{"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:00234061","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00234061","name":"Město Zdice","short_name":"Zdice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Beroun","municipality_code":532011},"amounts":{"revenue_approved":118815336,"revenue_adjusted":120267695.62,"revenue_actual":120299749.62,"expense_approved":124426000,"expense_adjusted":117568962.62,"expense_actual":116804119.37,"tax_revenue":100254531.99,"nontax_revenue":6818345.61,"capital_revenue":27100,"transfer_revenue":13199772.02,"current_expense":86824601.9,"capital_expense":29979517.47,"budget_balance":3495630.25,"cash_current":12154585.62,"cash_previous":18620884.31},"ratios":{"revenue_execution":1.00026652,"expense_execution":0.99349451,"balance_to_revenue":0.02905767,"cash_to_expense":0.10405956,"cash_yoy":-0.34726056,"capital_expense_share":0.2566649,"transfer_revenue_share":0.10972402},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00234061/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00234061"},"seo":{"slug":"zdice","path":"/cz/municipalities/zdice/"},"population":{"value":4118,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":118815336,"expenditure_czk":124426000,"financing_czk":5610664,"balance_czk":-5610664},{"stage":"revised","revenue_czk":120267695.62,"expenditure_czk":117568962.62,"financing_czk":-2698733,"balance_czk":2698733},{"stage":"actual","revenue_czk":120299749.62,"expenditure_czk":116804119.37,"financing_czk":-3495630.25,"balance_czk":3495630.25}],"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":[["5331",28610000],["6121",28450000],["5169",20993890],["5011",14700000],["5031",3820000],["5023",2800000],["6122",2730000],["5154",2668500],["5141",2500000],["6331",2000000],["5362",1627000],["5171",1600000],["5032",1535000],["5139",1201000],["5229",1010000],["6130",1000000],["5137",820000],["5021",747500],["5168",704600],["5153",644000],["5323",536000],["5163",460000],["5499",315000],["5167",309000],["5166",300000],["6127",300000],["6119",250000],["5132",200000],["5492",200000],["5162",198000],["5156",185000],["5223",180000],["5161",170000],["5151",156500],["5321",130000],["5164",72010],["5038",60000],["5172",50000],["5901",50000],["5134",40000],["5175",31000],["5173",30000],["5179",22000],["5136",15000],["5138",5000]],"economic_expenditure_total_czk":124426000,"economic_financing":[["8115",15610664],["8124",-10000000]],"economic_financing_total_czk":5610664,"economic_revenue":[["1211",44000000],["1121",22000000],["1111",16000000],["4121",8200000],["1511",5000000],["1345",3500000],["1113",2800000],["2132",2310000],["4112",2269300],["3111",2000000],["2324",1655300],["1112",1300000],["1122",1300000],["1385",1100000],["4122",765669],["2111",756700],["2212",700000],["1386",500000],["2119",500000],["1361",479000],["1387",400000],["2141",400000],["2142",295367],["1341",100000],["2131",100000],["2321",100000],["2322",100000],["1343",80000],["2139",60000],["2112",44000]],"economic_revenue_total_czk":118815336,"purpose_expenditure":[["6171",20377000],["3412",19346000],["2212",15200000],["5311",7887000],["3113",7325000],["3639",7200000],["6409",7000000],["3392",4852000],["2219",4000000],["3631",3900000],["3722",3800000],["3725",3800000],["6112",3500000],["6310",2560000],["3111",2062000],["6399",1600000],["3726",1200000],["2321",930000],["3419",700000],["5512",700000],["1032",681000],["3429",660000],["2292",536000],["3612",500000],["3745",480000],["6320",400000],["4350",350000],["2143",300000],["3326",300000],["3721",270000],["3311",250000],["3635",250000],["1036",230000],["4359",200000],["3330",180000],["2229",150000],["5399",125000],["3399",100000],["3699",90000],["3632",70000],["3319",50000],["3341",50000],["3636",50000],["5273",50000],["2333",40000],["2419",35000],["2144",30000],["2223",30000],["1014",20000],["3533",10000]],"purpose_expenditure_total_czk":124426000},"revised":{"economic_expenditure":[["5331",28610000],["6121",26669000],["5011",14426000],["5169",12985121.51],["5171",5612500],["5031",4025500],["5023",2540000],["5154",2453500],["5336",2317517.38],["5141",1790000],["5032",1596300],["5362",1383000],["6122",1289000],["5137",1209619],["6130",1150000],["5021",1146938],["5139",1112896.73],["5229",980000],["5168",792600],["6331",700000],["5323",500000],["5163",479500],["5153",432050],["6127",350000],["5499",315000],["5166",300000],["5162",241700],["6119",211000],["5156",206157],["5167",205420],["5132",204300],["5321",198000],["5223",180000],["5151",177250],["5164",167535],["5161",138551],["5222",124000],["5172",64