{"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:00235954","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00235954","name":"Město Zásmuky","short_name":"Zásmuky","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kolín","municipality_code":533921},"amounts":{"revenue_approved":62783500,"revenue_adjusted":117157598.16,"revenue_actual":115573302.54,"expense_approved":117183500,"expense_adjusted":171557598.16,"expense_actual":117384900.56,"tax_revenue":57054627.61,"nontax_revenue":2265589.78,"capital_revenue":5285000,"transfer_revenue":50968085.15,"current_expense":36955721.6,"capital_expense":80429178.96,"budget_balance":-1811598.02,"cash_current":70891891.84,"cash_previous":74809480.51},"ratios":{"revenue_execution":0.98647723,"expense_execution":0.68423026,"balance_to_revenue":-0.01567488,"cash_to_expense":0.60392684,"cash_yoy":-0.05236754,"capital_expense_share":0.68517483,"transfer_revenue_share":0.44100224},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00235954/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00235954"},"seo":{"slug":"zasmuky","path":"/cz/municipalities/zasmuky/"},"population":{"value":2160,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":62783500,"expenditure_czk":117183500,"financing_czk":54400000,"balance_czk":-54400000},{"stage":"revised","revenue_czk":117157598.16,"expenditure_czk":171557598.16,"financing_czk":54400000,"balance_czk":-54400000},{"stage":"actual","revenue_czk":115573302.54,"expenditure_czk":117384900.56,"financing_czk":1811598.02,"balance_czk":-1811598.02}],"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",55820000],["5901",16918599],["5011",8635000],["5169",6547000],["6123",4700000],["5331",4550000],["5154",2580000],["5171",2440000],["5031",2424000],["5023",1500000],["5139",1075000],["6130",1000000],["5032",932000],["5021",817000],["5499",760000],["5141",728000],["5222",700000],["5137",695000],["5163",472000],["5156",463000],["5153",410000],["5168",372000],["5151",343000],["6111",250000],["6349",250000],["5166",222000],["6122",200000],["5162",179000],["5179",155000],["5167",144000],["5194",130000],["5132",85000],["5323",80000],["5903",80000],["5136",70000],["5329",56500],["5161",54000],["5038",50600],["5164",50001],["5172",50000],["5175",50000],["6379",45000],["5492",40000],["5362",36000],["5173",13500],["5133",10000],["5041",700],["5229",600]],"economic_expenditure_total_czk":117183500,"economic_financing":[["8123",35000000],["8115",19400000]],"economic_financing_total_czk":54400000,"economic_revenue":[["1211",23000000],["1121",11000000],["1111",8500000],["3122",6600000],["1511",4500000],["4112",2357000],["1345",2100000],["1113",1800000],["2111",1135000],["1112",500000],["1386",400000],["1361",250000],["2141",200000],["1387",150000],["4121",120000],["1341",76000],["1334",50000],["1343",40000],["1349",5000],["2212",500]],"economic_revenue_total_czk":62783500,"purpose_expenditure":[["2321",31985000],["6171",26004699],["2310",12275000],["3722",6127000],["3412",5500000],["3639",5347000],["3745",4580000],["3113",3550000],["2212",3230000],["3111",2430000],["6112",2123000],["4356",2050100],["3631",1910000],["5512",1695000],["2219",1595000],["3314",1123600],["6310",778000],["3900",700000],["3613",690000],["2221",625000],["3725",500000],["3399",433000],["3699",400000],["3421",345000],["3632",258600],["3612",160000],["6320",150000],["3319",105001],["3636",100000],["5213",100000],["2292",80000],["1014",67000],["3743",54000],["3721",50000],["3341",46000],["2333",10000],["3744",6500]],"purpose_expenditure_total_czk":117183500},"revised":{"economic_expenditure":[["6121",90965974.6],["5901",30112530.53],["5011",8927865.58],["5169",6648453.99],["6123",5905532],["5331",4550000],["5171",2636226.02],["5154",2628076.89],["5031",2541663.8],["5362",2154645],["5023",1448881.19],["5021",1056543.82],["5032",1046532.62],["6130",1000000],["5137",876870.16],["5139",842685],["5166",786684],["5499",760000],["5141",728000],["5222",710000],["5163",524003],["5156",450458.59],["5336",426863.51],["5151",385983],["5153",378201.18],["5168",375308],["6122",348021],["6111",250000],["6349",250000],["5162",182531.27],["5167",147183],["5909",146639.43],["5194",139748],["5364",133660.9],["5179",132400],["5123",120485.14],["5132",107828.44],["5164",96786.5],["5323",80000],["5903",80000],["5136",73451],["5172",58201],["5161",56816],["5329",56500],["5175",55760],["5038",50660],["6379