{"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:00236624","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00236624","name":"Obec Záboří nad Labem","short_name":"Záboří nad Labem","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kutná Hora","municipality_code":534595},"amounts":{"revenue_approved":17256897,"revenue_adjusted":20456154.33,"revenue_actual":20329603.29,"expense_approved":25711400,"expense_adjusted":23388232.33,"expense_actual":22356051.17,"tax_revenue":18225753.45,"nontax_revenue":745492.08,"capital_revenue":9000,"transfer_revenue":1349357.76,"current_expense":10615317.77,"capital_expense":11740733.4,"budget_balance":-2026447.88,"cash_current":18089883.86,"cash_previous":20402579.28},"ratios":{"revenue_execution":0.99381355,"expense_execution":0.9558675,"balance_to_revenue":-0.09967966,"cash_to_expense":0.8091717,"cash_yoy":-0.11335309,"capital_expense_share":0.52517027,"transfer_revenue_share":0.06637403},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00236624/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00236624"},"seo":{"slug":"zabori-nad-labem","path":"/cz/municipalities/zabori-nad-labem/"},"population":{"value":826,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":17256897,"expenditure_czk":25711400,"financing_czk":8454503,"balance_czk":-8454503},{"stage":"revised","revenue_czk":20456154.33,"expenditure_czk":23388232.33,"financing_czk":2932078,"balance_czk":-2932078},{"stage":"actual","revenue_czk":20329603.29,"expenditure_czk":22356051.17,"financing_czk":2026447.88,"balance_czk":-2026447.88}],"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",8800000],["5171",4644000],["5169",2797800],["6122",1500000],["5331",1416000],["5023",1330000],["5011",1200000],["6123",800000],["5031",585000],["5154",410000],["5021",313000],["5139",290000],["5032",245000],["5365",154660],["5137",132000],["5156",121000],["5163",115500],["5323",107280],["5153",100000],["6130",100000],["5229",80000],["5168",60000],["5162",54000],["6119",50000],["5141",45000],["5151",36900],["5194",30000],["5136",26000],["5499",24000],["5042",23160],["5175",22000],["5362",20000],["5903",20000],["5138",17000],["5179",13500],["5173",10000],["5038",8000],["5167",5600],["5161",3000],["5132",2000]],"economic_expenditure_total_czk":25711400,"economic_financing":[["8115",8874343],["8124",-419840]],"economic_financing_total_czk":8454503,"economic_revenue":[["1211",7100000],["1121",3600000],["1111",2600000],["1511",1110000],["1345",750000],["1113",610000],["2329",270000],["2132",246000],["4112",187000],["1112",160000],["1122",154660],["2131",112500],["1381",100000],["1386",90000],["2111",50980],["1387",45000],["4121",27557],["2112",15000],["2324",10000],["3111",10000],["1361",5000],["2141",1200],["1343",1000],["1344",1000]],"economic_revenue_total_czk":17256897,"purpose_expenditure":[["2219",6205000],["2212",3530000],["3745",2376000],["3412",2183700],["6171",2122760],["3722",2017000],["3111",1844000],["6112",1685000],["5512",1154500],["3631",915500],["3113",599800],["6399",154660],["3639",135000],["2221",107280],["3419",100000],["6320",85500],["3612",77200],["3721",70000],["3399",63000],["3341",54000],["3635",50000],["3314",45000],["1032",30000],["6310",30000],["3319",22000],["5213",20000],["2329",15000],["6409",13500],["3632",6000]],"purpose_expenditure_total_czk":25711400},"revised":{"economic_expenditure":[["6121",8293060.27],["6130",3100000],["5169",2814224],["5331",1416000],["5023",1390753],["5011",1081344],["6122",945000.01],["5171",761141],["5031",565041.25],["5154",428231.27],["5021",375092],["5336",301789.35],["5032",242520.48],["5139",178642],["5365",158490],["