{"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:00233072","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00233072","name":"Městys Zdislavice","short_name":"Zdislavice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Benešov","municipality_code":531022},"amounts":{"revenue_approved":19751047,"revenue_adjusted":24346005.56,"revenue_actual":24667557.26,"expense_approved":19751047,"expense_adjusted":23951973,"expense_actual":16801003.71,"tax_revenue":16762688.32,"nontax_revenue":3906552.94,"capital_revenue":77260,"transfer_revenue":3921056,"current_expense":12223315.26,"capital_expense":4577688.45,"budget_balance":7866553.55,"cash_current":23006620.55,"cash_previous":15491461},"ratios":{"revenue_execution":1.01320758,"expense_execution":0.7014455,"balance_to_revenue":0.31890282,"cash_to_expense":1.36935989,"cash_yoy":0.48511626,"capital_expense_share":0.27246518,"transfer_revenue_share":0.15895599},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00233072/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00233072"},"seo":{"slug":"zdislavice","path":"/cz/municipalities/zdislavice/"},"population":{"value":513,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":19751047,"expenditure_czk":19751047,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":24346005.56,"expenditure_czk":23951973,"financing_czk":-394032.56,"balance_czk":394032.56},{"stage":"actual","revenue_czk":24667557.26,"expenditure_czk":16801003.71,"financing_czk":-7866553.55,"balance_czk":7866553.55}],"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":[["5169",4906000],["5171",3559000],["6123",2240000],["5331",2224000],["6121",1000000],["5362",820000],["5023",800000],["5154",630000],["5011",612000],["6122",531627],["5139",496000],["5021",309000],["5168",223000],["5329",193420],["5163",175000],["5031",160000],["5194",154000],["5032",145000],["5156",108000],["5137",105000],["5222",80000],["5162",42000],["5166",40000],["5151",35000],["5141",30000],["5903",30000],["5136",22000],["5492",20000],["5172",15000],["5173",11000],["5167",10000],["5161",7000],["5179",7000],["5175",6000],["5038",4000],["5365",1000]],"economic_expenditure_total_czk":19751047,"economic_financing":[["8115",351394],["8124",-351394]],"economic_financing_total_czk":0,"economic_revenue":[["1211",6000000],["1511",3200000],["1121",3000000],["2111",2321000],["1111",2100000],["4216",1655569],["1113",450000],["1345",375000],["2131",157478],["1112",150000],["2132",120000],["1386",69000],["2141",60000],["2324",45000],["1387",33000],["1341",9000],["1361",6000]],"economic_revenue_total_czk":19751047,"purpose_expenditure":[["2321",3818000],["5512",2714000],["3113",2501000],["2212",1919000],["6171",1793000],["1031",1320000],["3722",1002000],["6112",890000],["6399",800000],["3745",675627],["2310",560000],["3631",370000],["3632",228000],["3412",215000],["3111",160000],["2292",142520],["3639",126900],["3399",105000],["3314",65000],["3419",50000],["6310",50000],["6320",50000],["3349",35000],["5213",30000],["5212",28000],["3392",26000],["1037",20000],["2221",15000],["4359",15000],["3319",12000],["3721",12000],["3326",3000]],"purpose_expenditure_total_czk":19751047},"revised":{"economic_expenditure":[["5169",5619650],["5171",2967000],["6121",2785800],["5331",2224000],["6123",2194750],["6122",1365627],["5362",995193],["5023",900000],["5154",679000],["5011",622000],["5139",504350],["6130",377500],["5021",354865],["5166",340000],["5168",290000],["5137",270500],["5329",193420],["5194",182255],["5163",175000],["5031",160000],["5032",145000],["5156",108000],["5123",100000],["5222",89000],["5162",42000],["5172",40000],["5151",34000],["5141",30000],["5903",30000],["5336",25000],["5136",22500],["5492",15000],["5173",11000],["5175