{"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:00241032","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00241032","name":"Obec Zdiby","short_name":"Zdiby","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-východ","municipality_code":539058},"amounts":{"revenue_approved":123974000,"revenue_adjusted":116455318.61,"revenue_actual":122482382.61,"expense_approved":143501300,"expense_adjusted":144717239.2,"expense_actual":123500156.93,"tax_revenue":98265186.08,"nontax_revenue":7453197.92,"capital_revenue":8156680,"transfer_revenue":8607318.61,"current_expense":74132177.5,"capital_expense":49367979.43,"budget_balance":-1017774.32,"cash_current":14170327.75,"cash_previous":17825583.38},"ratios":{"revenue_execution":1.0517543,"expense_execution":0.85338939,"balance_to_revenue":-0.00830956,"cash_to_expense":0.11473935,"cash_yoy":-0.20505672,"capital_expense_share":0.39974022,"transfer_revenue_share":0.07027393},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00241032/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00241032"},"seo":{"slug":"zdiby","path":"/cz/municipalities/zdiby/"},"population":{"value":4065,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":123974000,"expenditure_czk":143501300,"financing_czk":19527300,"balance_czk":-19527300},{"stage":"revised","revenue_czk":116455318.61,"expenditure_czk":144717239.2,"financing_czk":28261920.59,"balance_czk":-28261920.59},{"stage":"actual","revenue_czk":122482382.61,"expenditure_czk":123500156.93,"financing_czk":1017774.32,"balance_czk":-1017774.32}],"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",55445800],["5169",17135000],["5011",14330000],["5171",12270000],["5331",5180000],["5166",3980000],["5323",3933000],["5031",3881000],["6122",3724000],["5139",3626880],["6130",2933500],["5023",2400000],["5137",1689700],["5032",1568000],["5021",1142000],["5154",1005000],["5365",1000000],["6119",950000],["5168",774000],["5362",709000],["5222",708000],["5163",670000],["5156",590000],["5167",535000],["5162",430000],["5141",380000],["5164",332120],["5042",290000],["5134",224300],["5153",222000],["5321",155000],["5136",151000],["5492",150000],["5194",140000],["5499",130000],["5179",120000],["5195",113000],["5175",99000],["5038",70000],["5161",55000],["5191",50000],["5192",50000],["5903",50000],["5151",40000],["5123",20000],["5367",20000],["5132",11000],["5173",10000],["5133",6000],["5019",3000]],"economic_expenditure_total_czk":143501300,"economic_financing":[["8115",24917600],["8124",-5390300]],"economic_financing_total_czk":19527300,"economic_revenue":[["1211",37543100],["1121",19120600],["1111",14633400],["4216",14457000],["1511",13500000],["3122",5200000],["2132",3802000],["1345",3400000],["1113",2418200],["3121",1750000],["2324",1614400],["1122",1000000],["4112",943000],["1112",829300],["2212",700000],["1386",400000],["2131",400000],["4121",362000],["2119",350000],["4222",300000],["2322",250000],["2111",220000],["1341",170000],["1387",160000],["3111",150000],["1361",65000],["4111",64000],["1342",50000],["1334",35000],["1343",30000],["2141",30000],["1335",15000],["2460",12000]],"economic_revenue_total_czk":123974000,"purpose_expenditure":[["2212",20563000],["6171",15761000],["3745",13116000],["3113",12567000],["2310",11700000],["2219",10396500],["2321",9771000],["3722",9135000],["5311",5280000],["3723",4300000],["2292",3933000],["3631",3508800],["6112",3181000],["5512",2914000],["3639",2750000],["6399",1700000],["3511",1650000],["3636",1400000],["3635",1050000],["3399",950000],["3729",750000],["2339",720000],["2221",650000],["6320",600000],["3392",557000],["3349",530000],["1032",500000],["2334",500000],["6310",450000],["3419",445000],["3314",440000],["3111",300000],["3632",275000],["3421",193000],["4351",170000],["2229",150000],["3721",150000],["4199",150000],["4341",100000],["6114",65000],["3429",60000],["3319",50000],["5213",50000],["3549",10000],["4379",10000]],"purpose_expenditure_total_czk":143501300},"revised":{"economic_expenditure":[["6121",47990800],["5169",17067150],["5011",16180000],["6123",6550000],["5171",5641600],["5331",4580000],["6130",4433500],["5031",4345000],["5166",3961400],["5323",3933000],["6122",3629000],["5362",3310000],["5139",2798880],["5023",2400000],["5137",2092700],["5032",1693000],["5168",1665000],["5365",1374000],["5336",1275789.2],["5154",1184000],["5021",1025000],["5156",725000],["5222",688000],