",45000],["5492",41000],["5173",13840],["5133",10000],["5311",5000],["5191",3900],["5019",2170],["5039",734],["5041",700],["5229",600]],"economic_expenditure_total_czk":171557598.16,"economic_financing":[["8123",35000000],["8115",19400000]],"economic_financing_total_czk":54400000,"economic_revenue":[["4213",26035501.39],["1211",23770200],["1121",12733700],["4216",10444834.64],["1111",8974700],["3122",6600000],["4131",5000000],["1511",4864200],["4222",3339077],["1345",2132345],["4112",2017300],["1113",1696248.56],["4116",1599932.72],["4122",1289300],["2111",1247290],["1122",1060710],["4113",911242.54],["2141",846660],["1112",829900],["1386",465000],["1361",250000],["4121",200000],["1387",182000],["2324",172360.87],["4111",162500],["2321",100000],["1341",82000],["4129",50039],["1334",50000],["1343",40000],["2322",3750],["1381",3651.44],["1349",2655],["2212",500]],"economic_revenue_total_czk":117157598.16,"purpose_expenditure":[["2321",56299705.93],["6171",39986928.03],["2310",20948095.93],["3722",6427000],["3412",5500000],["3639",5364824],["3745",4693453],["3113",4100967],["5512",3254180.43],["2212",3233750],["3111",2878293.59],["4356",2580100],["6112",2123000],["6399",2122545],["3631",1911319.87],["2219",1595000],["3314",1125600],["6310",811182],["3613",690000],["2221",625000],["3421",619132],["2115",564684],["3399",546927],["3725",500000],["3419",430000],["4350",425630],["3699",400000],["3632",286600],["3612",179619.62],["3319",150809],["6320",150000],["6402",133660.9],["6114",109353.86],["3636",100000],["5213",100000],["1014",97000],["2292",80000],["3900",64368],["3743",54000],["3744",53770],["3429",51000],["3721",50000],["2349",49500],["3341",46000],["3739",25400],["2333",10000],["5311",8199],["6409",1000]],"purpose_expenditure_total_czk":171557598.16},"actual":{"economic_expenditure":[["6121",77289308.61],["5011",8321418.32],["5169",5986402.71],["5331",4550000],["5031",2382699],["5154",2207570.2],["5362",2039586],["5171",1700550.09],["6123",1549678.35],["5023",1439652.55],["5032",989558.5],["5021",868238.13],["6130",778150],["5137",741151.44],["5222",655632],["5499",610820],["5166",600855.65],["5163",503265.24],["5139",441338.56],["5336",426863.51],["6122",348021],["5156",342888.26],["5151",332755],["5168",326705.66],["5153",309258.58],["6349",242591],["6111",221430],["5162",159960.15],["5909",142970.49],["5194",105925.2],["5132",86737.44],["5164",83943.98],["5123",77534.76],["5323",73838],["5167",67725.9],["5136",64441],["5179",61720.92],["5172",58201],["5364",52018.76],["5175",37898],["5038",35880],["5161",31691],["5492",22211],["5329",6402],["5311",5000],["5019",2170],["5173",750],["5039",734],["5229",550],["5041",208.6]],"economic_expenditure_total_czk":117384900.56,"economic_financing":[["8115",1811598.02]],"economic_financing_total_czk":1811598.02,"economic_revenue":[["4213",26035501.39],["1211",23770140.2],["1121",12733629.53],["4216",10444834.64],["1111",8974631.98],["3122",5285000],["4131",5000000],["1511",4864164.91],["4222",3339077],["1345",2132345],["4112",2017300],["1113",1682501.66],["4116",1599932.72],["4122",1262227],["2111",1142927.9],["1122",1060710],["4113",911242.54],["2141",846659.08],["1112",829889.07],["1386",463897.53],["1361",239130],["4121",200000],["1387",181816.79],["2324",172102.8],["4111",107930.86],["2321",100000],["1341",80336],["4129",50039],["1343",23031],["1334",14002.5],["2322",3750],["1381",3651.44],["1349",750],["2212",150]],"economic_revenue_total_czk":115573302.54,"purpose_expenditure":[["2321",52522701.09],["2310",19613815.78],["6171",9181987.08],["3722",6098767.37],["3745",4589839.74],["3113",4052298],["2212",2977135.29],["5512",2776694.32],["3111",2500372.67],["6112",2073730.25],["6399",2028110],["4356",1593594.88],["3631",1209412.99],["3314",888384.45],["3639",793961.76],["2115",564684],["3421",544399.52],["3399",438100.61],["3419",430000],["4350",425630],["3725",383044.82],["3699",232562],["3632",231477.76],["3612",178141.2],["6320",140587],["6114",109353.86],["3613",102474],["3319",92431],["6310",83181.24],["2292",73838],["1014",53956.4],["3744",53672],["6402",52018.76],["3429",51000],["2349",49500],["3412",44000],["2219",37490.85],["3341",34299.87],["3739",25400],["3721",25303],["3900",10000],["5311",8199],["3743",3879],["2333",3146],["2221",1325],["6409",1000]],"purpose_expenditure_total_czk":117384900.56}},"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."}}}}