz/municipalities/slavicin/"},"population":{"value":6217,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":205107500,"expenditure_czk":318009000,"financing_czk":112901500,"balance_czk":-112901500},{"stage":"revised","revenue_czk":225230500,"expenditure_czk":348678000,"financing_czk":123447500,"balance_czk":-123447500},{"stage":"actual","revenue_czk":229938944.04,"expenditure_czk":224834068.07,"financing_czk":-5104875.97,"balance_czk":5104875.97}],"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",109820000],["5169",44268000],["6901",36000000],["5171",19849000],["5011",17731000],["6125",17670000],["5331",14895000],["5901",10157000],["5222",5377000],["5031",4733000],["6130",4000000],["5154",3544000],["5362",3190000],["5660",3100000],["5023",2703000],["5021",2225000],["5499",1850000],["5032",1782000],["5152",1620000],["5139",1455000],["6119",1050000],["5137",934000],["5163",812000],["5136",744000],["5166",700000],["6123",700000],["6351",690000],["5323",647000],["5168",630000],["5164",514000],["6322",500000],["5492",470000],["5151",439000],["5153",396000],["5179",285000],["5189",270000],["5156",266000],["5042",250000],["6122",250000],["5161",226500],["5175",175000],["5172",150000],["5162",140000],["5167",123000],["5194",110000],["5339",109000],["5329",80000],["5038",70000],["6359",68000],["5138",65000],["5019",40000],["5192",30000],["5173",28500],["5134",27000],["5132",22000],["5039",16000],["5229",10000],["5131",3000]],"economic_expenditure_total_czk":318009000,"economic_financing":[["8115",112901500]],"economic_financing_total_czk":112901500,"economic_revenue":[["1211",62000000],["1121",32000000],["1111",22000000],["4216",19172000],["2111",17779000],["2132",11523000],["3111",10500000],["1511",6000000],["1345",5500000],["1113",4400000],["4112",4193500],["2324",1680000],["1112",1600000],["4222",1453000],["2460",1158000],["1386",1000000],["2141",1000000],["1361",700000],["4116",609000],["2139",300000],["2131",180000],["1341",105000],["1343",100000],["4121",60000],["2112",50000],["2212",45000]],"economic_revenue_total_czk":205107500,"purpose_expenditure":[["6171",42632000],["6409",40317000],["3639",28236000],["3113",25389000],["3613",21714000],["2212",21058000],["3612",20200000],["3636",18026000],["3519",13000000],["2219",7250000],["3392",6732000],["3745",6721000],["3722",5998000],["3412",5137000],["3631",4071000],["3723",3880000],["6112",3800000],["3314",3702000],["1032",3602000],["3111",3562000],["3419",3380000],["2321",3050000],["1012",2790000],["3421",2764000],["5512",2628000],["3522",2500000],["3632",2407000],["2229",2190000],["6399",1800000],["5311",1340000],["3900",1000000],["3315",863000],["4359",785000],["6320",700000],["2292",647000],["4339",600000],["3635",550000],["3349",530000],["4349",480000],["4375",431000],["3726",325000],["2310",320000],["3399",160000],["3326",140000],["6310",110000],["3721",100000],["3729",100000],["3231",68000],["3121",60000],["4357",54000],["1039",50000],["3341",30000],["3799",30000]],"purpose_expenditure_total_czk":318009000},"revised":{"economic_expenditure":[["6121",148295000],["5169",46956000],["5171",21956000],["5011",18148000],["6125",17670000],["5331",14895000],["6901",11448000],["5365",10128000],["6130",6700000],["5222",5817000],["5031",4733000],["5154",3557000],["5362",3190000],["5660",3100000],["5336",2842000],["5023",2703000],["5021",2390000],["5499",1850000],["5032",1782000],["5139",1772000],["5137",1623000],["5152",1620000],["6119",1325000],["5901",1032000],["6122",986000],["5166",921000],["5136",908000],["6423",855000],["5163",812000],["6123",700000],["6322",700000],["6351",690000],["5323",647000],["5168",640000],["5164",516000],["5492",470000],["5151",452000],["5153",409000],["5156",393000],["5138",373000],["5179",285000],["5175",275000],["5189",270000],["5042",250000],["5161",226500],["5172",150000],["5339",147000],["5162",142000],["5167",123000],["5364",112000],["5194",110000],["5329",80000],["5038",70000],["6359",68000],["5223",60000],["5493",50000],["5019",40000],["5134",37000],["5132",33000],["5192",30000],["5123",29000],["5173",28500],["5221",26000],["5039",16000],["5229",10000],["5131",3000],["5213",3000]],"economic_expenditure_total_czk":348678000,"economic_financing":[["8115",123447500]],"economic_financing_total_czk":123447500,"economic_revenue":[["1211",62000000],["1121",32000000],["1111",22000000],["4216",19172000],["2111",17789000],["2132",11523000],["3111",10500000],["1122",10128000],["1511",6000000],["1345",5500000],["4222",5083000],["1113",4400000],["4112",4193500],["4116",3885000],["2324",1779000],["1112",1600000],["2460",1158000],["1386",1000000],["2141",1000000],["3129",918000],["4122",818000],["1361",700000],["2329",669000],["2139",300000],["4111",280000],["2321",195000],["2131",180000],["1341",105000],["1343",100000],["2229",100000],["4121",60000],["2112",