{"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:00237388","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00237388","name":"Obec Zlosyň","short_name":"Zlosyň","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mělník","municipality_code":535389},"amounts":{"revenue_approved":16531000,"revenue_adjusted":17497695,"revenue_actual":16513480.48,"expense_approved":16531000,"expense_adjusted":16833100,"expense_actual":13105969.72,"tax_revenue":13632109.27,"nontax_revenue":1909976.21,"capital_revenue":830105,"transfer_revenue":141290,"current_expense":9170071.72,"capital_expense":3935898,"budget_balance":3407510.76,"cash_current":23500710.62,"cash_previous":20093199.86},"ratios":{"revenue_execution":0.94375176,"expense_execution":0.77858325,"balance_to_revenue":0.20634722,"cash_to_expense":1.79313024,"cash_yoy":0.16958527,"capital_expense_share":0.30031338,"transfer_revenue_share":0.00855604},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00237388/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00237388"},"seo":{"slug":"zlosyn","path":"/cz/municipalities/zlosyn/"},"population":{"value":484,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":16531000,"expenditure_czk":16531000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":17497695,"expenditure_czk":16833100,"financing_czk":-664595,"balance_czk":664595},{"stage":"actual","revenue_czk":16513480.48,"expenditure_czk":13105969.72,"financing_czk":-3407510.76,"balance_czk":3407510.76}],"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",3380310],["6121",2780000],["6341",1550000],["5171",1422800],["5023",1400000],["5011",1050280],["5331",1040000],["5154",789060],["5031",534820],["5021",375980],["5365",304900],["5032",251680],["6123",250000],["5139",246210],["5137",206100],["5166",150000],["5153",120000],["5194",95370],["5321",80000],["5156",72600],["5163",60890],["5151",58620],["5229",50000],["5362",50000],["5162",36300],["5173",33000],["5903",29040],["5167",24200],["5492",21780],["5175",21520],["5172",14520],["5909",12100],["5161",7260],["5132",6050],["5038",4400],["5134",1210]],"economic_expenditure_total_czk":16531000,"economic_revenue":[["1211",4961000],["1121",3648600],["1111",2900000],["2111",1207300],["1511",730000],["1356",605000],["1113",500000],["2141",484000],["1345",457000],["1122",319000],["2132",305400],["4112",124200],["1112",100000],["1381",60500],["2321",60500],["1334",25000],["1341",14300],["1342",14300],["2119",8700],["1361",2200],["2112",1400],["2329",1400],["1335",1200]],"economic_revenue_total_czk":16531000,"purpose_expenditure":[["6171",3479120],["2321",2452220],["3745",2141640],["6112",1748480],["3113",1550000],["3111",1040000],["3636",1000000],["3722",970200],["2219",480000],["3631",462220],["3319",352990],["2212",272600],["3421",173800],["2341",150000],["3419",78430],["3723",48400],["3314",42020],["3721",31900],["5213",29040],["1070",17050],["6310",10890]],"purpose_expenditure_total_czk":16531000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",3794910],["6123",1644390],["6341",1550000],["5023",1400000],["5171",1122800],["6121",1091580],["5011",1050280],["5331",1040000],["5154",789060],["5031",534820],["5021",391950],["5137",306100],["6122",294030],["5365",281310],["5032",251680],["5139",246210],["5166",150000],["5153",120000],["5194",95370],["5321",92000],["5156",72600],["5163",60890],["5151",58620],["5492",53780],["5213",50000],["5229",50000],["5362",50000],["5162",36300],["5173",33000],["5903",29040],["5167",24200],["5175",22640],["5172",14520],["5909",12100],["5161",7260],["5132",6050],["5038",4400],["5134",1210]],"economic_expenditure_total_czk":16833100,"economic_financing":[["8115",-664595]],"economic_financing_total_czk":-664595,"economic_revenue":[["1211",4961000],["1121",3648600],["1111",2900000],["2111",1207300],["3111",830105],["1511",730000],["1356",605000],["1113",500000],["2141",484000],["1345",457000],["1122",319000],["2132",305400],["4112",124200],["2321",110000],["1112",100000],["1381",60500],["1386",50000],["1334",25000],["1387",20000],["4111",17090],["1341",14300],["1342",14300],["2119",8700],["1361",2200],["2112",1400],["2329",1400],["1335",1200]],"economic_revenue_total_czk":17497695,"purpose_expenditure":[["3745",3925837],["6171",3151333],["6112",1748480],["3113",1550000],["2321",1452220],["3111",1040000],["3722",940200],["3636",700000],["3631",662220],["3319",599990],["2212",272600],["3421",173800],["3723",171000],["2341",150000],["3419",78430],["2292",50000],["3314",42020],["3721",31900],["5213",29040],["6114",17090],["1070",17050],["5512",12000],["6310",10890],["1014",7000]],"purpose_expenditure_total_czk":16833100},"actual":{"economic_expenditure":[["5169",2468053.97],["6123",1644390],["6341",1511500],["5023",1173342],["5011",1103775],["5171",1025223.48],["5331",600000],["5154",444628],["5031",426930],["6121",413378],["5166",392480],["6122",294030],["5021",287637],["5139",241696.25],["5032",206190],["5137",114579],["5163",91443.58],["5175",84710],["6119",72600],["5321",65200],["5153",52108],["5229",46455],["5213",45030],["5365",36330],["5222",35000],["5492",31667.34],["5151",30469],["5156",26320],["5194",25620],["5162",23991.04],["5173",18000],["5167",14440],["5164",14329.06],["5362",13406],["5132",11188],["5161",10291],["5038",4773],["5019",3832],["5039",934]],"economic_expenditure_total_czk":13105969.72,"economic_financing":[["8115",-3407510.76]],"economic_financing_total_czk":-3407510.76,"economic_revenue":[["1211",4564154.47],["1356",2930440],["1121",2442877.88],["1111",1847015.62],["2111",1112440.64],["3111",830105],["1511",744592.73],["1345",424458],["1113",322964.35],["2141",322500],["2132",232035.57],["2321",210000],["1112",159247.36],["4112",124200],["1386",89006.18],["1122",36330],["1387",34883.17],["2131",33000],["1334",21418.5],["4111",17090],["1341",11700],["1361",1980],["1381",714.98],["1342",260],["1335",64.4],["1382",1.63]],"economic_revenue_total_czk":16513480.48,"purpose_expenditure":[["3745",2869993.06],["6171",2792931.81],["3113",1511500],["6112",1446898],["2321",1070364.42],["3722",889564.73],["3111",619490],["3319",595218.74],["3631",560902.03],["3636",292196],["3723",167970.24],["3419",59000],["2212",53885],["2292",45030],["3421",39234.1],["3721",30817.19],["6114",17090],["1070",14004],["5512",12000],["3314",11010],["1014",6740],["6310",130.4]],"purpose_expenditure_total_czk":13105969.72}},"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."}}}}