{"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:00362417","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00362417","name":"Obec Salaš","short_name":"Salaš","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Uherské Hradiště","municipality_code":592561},"amounts":{"revenue_approved":9900000,"revenue_adjusted":11678000,"revenue_actual":11275604.49,"expense_approved":9189000,"expense_adjusted":22178000,"expense_actual":21089598.85,"tax_revenue":10299918.02,"nontax_revenue":741586.47,"capital_revenue":0,"transfer_revenue":234100,"current_expense":8949066.16,"capital_expense":12140532.69,"budget_balance":-9813994.36,"cash_current":5556804.88,"cash_previous":6286663.06},"ratios":{"revenue_execution":0.96554243,"expense_execution":0.95092429,"balance_to_revenue":-0.87037412,"cash_to_expense":0.26348557,"cash_yoy":-0.11609628,"capital_expense_share":0.57566447,"transfer_revenue_share":0.02076164},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00362417/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00362417"},"seo":{"slug":"salas","path":"/cz/municipalities/salas/"},"population":{"value":413,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":9900000,"expenditure_czk":9189000,"financing_czk":-711000,"balance_czk":711000},{"stage":"revised","revenue_czk":11678000,"expenditure_czk":22178000,"financing_czk":10500000,"balance_czk":-10500000},{"stage":"actual","revenue_czk":11275604.49,"expenditure_czk":21089598.85,"financing_czk":9813994.36,"balance_czk":-9813994.36}],"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",1820000],["5011",1190000],["5023",1000000],["6312",1000000],["5169",780000],["5031",485000],["5171",415000],["5163",360000],["5154",276000],["5021",242000],["5032",215000],["5139",196000],["5137",160000],["5499",107000],["5321",82000],["5151",81000],["5156",76500],["5168",70000],["5222",70000],["5329",70000],["5179",65000],["5194",56000],["5175",51000],["6130",50000],["5323",42000],["5162",35000],["5166",30000],["5138",20000],["5173",20000],["5365",20000],["5167",15000],["5333",15000],["5134",10000],["5136",10000],["5903",10000],["5339",9000],["5038",7000],["5132",6000],["5161",5500],["5041",5000],["5019",3000],["5362",3000],["5909",3000],["5042",1000],["5131",1000],["5153",1000]],"economic_expenditure_total_czk":9189000,"economic_financing":[["8124",-711000]],"economic_financing_total_czk":-711000,"economic_revenue":[["1211",4368417],["1121",2200000],["1111",1600000],["1345",325000],["1113",290000],["2111",206000],["2132",180000],["1511",170000],["1112",120000],["4112",100583],["3111",100000],["2324",60000],["2343",55000],["1122",20000],["1381",20000],["2131",20000],["2139",20000],["1342",10000],["2112",10000],["1341",9000],["2142",6000],["1349",3000],["1361",3000],["2119",2000],["2133",2000]],"economic_revenue_total_czk":9900000,"purpose_expenditure":[["3639",1567000],["6112",1313000],["2321",1210000],["6171",1129000],["3745",735000],["3613",620000],["2219",560000],["3722",250000],["3631",220000],["2310",210000],["3419",157000],["3723",155000],["2341",150000],["4359",107000],["3319",102000],["6320",100000],["5512",80000],["3429",70000],["3729",70000],["2141",50000],["3314",50000],["3399",45000],["2292",42000],["3392",40000],["3728",40000],["3113",20000],["3349",20000],["3721",20000],["6399",20000],["3341",10000],["5213",10000],["6310",10000],["3612",5000],["3632",2000]],"purpose_expenditure_total_czk":9189000},"revised":{"economic_expenditure":[["6121",12084500],["5171",1832000],["5011",1310000],["5169",1153000],["5023",1130000],["5365",640000],["5031",560000],["5021",469500],["5139",454000],["5163",416000],["5137",248500],["5154",238000],["5032",226000],["6122",153000],["5175",135500],["5499",129000],["5222",114500],["5168",109000],["5151",99000],["5156",88500],["5321",83000],["6130",82500],["5179",55000],["5194",51000],["5323",43000],["5162",42000],["5329",35000],["5173",22000],["5167",21000],["5364",20000],["5339",19000],["5134",15000],["5492