{"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:43313906","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"43313906","name":"Obec Slatina","short_name":"Slatina","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Klatovy","municipality_code":578436},"amounts":{"revenue_approved":3094000,"revenue_adjusted":4672806,"revenue_actual":4645141.71,"expense_approved":4342627,"expense_adjusted":4952928,"expense_actual":3772797.27,"tax_revenue":2936539.05,"nontax_revenue":855742.66,"capital_revenue":0,"transfer_revenue":852860,"current_expense":3719742.27,"capital_expense":53055,"budget_balance":872344.44,"cash_current":12624540.87,"cash_previous":11544634.96},"ratios":{"revenue_execution":0.99407973,"expense_execution":0.76173069,"balance_to_revenue":0.18779716,"cash_to_expense":3.34620176,"cash_yoy":0.0935418,"capital_expense_share":0.01406251,"transfer_revenue_share":0.18360258},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/43313906/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/43313906"},"seo":{"slug":"slatina-43313906","path":"/cz/municipalities/slatina-43313906/"},"population":{"value":94,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3094000,"expenditure_czk":4342627,"financing_czk":1248627,"balance_czk":-1248627},{"stage":"revised","revenue_czk":4672806,"expenditure_czk":4952928,"financing_czk":280122,"balance_czk":-280122},{"stage":"actual","revenue_czk":4645141.71,"expenditure_czk":3772797.27,"financing_czk":-872344.44,"balance_czk":872344.44}],"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":[["5171",1485900],["5169",1236500],["5023",310000],["5139",255000],["5021",155000],["5365",100500],["5153",100000],["6121",100000],["5154",95000],["5903",62000],["5362",50100],["5321",50000],["5137",36000],["5194",35000],["5163",32588],["5364",31527],["5032",30000],["6130",30000],["5175",29912],["5162",28000],["5166",24000],["5168",20000],["5156",15000],["5173",11000],["5323",5100],["5229",4800],["5167",3500],["5019",2000],["5041",2000],["5136",1200],["5161",1000]],"economic_expenditure_total_czk":4342627,"economic_financing":[["8115",1248627]],"economic_financing_total_czk":1248627,"economic_revenue":[["1211",930000],["1121",530000],["2111",500000],["1511",400000],["1111",375000],["1113",85000],["4112",72000],["1345",60000],["2131",35000],["1356",30000],["2329",30000],["1112",25000],["1386",11000],["1381",5000],["1387",5000],["1361",1000]],"economic_revenue_total_czk":3094000,"purpose_expenditure":[["3639",1500000],["6171",600000],["1031",400000],["1032",400000],["6112",320000],["2321",160000],["6399",150000],["3722",85000],["1036",80000],["3319",80000],["3631",80000],["3721",80000],["3723",80000],["5213",62000],["2212",50000],["2341",50000],["5512",50000],["3399",35000],["6402",31527],["2141",15000],["6320",11000],["2310",8000],["2292",5100],["3326",5000],["6310",5000]],"purpose_expenditure_total_czk":4342627},"revised":{"economic_expenditure":[["5171",1486900],["5169",1436500],["5139",417000],["5023",334000],["5021",194500],["5153",125000],["5365",120500],["6121",104800],["5154",98100],["5362",80100],["5903",62000],["5321",60000],["5194",56050],["5137",36000],["5364",35295],["5163",32588],["5032",30000],["6130",30000],["5162",28000],["5175",25032],["5166",24000],["5168",20000],["5222",20000],["5156",17000],["5229",15260],["6119",15000],["5173",11587],["5363",10000],["5136",5200],["5323",5100],["5492",5000],["5167",3500],["5019",3275],["5041",2700],["5161",1530],["5039",931],["5329",480]],"economic_expenditure_total_czk":4952928,"economic_financing":[["8115",280122]],"economic_financing_total_czk":280122,"economic_revenue":[["1211",1095000],["2111",789000],["1121",580000],["1511",455000],["1111",410000],["4116",390610],["4122",328534],["1122",120000],["1113",85000],["4112",71800],["1345",60000],["1356",50000],["2329",40000],["1112",38200],["2131",36000],["4111",32500],["4216",29416],["1386",22000],["1334",13246],["2321",10000],["1387",8000],["1381",5000],["1361",3500]],"economic_revenue_total_czk":4672806,"purpose_expenditure":[["3639",1500000],["6171",802000],["1031",600000],["1032",400000],["6112",344000],["6399",200000],["2321",170000],["3721",87000],["3722",85000],["3631",84000],["1036",81000],["3319",80700],["3723",80000],["5512",69600],["5213",62000],["3399",61050],["2212",50000],["2341",50000],["6402",35295],["2141",15000],["2399",15000],["3900",15000],["6114",14443],["6320",11000],["3326",10800],["2310",8000],["2292",5100],["3524",5000],["6310",5000],["3349",4000],["3111",2000],["6409",940]],"purpose_expenditure_total_czk":4952928},"actual":{"economic_expenditure":[["5169",1062901.24],["5171",949871.7],["5139",373552.8],["5023",333408],["5021",192588],["5153",128295.14],["5365",119280],["5154",82288.45],["5362",65980],["5321",59846.68],["5194",55835.6],["6121",39055],["5364",35295],["5162",30125.05],["5032",30000],["5163",28995.8],["5166",24000],["5222",20000],["5175",18065],["5137",17676.49],["5156",17366],["5168",16107.52],["5229",15257],["6119",12000],["5363",10000],["5173",9590],["5323",5049],["5492",5000],["5136",4625],["5041",2684.44],["5019",2481],["6130",2000],["5167",1580],["5039",838.36],["5161",679],["5329",480]],"economic_expenditure_total_czk":3772797.27,"economic_financing":[["8118",-700000],["8115",-172344.44]],"economic_financing_total_czk":-872344.44,"economic_revenue":[["1211",1093764.81],["2111",771279.69],["1121",584810.67],["1511",456532.47],["1111",409369.23],["4116",390610],["4122",328534],["1122",119280],["1113",77368.55],["4112",71800],["1345",59500],["1356",49894.56],["2329",38958.97],["1112",38133.6],["2131",35504],["4111",32500],["4216",29416],["1386",21302.5],["1334",13245.6],["2321",10000],["1387",8351.57],["1361",3400],["1335",1402.4],["1381",175.28],["1382",7.81]],"economic_revenue_total_czk":4645141.71,"purpose_expenditure":[["3639",951965.7],["6171",734838.55],["1031",577620.6],["6112",342411],["1032",226876.78],["6399",185166],["2321",85245.84],["1036",81000],["3723",75938.39],["3631",72555.07],["3722",67427.45],["5512",64287.71],["3399",60835.6],["3721",56846.68],["3319",46873.34],["6402",35295],["3900",15000],["2141",14520],["6114",13881],["2399",12000],["6320",10536],["3326",8566.82],["2212",8339.3],["2310",5909.64],["2292",5049],["3524",5000],["3349",4000],["3111",2000],["6310",1871.8],["6409",940]],"purpose_expenditure_total_czk":3772797.27}},"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."}}}}