000],["5038",63000],["6123",61000],["5179",48620],["5175",35456],["5192",21500],["5134",20000],["5173",14431],["5136",11000],["5492",10000]],"economic_expenditure_total_czk":117568962.62,"economic_financing":[["8124",-10090000],["8115",7391267]],"economic_financing_total_czk":-2698733,"economic_revenue":[["1211",43569000],["1121",23329143],["1111",16736671],["4121",8238716],["1511",5423127],["1345",3461500],["1113",3083416],["2132",2459241],["4116",2339262.38],["4112",2269300],["2324",1625904],["1112",1520618],["1122",1300000],["2111",932460],["1386",850000],["2212",796000],["1361",479000],["1387",332000],["2142",295367],["4122",199275],["2322",152000],["2131",149400],["4111",133218.24],["2141",122500],["1341",118132],["2119",101088],["2321",100000],["2139",79255],["3111",27000],["1343",21900],["1349",10000],["1381",6762],["2112",3680],["1334",2240],["1383",520]],"economic_revenue_total_czk":120267695.62,"purpose_expenditure":[["6171",19491500],["3412",17780000],["2212",17673000],["3113",9876891.79],["5311",8000000],["3639",7846150],["3392",4552000],["2219",3818000],["3631",3673800],["3725",3590000],["3722",3490000],["6112",3410200],["3111",2010525.59],["6310",1857500],["6399",1360000],["3726",1323000],["5512",991420],["3419",700000],["1032",601747],["2292",500000],["3612",467000],["3313",430000],["3429",422000],["6320",412000],["3326",350000],["4350",350000],["2143",301710],["3311",250000],["3421",233000],["3635",211000],["1036",203500],["3330",180000],["3745",166000],["3721",138000],["6114",133218.24],["3699",130000],["2223",100000],["2229",100000],["3399",100000],["3319",50000],["3632",45000],["5273",44800],["3636",40000],["2419",35000],["2333",33000],["2321",29000],["5399",25000],["3341",21000],["3533",15500],["1014",7500]],"purpose_expenditure_total_czk":117568962.62},"actual":{"economic_expenditure":[["5331",28610000],["6121",26269954.01],["5011",14421361],["5169",12918931.24],["5171",5574333.61],["5031",4020579],["5023",2530105],["5154",2435774.43],["5336",2317517.38],["5141",1778051.31],["5032",1593653],["5362",1379862.51],["6122",1260587.99],["5137",1204880.5],["6130",1143280],["5021",1115746],["5139",1098880.51],["5229",969406],["5168",790829.62],["6331",700000],["5323",499084],["5163",478457.32],["5153",426914],["6127",334748.97],["5166",292675.5],["5499",275500],["5162",234301.39],["6119",210446.5],["5167",203625.8],["5156",203246.58],["5321",197612],["5132",195036],["5223",180000],["5151",172928],["5164",163632.17],["5161",138396],["5222",123600],["5038",62465],["5172",61711.43],["6123",60500],["5179",48004.4],["5175",34486.2],["5192",21342],["5134",17416],["5173",14268],["5492",10000],["5136",9989]],"economic_expenditure_total_czk":116804119.37,"economic_financing":[["8124",-10087500],["8115",6415275.19],["8901",125571.06],["8125",51023.5]],"economic_financing_total_czk":-3495630.25,"economic_revenue":[["1211",43568844.32],["1121",23329143.01],["1111",16736671.88],["4121",8258716.4],["1511",5423127.18],["1345",3461565.35],["1113",3083416.76],["2132",2459721.39],["4116",2339262.38],["4112",2269300],["2324",1626871.1],["1112",1520618.12],["1122",1297590],["2111",932552.93],["1386",848777.59],["2212",796000],["1361",492910],["1387",332385.03],["2142",295367],["4122",199275],["2322",152086],["2131",149233.26],["4111",133218.24],["2141",122490.69],["1341",118132],["2119",101088.24],["2321",100000],["2139",79255],["3111",27100],["1343",21903],["1349",9917.32],["1381",6761.84],["2112",3680],["1334",2246.3],["1383",522.29]],"economic_revenue_total_czk":120299749.62,"purpose_expenditure":[["6171",19410501.15],["3412",17768547.7],["2212",17630083.66],["3113",9518128.59],["5311",7980723.99],["3639",7836883.08],["3392",4552000],["2219",3816385.96],["3631",3663433.31],["3725",3579253.43],["3722",3488939.67],["6112",3386811.08],["3111",2010397.59],["6310",1844803.73],["6399",1356982.51],["3726",1322416.89],["5512",966807.96],["3419",694259],["1032",599358.68],["2292",499084],["3612",465670.16],["3429",420996],["6320",411704.9],["3313",374450],["4350",350000],["3326",334748.97],["2143",301620.9],["3311",245147],["3421",232508.76],["3635",210446.5],["1036",203500],["3330",180000],["3745",164548.9],["3721",137220.49],["6114",133218.24],["3699",125415],["2229",99070],["3399",92214.11],["2223",75800.45],["3632",45000],["5273",44404],["3636",39688],["3319",35375.08],["2333",32782.4],["2419",29000],["2321",28468],["5399",24070.15],["3341",20473.2],["3533",14257.18],["1014",6519]],"purpose_expenditure_total_czk":116804119.37}},"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."}}}}