",13000],["5136",10000],["5903",10000],["5019",9000],["5161",8500],["5172",8000],["5038",7000],["5138",7000],["5041",6000],["5132",6000],["5909",5000],["5133",3000],["5362",3000],["5042",2000],["5131",1000],["5153",1000]],"economic_expenditure_total_czk":22178000,"economic_financing":[["8123",13000000],["8117",2000000],["8118",-2000000],["8115",-1389000],["8124",-1111000]],"economic_financing_total_czk":10500000,"economic_revenue":[["1211",4428417],["1121",2395000],["1111",1620000],["1122",640000],["2111",344500],["1511",340000],["1345",325000],["1113",320000],["2132",186000],["1112",170000],["2324",153983],["4222",101000],["4112",100600],["2141",100000],["3111",100000],["1386",87000],["2343",60000],["1387",40000],["2139",40000],["4111",32500],["2131",25000],["1381",20000],["1342",10000],["2112",10000],["1341",9000],["2142",6000],["2119",4000],["1349",3000],["1361",3000],["2133",2000],["1382",1000],["2329",1000]],"economic_revenue_total_czk":11678000,"purpose_expenditure":[["4339",11001000],["3639",3000500],["6112",1486000],["6171",1258000],["3745",1082000],["6399",640000],["3613",447000],["3419",443000],["3723",310000],["5512",281500],["2219",270500],["3631",265000],["2341",250000],["3722",250000],["3314",140000],["3319",133000],["3729",120000],["4359",107000],["6320",102000],["3429",86000],["3399",76000],["2141",62000],["2292",43000],["3421",43000],["2321",42000],["3728",40000],["3724",35000],["6114",32500],["1036",20000],["3341",20000],["3636",20000],["6402",20000],["6310",12000],["2310",10000],["3113",10000],["5213",10000],["3612",5000],["3632",2000],["6409",2000],["3391",1000]],"purpose_expenditure_total_czk":22178000},"actual":{"economic_expenditure":[["6121",11905032.69],["5171",1797278.3],["5011",1198155],["5023",1044058],["5169",959845.79],["5365",638610],["5031",508460],["5139",387188.04],["5021",378482],["5163",357639.7],["5137",230678.97],["5154",224739.02],["5032",201800],["6122",153000],["5222",114080],["5175",112012.92],["5499",111398],["5168",105463.83],["5151",97081],["6130",82500],["5321",80263],["5156",77746.3],["5179",53481.19],["5323",42200],["5162",38034.74],["5329",33040],["5194",31653],["5167",20470],["5339",18125.39],["5364",17337.71],["5492",12100],["5019",8313],["5172",7357],["5134",6472],["5138",6292],["5041",5602.06],["5038",4912],["5161",4838],["5173",3909],["5136",2399],["5133",2058.2],["5042",1815],["5132",1425],["5909",1149],["5362",697],["5131",406]],"economic_expenditure_total_czk":21089598.85,"economic_financing":[["8123",9794536.18],["8117",2000000],["8118",-2000000],["8115",729858.18],["8124",-710400]],"economic_financing_total_czk":9813994.36,"economic_revenue":[["1211",4422213.83],["1121",2366095.19],["1111",1614872.92],["1122",638610],["1511",336882.56],["1345",313481.47],["1113",312883.83],["2111",268404],["2132",162997],["1112",154256.36],["4222",101000],["4112",100600],["2324",98887.87],["1386",86201.84],["2141",71250],["2343",59564.1],["2139",38000],["1387",33787.74],["4111",32500],["2131",23259],["2112",8880],["1342",7790],["1341",7221.53],["2142",5870.6],["1361",3360],["2119",3200],["1349",1550],["2329",873.9],["1381",698.01],["2133",400],["1382",12.74]],"economic_revenue_total_czk":11275604.49,"purpose_expenditure":[["4339",10850950.03],["3639",2815596.02],["6112",1369675.86],["6171",1107237.3],["3745",982734.03],["6399",638610],["3419",423094.6],["3613",377245.49],["3723",283810.51],["5512",279040.51],["3631",263267.31],["2341",234982],["2219",234135],["3722",216620.03],["3319",121549.2],["3314",119938.39],["3729",103303.17],["6320",101989],["4359",97310],["3429",86000],["3399",58065.31],["2141",56883],["2292",42200],["3728",36312],["3421",31923.08],["2321",31384],["6114",23686],["3636",17746.65],["6402",17337.71],["3341",15923],["3724",15579],["1036",13650],["6310",10969.65],["3113",9000],["6409",1149],["3391",580],["3632",122]],"purpose_expenditure_total_czk":21089598.85}},"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."}}}}