50000],["2212",45000]],"economic_revenue_total_czk":225230500,"purpose_expenditure":[["6171",43126000],["3613",41002000],["3639",31480000],["3113",27596000],["2212",23206000],["3612",20210000],["3636",17563000],["2219",13559000],["3519",13000000],["6399",11928000],["6409",11645000],["3392",8935000],["3745",8045000],["3631",5821000],["3722",5640000],["3412",5233000],["3421",4424000],["3111",4312000],["3723",3898000],["3314",3897000],["6112",3800000],["1032",3795000],["3419",3768000],["5512",3448000],["2229",3090000],["2321",3083000],["1012",2960000],["2143",2960000],["3522",2500000],["3632",2438000],["4359",1667000],["5311",1340000],["3900",1000000],["3315",863000],["3635",825000],["6320",700000],["2292",647000],["4339",600000],["3349",540000],["4349",480000],["3399",468000],["4375",431000],["3326",367000],["2310",348000],["3726",325000],["6114",280000],["3114",250000],["3231",197000],["6402",112000],["3341",110000],["6310",110000],["3721",100000],["3729",100000],["4357",96000],["2223",81000],["3121",60000],["3330",60000],["1039",50000],["3312",50000],["3799",30000],["1070",8000],["4374",7000],["4358",6000],["3599",3000],["4371",3000],["3741",2000]],"purpose_expenditure_total_czk":348678000},"actual":{"economic_expenditure":[["6121",65651371.27],["5169",43323252.89],["5011",18082693],["5331",12395000],["5365",10128090],["5171",8950190.17],["6125",6093013.14],["5222",5469000],["5031",5038384],["6111",3581368.9],["5154",3425177.86],["6351",2884988],["5336",2842402.54],["5021",2794054],["5660",2785000],["5137",2677651.29],["5023",2599663],["5152",2201143.1],["6130",2094151],["5139",1933927.89],["5032",1896207],["5499",1738798.8],["6119",1421145],["6122",1398482.54],["5136",1180474.33],["5166",1106856.85],["5168",947832.09],["6423",855000],["5163",788305.03],["5164",755034.74],["6123",727544],["6322",700000],["5151",692567.77],["5362",691455],["5323",622400],["5175",567340.61],["5492",350500],["5493",302000],["5156",294198.48],["5189",247305],["5153",243255.65],["5042",227999.92],["5167",225104.03],["5161",221548.89],["5179",218266.9],["5194",210239.24],["5339",207000],["5162",127069.76],["5364",111693.2],["5172",109569.03],["5138",87688.94],["5123",79746.52],["5329",76247],["5038",75228],["6359",68000],["5132",60718.88],["5223",60000],["5173",41242],["5192",34358],["5134",30961],["5041",28761.94],["5221",26000],["5019",12706],["6127",5000],["5039",4126.77],["5904",3194.11],["5213",3000],["5131",1373]],"economic_expenditure_total_czk":224834068.07,"economic_financing":[["8117",1450000000],["8118",-1450000000],["8115",-5428240.54],["8901",323496.43],["8902",-131.86]],"economic_financing_total_czk":-5104875.97,"economic_revenue":[["1211",63838851.29],["1121",34178484.46],["1111",24829706.7],["2111",18724323.57],["2132",13566735.96],["1122",10128090],["3112",9322872],["4216",7753592.75],["1511",7345867.68],["1345",5726516.48],["1113",4517752.74],["4116",4462218.02],["4112",4193500],["4213",2710198.31],["2324",2490557.35],["1112",2227866.05],["2141",2199176.49],["2329",1534908.98],["4222",1414433.63],["2460",1322647],["4122",1285337],["1386",1245260.68],["2420",855000],["2212",801234.45],["1387",488040.88],["1361",377260],["3122",315892.7],["2131",285061.66],["4111",280000],["2139",261968],["2321",229000],["3121",150000],["2449",144646],["1343",126723],["4121",114092],["1341",102209],["2229",100488],["2119",95340.39],["2322",68004],["2112",60582.13],["1334",22042.3],["3111",20300],["1381",9935.84],["1335",8099.2],["4113",2917.35],["2133",1210]],"economic_revenue_total_czk":229938944.04,"purpose_expenditure":[["6171",35434616.8],["3613",31465250.91],["3612",19558734.05],["3113",15231786.78],["2212",12006509.29],["3639",11233740.4],["6399",9389525],["3392",8238021.47],["2219",8212945.4],["3745",7830808.27],["3636",5457421.58],["3722",5246535.51],["3314",3826816.15],["3419",3767500],["3111",3746521.15],["6112",3682924],["3412",3608485.6],["1032",3544865.13],["3723",3524477.07],["2229",3044057.53],["5512",2996281.89],["1012",2851564.51],["3631",2792242.55],["2321",1939459.22],["3421",1846708.33],["2143",1740474.29],["4359",1667000],["3632",1010785.9],["3522",1000000],["3900",985000],["3635",819170],["5311",714854.05],["6320",647946],["2292",622400],["3315",544869.89],["3349",538698.59],["4339",502000],["4349",479160],["4375",431000],["3399",428876],["3326",318338],["6114",280000],["3114",214530.45],["3231",196502],["3726",172172],["6409",133670.88],["6402",111693.2],["6310",102517.89],["4357",96000],["3341",86163.2],["2223",80978],["3729",72966],["3121",60000],["3330",60000],["3312",50000],["3721",47568],["1039",45312],["2310",36848.8],["3799",29774.34],["1070",8000],["4374",7000],["4358",6000],["3599",3000],["4371",3000],["3741",2000]],"purpose_expenditure_total_czk":224834068.07}},"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."}}}}