5153",137252],["5229",130000],["5323",129887],["5163",127403],["5156",121000],["6119",113740],["5137",105500],["5168",71612],["5162",61000],["5222",44410],["5151",40077],["5499",36000],["5194",34500],["5141",28256],["5175",26891.7],["5136",25000],["5903",20000],["5167",15320],["5329",15290],["5042",15160],["5173",11050],["5132",8550],["5038",6700],["6123",5000],["5161",3862],["5019",1606],["5192",1283],["5362",554]],"economic_expenditure_total_czk":23388232.33,"economic_financing":[["8115",3351918],["8124",-419840]],"economic_financing_total_czk":2932078,"economic_revenue":[["1211",7882235],["1121",4218570],["1111",2877100],["1511",1320470],["1345",750000],["1113",610000],["4216",450000],["4129",325011.98],["4116",301789.35],["1112",275010],["2329",271200],["2132",246000],["4112",187300],["1386",153702],["1122",150990],["2131",112500],["2111",110090],["1387",65000],["4111",65000],["2324",31670],["4121",27557],["3111",10000],["2112",5430],["1361",5000],["1381",1300],["2141",1222],["1343",1000],["1344",1000],["1382",7]],"economic_revenue_total_czk":20456154.33,"purpose_expenditure":[["2219",4915135.27],["3639",4024174],["3412",2632792.27],["3722",2000000],["6112",1765560],["6171",1698334],["3745",1635321],["3111",1180893.35],["5512",1090640.01],["3113",802940],["3631",560756],["6399",150990],["3419",142641],["2221",129887],["3635",113740],["6320",97403],["3399",70194],["3341",68000],["6114",59305.43],["3314",51615],["2212",42730],["3612",32450],["3721",31100],["6310",30000],["3319",20341],["5213",20000],["6409",15290],["2329",5000],["3632",1000]],"purpose_expenditure_total_czk":23388232.33},"actual":{"economic_expenditure":[["6121",7676993.39],["6130",3000000],["5169",2689649.08],["5331",1416000],["5023",1390753],["5011",1080635],["6122",945000.01],["5171",722937.24],["5031",564237],["5154",381980.66],["5021",375092],["5336",301789.35],["5032",241957],["5139",177717.92],["5365",156490],["5229",130000],["5323",129887],["5153",117631.14],["5163",117293.42],["6119",113740],["5137",104519.86],["5156",94629.4],["5168",71611.32],["5162",60885.02],["5222",44410],["5499",36000],["5151",35319],["5194",34482.6],["5141",28131.27],["5136",24220],["5175",19314.5],["5167",15320],["5329",15290],["5042",14622.38],["5132",8547.61],["5038",5610],["6123",5000],["5161",3862],["5019",1606],["5192",1283],["5173",1050],["5362",554]],"economic_expenditure_total_czk":22356051.17,"economic_financing":[["8115",2446287.88],["8124",-419840]],"economic_financing_total_czk":2026447.88,"economic_revenue":[["1211",7882234.66],["1121",4218561.57],["1111",2877071.41],["1511",1320463.12],["1345",726450],["1113",557743.59],["4216",450000],["4129",325011.98],["4116",301789.35],["1112",275005.91],["2329",260394.54],["2132",226816],["4112",187300],["1386",153701.01],["1122",150990],["2111",110007],["2131",109954],["1387",60239.44],["4111",57699.43],["2324",31669.27],["4121",27557],["3111",9000],["2112",5430],["1361",2050],["1381",1236.42],["2141",1221.27],["1382",6.32]],"economic_revenue_total_czk":20329603.29,"purpose_expenditure":[["2219",4915128],["3639",3922165.4],["3412",2011976.22],["3722",1923178.86],["6112",1755557.05],["6171",1655846.27],["3745",1534423.53],["3111",1180885.35],["5512",1074518.75],["3113",802939.2],["3631",533718.96],["6399",150990],["3419",142641],["2221",129887],["3635",113740],["6320",89835],["3341",67972],["3399",65360.6],["6114",59305.43],["3314",50835],["2212",42723.5],["3612",32440.9],["3721",31018.13],["6310",27458.42],["3319",20341],["6409",15290],["2329",4875.6],["3632",1000]],"purpose_expenditure_total_czk":22356051.17}},"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."}}}}