",10553],["5167",10000],["5161",7210],["5179",7000],["5223",7000],["5221",5000],["5365",4800],["5038",4000],["5321",4000]],"economic_expenditure_total_czk":23951973,"economic_financing":[["8124",-351394],["8115",-42638.56]],"economic_financing_total_czk":-394032.56,"economic_revenue":[["1211",6200000],["1121",3300000],["1511",3200000],["2111",2989000],["1111",2360000],["4216",1576700],["4122",1558000],["1113",450000],["1345",366300],["4116",359383],["2324",344288.16],["2141",242000],["4121",228800],["1112",200000],["1122",164430],["2132",160000],["2131",159478],["4112",121000],["1386",119000],["3111",77260],["1387",47000],["4222",40196],["4129",19500],["4111",17477],["2119",12100],["1341",9000],["1335",6710.4],["1361",6000],["1334",4449],["1344",4000],["2139",3000],["1381",934]],"economic_revenue_total_czk":24346005.56,"purpose_expenditure":[["2321",4023000],["5512",3201000],["3113",2526000],["2212",2114000],["6171",1927000],["2310",1440000],["1031",1320000],["3722",1152000],["6112",990000],["6399",964430],["3745",923627],["3639",767400],["2219",700000],["3631",370000],["3632",286000],["3412",275000],["3111",170763],["2292",142520],["3399",105000],["3419",75000],["3314",65500],["3326",63000],["6310",50000],["6320",50000],["3349",35000],["5213",30000],["5212",28000],["3392",26000],["4359",22000],["1037",20000],["3312",18755],["6114",17978],["2221",15000],["3319",12000],["3721",12000],["3900",5000],["4379",5000],["3543",4000]],"purpose_expenditure_total_czk":23951973},"actual":{"economic_expenditure":[["5169",4551254.95],["5331",2224000],["6123",2188742.99],["6121",1671698],["5023",864752],["5171",701938.24],["5011",621334],["5154",530185],["6130",372000],["6122",345247.46],["5166",320650],["5139",289275.26],["5021",243825],["5137",240978.52],["5362",228420],["5168",194898.35],["5329",193420],["5194",157777],["5031",154095],["5163",152799.4],["5032",133822],["5222",89000],["5156",68274],["5123",57090.65],["5162",38241.09],["5151",31484],["5336",25000],["5172",24926],["5136",20892],["5492",13290],["5167",9229],["5175",9097],["5223",7000],["5179",6027],["5161",5523],["5221",5000],["5321",4000],["5038",2509],["5365",2400],["5141",907.8]],"economic_expenditure_total_czk":16801003.71,"economic_financing":[["8117",27000000],["8118",-21000000],["8115",-13515159.55],["8124",-351394]],"economic_financing_total_czk":-7866553.55,"economic_revenue":[["1211",6202140.74],["1511",3485881.18],["1121",3325224.08],["2111",2985403.15],["1111",2365820.23],["4216",1576700],["4122",1558000],["1113",439124.88],["1345",366300],["4116",359383],["2324",344075.92],["2141",242727.87],["4121",228800],["1112",216666.43],["1122",164430],["2131",160016],["2132",159100],["1386",121126],["4112",121000],["3111",77260],["1387",47475.77],["4222",40196],["4129",19500],["4111",17477],["2119",12100],["1341",9100],["1335",5939.2],["1361",5780],["1334",4449.9],["2139",3000],["1344",2295],["1381",934.91],["2112",130]],"economic_revenue_total_czk":24667557.26,"purpose_expenditure":[["2321",3061765.89],["5512",3000626.5],["3113",2282255],["6171",1635316.45],["1031",1101942.35],["3722",1085160.31],["6112",942656],["3639",620102.45],["2310",544508.95],["2212",506047.36],["2219",373050],["3745",350856.57],["6399",199017],["3631",176017.67],["2292",142520],["3632",137226.71],["3412",112810],["3399",103297],["3314",63422],["3326",56801.21],["3419",55630],["6320",44744],["3349",34118.56],["4359",20290],["1037",20000],["3312",18585],["6114",17978],["5212",13624.6],["3392",12872.22],["6310",12304.2],["3319",11900],["3721",11314.71],["3111",10763],["2221",7480],["3900",5000],["4379",5000],["3543",4000]],"purpose_expenditure_total_czk":16801003.71}},"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."}}}}