{"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:00236641","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00236641","name":"Obec Zbraslavice","short_name":"Zbraslavice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kutná Hora","municipality_code":534617},"amounts":{"revenue_approved":49910300,"revenue_adjusted":50601613.08,"revenue_actual":50421180.31,"expense_approved":50927100,"expense_adjusted":65777577.79,"expense_actual":61787863.84,"tax_revenue":42719503.38,"nontax_revenue":3419704.34,"capital_revenue":1944854,"transfer_revenue":2337118.59,"current_expense":40510338.46,"capital_expense":21277525.38,"budget_balance":-11366683.53,"cash_current":22407201.27,"cash_previous":32840722.7},"ratios":{"revenue_execution":0.99643425,"expense_execution":0.93934538,"balance_to_revenue":-0.2254347,"cash_to_expense":0.36264729,"cash_yoy":-0.31770073,"capital_expense_share":0.34436415,"transfer_revenue_share":0.04635192},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00236641/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00236641"},"seo":{"slug":"zbraslavice","path":"/cz/municipalities/zbraslavice/"},"population":{"value":1413,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":49910300,"expenditure_czk":50927100,"financing_czk":1016800,"balance_czk":-1016800},{"stage":"revised","revenue_czk":50601613.08,"expenditure_czk":65777577.79,"financing_czk":15175964.71,"balance_czk":-15175964.71},{"stage":"actual","revenue_czk":50421180.31,"expenditure_czk":61787863.84,"financing_czk":11366683.53,"balance_czk":-11366683.53}],"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",14540000],["5169",8365000],["5011",5700000],["5331",4800175],["6121",4200000],["5154",2254400],["5031",1660000],["5362",1502000],["5023",1400000],["5139",940000],["5032",660000],["5901",500000],["5903",500000],["5137",450000],["5151",395000],["5499",380000],["5156",370000],["5168",333425],["5194",275000],["5153",250000],["5163",227000],["5021",222000],["5162",170000],["5492",100000],["6122",100000],["5223",85000],["5161",75000],["5166",65000],["5222",60000],["5213",50000],["6130",50000],["5175",36000],["5038",33000],["5229",30000],["5167",25000],["5329",25000],["5138",20000],["5221",15000],["5131",10000],["5132",10000],["5134",10000],["5173",10000],["5321",10000],["5164",9100],["5136",5000]],"economic_expenditure_total_czk":50927100,"economic_financing":[["8115",1016800]],"economic_financing_total_czk":1016800,"economic_revenue":[["1211",17065000],["1121",8700000],["1111",6500000],["1511",5108000],["4111",2400000],["1345",1805000],["1122",1500000],["1113",1100000],["4216",1000000],["2132",849300],["4112",760500],["2324",750000],["1112",520000],["2111",513000],["1361",300000],["2321",247000],["4116",200000],["1386",150000],["1387",150000],["1381",80000],["3111",65000],["2131",40000],["1341",32000],["2112",25000],["1334",10000],["1343",10000],["2119",10000],["1356",8000],["2133",5000],["2322",5000],["1342",2000],["2141",500]],"economic_revenue_total_czk":49910300,"purpose_expenditure":[["3639",7797000],["6171",7188000],["3399",5560000],["3722",4500000],["3113",3960000],["3111",3055000],["2212",2650000],["2321",1800000],["6112",1800000],["6399",1500000],["3511",1400000],["3631",1300000],["3612",1200000],["3613",1100000],["3115",1000000],["3636",1000000],["3314",885000],["5512",660000],["5212",500000],["5213",500000],["3723",400000],["3745",200000],["3412",170000],["6320",150000],["3341",120000],["3330",85000],["3900",60000],["6409",55000],["3632",50100],["2219",50000],["2292",50000],["3721",50000],["6310",50000],["1032",30000],["3543",15000],["3319",12000],["3419",10000],["3421",10000],["2411",5000]],"purpose_expenditure_total_czk":50927100},"revised":{"economic_expenditure":[["6121",18167603.61],["5171",8200000],["5169",8105373.19],["5011",6353023],["5331",4800175],["5154",2996309],["6123",2400379.74],["5031",1773888],["5362",1501000],["5023",1400000],["5336",1199528.59],["5139",963834.3],["6122",910103.39],["5032",713002],["5499",520000],["5901",500000],["5903",500000],["5137",485837.27],["5151",470000],["5229",376500],["5156",372984],["5168",352275],["5021",302120],["5153",261440],["5222",255000],["5163",232000],["5492",210000],["5162",166000],["5194",148000],["6129",145000],["5213",119000],["5364",118131],["6119",100000],["6130",100000],["5175",87000],