{"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:00299456","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00299456","name":"Obec Slatinice","short_name":"Slatinice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Olomouc","municipality_code":505111},"amounts":{"revenue_approved":74825687.85,"revenue_adjusted":77004933.5,"revenue_actual":42805151.11,"expense_approved":95682499.85,"expense_adjusted":106839354.98,"expense_actual":64974536.8,"tax_revenue":37406448.24,"nontax_revenue":2837737.33,"capital_revenue":101040,"transfer_revenue":2459925.54,"current_expense":31551286.43,"capital_expense":33423250.37,"budget_balance":-22169385.69,"cash_current":7240480.94,"cash_previous":10291911},"ratios":{"revenue_execution":0.55587544,"expense_execution":0.60815171,"balance_to_revenue":-0.51791397,"cash_to_expense":0.11143567,"cash_yoy":-0.29648819,"capital_expense_share":0.51440537,"transfer_revenue_share":0.05746798},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00299456/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00299456"},"seo":{"slug":"slatinice","path":"/cz/municipalities/slatinice/"},"population":{"value":1586,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":74825687.85,"expenditure_czk":95682499.85,"financing_czk":20856812,"balance_czk":-20856812},{"stage":"revised","revenue_czk":77004933.5,"expenditure_czk":106839354.98,"financing_czk":29834421.48,"balance_czk":-29834421.48},{"stage":"actual","revenue_czk":42805151.11,"expenditure_czk":64974536.8,"financing_czk":22169385.69,"balance_czk":-22169385.69}],"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",61170000],["5169",8481637.85],["5331",2800000],["6323",2800000],["5011",2282000],["5023",2200000],["6122",2200000],["5171",1901200],["5139",1150000],["5021",1001000],["5031",968000],["5222",958500],["6119",800000],["5141",600000],["5365",566750],["5154",484000],["5153",425645],["5032",407000],["5137",390000],["5362",386935],["5163",360000],["5194",342500],["5323",315475],["5156",294000],["5499",273000],["5168",272000],["5166",200000],["5175",185000],["5329",156700],["5192",139540],["5162",112000],["5167",107000],["5041",100000],["5492",88826],["5223",85000],["5179",70300],["5164",57000],["5151",56000],["5134",55000],["5123",50000],["5136",50000],["5321",50000],["6127",50000],["5213",45000],["5132",27491],["5165",20000],["5339",20000],["5133",19000],["5229",18000],["5903",17000],["5901",15000],["5221",14500],["5038",13000],["5161",12000],["5122",9000],["5176",5500],["5173",3000],["5191",1000],["5212",1000]],"economic_expenditure_total_czk":95682499.85,"economic_financing":[["8123",12826201],["8115",9865365],["8124",-2879165],["8113",1500000],["8901",-455589]],"economic_financing_total_czk":20856812,"economic_revenue":[["4216",35847789.84],["1211",15395566],["1121",7678797],["1111",5569398],["1511",1983033],["1113",1238688],["1345",1186192],["1342",1156113],["2324",1105433],["2133",983650],["1122",561750],["1112",398485],["4112",370000],["2132",258148],["2322",230916],["2139",206767],["1386",180519],["1387",88475],["4116",65257.01],["1381",63794],["4111",50000],["1341",47409],["2111",47051],["1334",34075],["1361",18090],["4121",15000],["2131",14701],["2112",12750],["2119",10756],["1343",4680],["1344",2000],["2141",305],["1349",100]],"economic_revenue_total_czk":74825687.85,"purpose_expenditure":[["3113",50860000],["6171",10515426],["3745",4612991],["2219",3600000],["2115",3300000],["6112",2975500],["3330",2800000],["3639",2400000],["2310",1730140],["3723",1450000],["3412",1376645],["3722",1344000],["2321",962000],["6399",931685],["3631",812200],["2212",731637.85],["3319",666500],["6310",640000],["3419",510000],["3322",500000],["4399",500000],["3314",477000],["5512",397000],["3632",385000],["3429",321700],["6320",320000],["2295",315475],["6114",50000],["3399",44600],["3721",40000],["1036",36000],["5213",32000],["3341",30000],["5212",15000]],"purpose_expenditure_total_czk":95682499.85},"revised":{"economic_expenditure":[["6121",66290314.87],["5169",8468241.09],["5171",4428929.51],["5223",2885000],["5331",2800000],["5011",2610400],["6122",2436831.2],["5023",2200000],["5139",1365405.94],["5021",1106208],["5031",1071180],["5222",1028840.61],["5141",1004436.66],["5336",966025.55],["5154",811370.48],["6119",800000],["5365",566750],["5153",520932],["5362",516892],["5156",449195.89],["5032",445195],["5137",417553.42],["5168",401388],["5163",370000],["5194",353695],["5323",315475],["5499",312478],["5166",200000],["5175",187500],["5329",156700],["5192",139540],["5167",114650],["5162",114622],["5164",91227.97],["5492",86226],["5179",70300],["5136",66000],["5213",65000],["5151",62280],["5134",55000],["5041",50000],["5123",50000],["5321",50000],["6127",50000],["5364",40448.79],["6130",27840],["5132",27491],["5165",20000],["5339",20000],["5133",19000],["5229",18000],["5909",17200],["5903",17000],["5901",15000],["5221",14500],["5038",13000],["5161",10427],["5122",9000],["5019",6164],["5176",5500],["5173",3000],["5039",2000],["5191",1000],["5212",1000]],"economic_expenditure_total_czk":106839354.98,"economic_financing":[["8123",21803810.48],["8115",9865365],["8124",-2879165],["8113",1500000],["8901",-455589]],"economic_financing_total_czk":29834421.48,"economic_revenue":[["4216",35847789.84],["1211",15395566],["1121",7678797],["1111",5569398],["1511",1983033],["1113",1238688],["1345",1190192],["1342",1156113],["2324",1105433],["4116",1031282.56],["2132",1031049],["2133",984250],["1122",561750],["1112",432985],["4112",370000],["1386",305378.66],["2322",230916],["2139",206767],["1387",118179.14],["3111",101040],["2119",71629.3],["4111",65000],["1381",63794],["4122",61400],["1341",47409],["2111",47051],["1334",34075],["1361",20580],["4121",15000],["2131",14701],["2112",12750],["1343",5480],["2212",5000],["1344",2000],["2141",357],["1349",100]],"economic_revenue_total_czk":77004933.5,"purpose_expenditure":[["3113",53761661.52],["6171",13497088.77],["2219",6871845.26],["3745",4957974.14],["6112",2975500],["3330",2800000],["3639",2400000],["3631",1991837.43],["2310",1837759.22],["2321",1695246],["3412",1431276.52],["3722",1398000],["3723",1371886.81],["2115",1345844.19],["3322",1145000],["6399",1061642],["6310",1044436.66],["2212",905137.85],["3319",634700],["3314",560138.82],["3419",560000],["5512",502071],["3632",385000],["6320",330000],["3429",324700],["2295",315475],["4339",259290],["3599",102000],["1036",70000],["6114",65000],["3721",47000],["3399",46195],["3341",41000],["6402",40448.79],["5213",32000],["6409",17200],["5212",15000]],"purpose_expenditure_total_czk":106839354.98},"actual":{"economic_expenditure":[["6121",32843650.17],["5169",6897784.33],["5223",2800000],["5331",2800000],["5011",2472803],["5023",2178480],["5171",1906002.21],["5139",1148442.86],["5031",1040207],["5021",1003435],["5141",1000703.19],["5222",992751],["5336",966025.55],["5154",808702.48],["5365",564950],["6122",551760.2],["5153",519432],["5362",516791],["5156",444756.65],["5032",416400],["5168",399178],["5163",358396.26],["5137",327754.2],["5323",315474.4],["5499",258561],["5194",182699.88],["5166",168059],["5329",156700],["5175",119772.02],["5162",114601.36],["5164",89717.46],["5167",73318.11],["5179",70015.82],["5492",65093],["5213",63500],["5136",56422.86],["5151",56133],["5364",40448.79],["5321",33302],["5041",30000],["6130",27840],["5339",20000],["5165",19230],["5909",17200],["5229",10000],["5038",9921],["5019",5916],["5221",4500],["5132",3107],["5161",2991],["5039",1608]],"economic_expenditure_total_czk":64974536.8,"economic_financing":[["8123",21803810.48],["8115",3051430.06],["8124",-2879165],["8901",193310.15]],"economic_financing_total_czk":22169385.69,"economic_revenue":[["1211",15770537.21],["1121",8443528.5],["1111",5985531.71],["1511",2006392.95],["1342",1205358],["1345",1191897],["2132",1149852],["1113",1116059.15],["4116",1031282.55],["4216",932242.99],["2324",634957.47],["1122",561750],["1112",550373.62],["2133",478481],["4112",370000],["1386",307630.93],["2322",230916],["2139",203887],["1387",120566.48],["3111",101040],["2119",71629.3],["4111",65000],["4122",61400],["1343",48328],["1341",46579],["2111",43771],["1334",27382.4],["1361",22030],["2131",16115],["2212",5000],["2112",2625],["1381",2453.29],["2141",503.56],["1349",50]],"economic_revenue_total_czk":42805151.11,"purpose_expenditure":[["3113",28519560.59],["6171",9315606.14],["2219",4371554.27],["3745",4188559.64],["6112",2867615],["3330",2800000],["3631",1652661.21],["3723",1107350.25],["6399",1061642],["6310",1030953.45],["3412",876413.71],["2212",860380.32],["3322",844755.7],["3722",768626.83],["3419",550000],["2321",515677.76],["3314",477265.6],["3319",470397.3],["2115",377520],["5512",360775.47],["6320",328146],["2295",315474.4],["3429",314700],["2310",271377.49],["4339",259290],["3599",101979],["1036",70000],["3632",62039],["3721",46773.69],["3399",46094],["6114",43480],["6402",40448.79],["3341",40219.19],["6409",17200]],"purpose_expenditure_total_czk":64974536.8}},"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."}}}}