["5166",75000],["5161",66430],["5138",55000],["5167",51000],["5321",51000],["5038",38000],["5329",30000],["5132",26000],["5155",20000],["5173",11447],["5131",10000],["5172",10000],["5212",10000],["5019",6121],["5136",5000],["5164",5000],["5039",2072.7]],"economic_expenditure_total_czk":65777577.79,"economic_financing":[["8115",10175964.71],["8117",5000000]],"economic_financing_total_czk":15175964.71,"economic_revenue":[["1211",17108573.33],["1121",9166084.1],["1111",6477779.48],["1511",4631041.7],["1345",1805000],["3121",1545000],["4116",1323515.59],["1113",1211028.88],["2324",1065000],["2132",1024300],["1122",905310],["2111",821000],["4112",760500],["1112",597362.9],["3113",370000],["1386",333922.98],["2321",280000],["1361",230000],["2141",140000],["1387",130876.41],["2131",112000],["4111",96103],["4121",87000],["1334",80560.37],["4122",70000],["3111",65000],["2112",35000],["2322",30000],["1341",28740],["2229",24343],["1342",13316],["2119",10000],["1356",8000],["1343",5000],["2133",5000],["1335",2634],["1381",2621.34]],"economic_revenue_total_czk":50601613.08,"purpose_expenditure":[["3115",13520016.41],["3639",10290200],["6171",7581000],["3722",4780000],["3399",4377379.74],["3113",4053618.19],["3111",3831541.4],["6112",1800000],["5512",1791940.66],["2310",1750000],["6399",1500000],["3636",1060778.39],["3511",975000],["3314",950000],["2321",860000],["2212",800000],["3631",800000],["3612",745000],["3421",710000],["5212",500000],["5213",500000],["3613",480000],["3723",400000],["3412",371000],["3341",190000],["3745",190000],["6320",150000],["2292",119000],["3900",110000],["3419",108000],["6402",100000],["6114",96103],["6409",60000],["1032",55000],["3721",55000],["6310",55000],["3632",45000],["3319",12000],["2411",5000]],"purpose_expenditure_total_czk":65777577.79},"actual":{"economic_expenditure":[["6121",17917260.13],["5169",7559280.82],["5171",7478337.39],["5011",6172392],["5331",4800175],["5154",2783569.06],["6123",2380137.74],["5031",1744515.06],["5362",1419750],["5023",1374762],["5336",1199528.59],["5139",769240.9],["6122",737012.01],["5032",672098],["5499",515086],["5137",409286.44],["5151",381185],["5229",376216.22],["5168",340963.02],["5156",315036.89],["5021",293017],["5153",261258.64],["5222",248690],["5163",221165.12],["5492",208584.17],["5194",129491.61],["5162",129390.33],["5213",118664],["5364",118131],["6119",88995.5],["5175",83351],["6130",81520],["5166",74134],["6129",72600],["5321",51000],["5138",46697],["5167",45902.3],["5161",33016],["5329",27996],["5038",25751],["5132",25190.59],["5155",13589],["5173",11028],["5212",10000],["5172",6990],["5019",6121],["5131",3291],["5136",2929],["5039",2072.7],["5164",1465.61]],"economic_expenditure_total_czk":61787863.84,"economic_financing":[["8115",6020840.38],["8117",5000000],["8901",345843.15]],"economic_financing_total_czk":11366683.53,"economic_revenue":[["1211",17108573.33],["1121",9166084.1],["1111",6477779.48],["1511",4631041.7],["1345",1795553.61],["3121",1534624],["4116",1323515.59],["1113",1211028.88],["2324",1044573.6],["2132",988673.7],["1122",905310],["2111",797218.19],["4112",760500],["1112",597362.9],["3113",365000],["1386",333922.98],["2321",275100],["1361",222890],["2141",137830.85],["1387",130876.41],["2131",111347],["4111",96103],["4121",87000],["1334",80560.37],["4122",70000],["3111",45230],["1341",28740],["2112",27280],["2229",18131],["1342",13316],["2322",11100],["1356",7048.28],["2119",6050],["1343",4160],["1335",2634],["1381",2621.34],["2133",2400]],"economic_revenue_total_czk":50421180.31,"purpose_expenditure":[["3115",13517701.3],["3639",9642284.08],["6171",7223499.43],["3722",4746664.46],["3399",4327334.38],["3113",4026075.56],["3111",3328289],["6112",1731852],["2310",1722473.45],["5512",1583443.95],["6399",1419270],["3636",1060423.83],["3314",843883.73],["2321",830046.38],["3511",787344.25],["3631",761742.04],["3612",695600.72],["3421",694306],["2212",673443.29],["3723",365759.14],["3613",359584.84],["3412",313886.69],["6320",146736],["3745",126990],["3341",125132.45],["2292",118664],["3900",105500],["3419",103651],["6402",100000],["6114",96103],["6409",57712.22],["3721",54627.88],["6310",53262.12],["3632",26126.65],["3319",11050],["2411",4000],["1032",3400]],"purpose_expenditure_total_czk":61787863.84}},"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."}}}}