["5163",625000],["5162",548000],["5042",547000],["5141",470000],["6119",450000],["5179",401000],["5153",382000],["5164",372120],["5175",276000],["5167",259000],["5194",259000],["5134",254300],["5136",177000],["5492",150000],["5195",113000],["5151",108000],["5321",103000],["5499",103000],["5038",100000],["5660",95000],["5132",56000],["5161",55000],["5191",50000],["5192",50000],["5903",50000],["5165",30000],["5123",20000],["5367",20000],["5199",16000],["5173",14000],["5133",10000],["5363",6600],["5019",3000],["5364",1400]],"economic_expenditure_total_czk":144717239.2,"economic_financing":[["8115",29726750.84],["8113",11999546.46],["8114",-11186382.71],["8124",-3790204],["8117",1210000],["8901",306010],["8905",-3800]],"economic_financing_total_czk":28261920.59,"economic_revenue":[["1211",37543100],["1121",19120600],["1111",14633400],["1511",13500000],["3122",5200000],["4216",4715021.65],["2132",3816150],["1345",3400000],["1113",2418200],["3121",1750000],["2324",1560400],["4116",1514490.71],["1122",1000000],["4112",962200],["4222",897819.25],["1112",829300],["2212",700000],["2322",504850],["2131",400100],["1386",400000],["4121",361650],["2111",287650],["1341",165000],["1387",160000],["3111",150000],["4122",99850],["1361",65000],["2321",60000],["4111",56287],["1342",50000],["1334",35000],["1343",30000],["2141",30000],["1335",15000],["2460",12000],["2119",5150],["1381",5000],["2329",2100]],"economic_revenue_total_czk":116455318.61,"purpose_expenditure":[["3745",19305000],["6171",19259000],["2219",13641500],["3113",11119789.2],["2212",11092600],["3639",9928000],["2321",6922000],["3722",6490000],["5311",5989000],["2310",5445000],["6399",4607000],["2292",3933000],["3723",3915000],["6112",3185000],["3631",3165950],["5512",3115000],["3726",1420000],["3399",1331000],["3613",1040000],["2339",1020000],["3111",1001000],["2221",650000],["2229",580000],["3636",571000],["3349",570000],["6320",555000],["6310",540000],["3635",492000],["3314",481000],["3419",445000],["3421",360000],["3729",355000],["3392",337000],["1032",286000],["3632",275000],["3511",240000],["4351",193000],["3633",153000],["3721",150000],["4199",150000],["2334",100000],["6114",93000],["4341",82000],["3429",60000],["5213",50000],["3549",10000],["4379",10000],["3412",3000],["6402",1400]],"purpose_expenditure_total_czk":144717239.2},"actual":{"economic_expenditure":[["6121",35878053.26],["5011",16012634],["5169",15403699.87],["6123",6419944],["5331",4580000],["5171",4416831.72],["6130",4389200],["5031",4214279],["5323",3647200],["5166",3341362.88],["5362",3297420],["6122",2680782.17],["5023",1935335],["5139",1820356.12],["5137",1634968.7],["5032",1623728],["5168",1619102.72],["5365",1371560],["5336",1275789.2],["5154",1020015.09],["5021",838265],["5156",636570.96],["5222",627500],["5163",563122.3],["5042",536396.9],["5162",518881.52],["5141",468113.82],["5153",340758],["5179",337851],["5164",283611.34],["5175",261722.2],["5194",224331.85],["5167",213538.24],["5136",171131.82],["5134",164986.88],["5492",148000],["5195",98108],["5660",95000],["5151",86162.51],["5038",73654],["5321",72800],["5161",51565],["5132",44988.86],["5165",25362],["5173",12315],["5199",11240],["5363",6596],["5133",3925],["5364",1397]],"economic_expenditure_total_czk":123500156.93,"economic_financing":[["8113",11999546.46],["8114",-11186382.71],["8124",-3790204],["8115",2482604.57],["8117",1210000],["8901",306010],["8905",-3800]],"economic_financing_total_czk":1017774.32,"economic_revenue":[["1211",38496061.83],["1121",20654500.06],["1111",14664783.73],["1511",13698913.17],["3122",5070000],["4216",4715021.65],["1345",3863844],["2132",3692598.41],["3121",3086680],["1113",2726288.94],["2324",1920747.07],["4116",1514490.71],["1112",1345547.65],["1122",1326360],["4112",962200],["4222",897819.25],["1386",752287.27],["2212",523800],["2322",507661],["2131",433838.72],["4121",361650],["1387",294875.38],["2111",213260.7],["1341",168863],["4122",99850],["2460",94000],["1361",84107],["1342",64460],["2321",60000],["4111",56287],["1343",45369],["1335",36662.64],["1334",36558.15],["1381",5704.26],["2119",4990],["2329",2100],["2141",202.02]],"economic_revenue_total_czk":122482382.61,"purpose_expenditure":[["6171",18768588.63],["3745",18485345.62],["2219",13517358.26],["2212",10638797.05],["3639",9730241.08],["3113",5971596.72],["5311",5668518.69],["2310",5333093.26],["3722",5212122.32],["6399",4594340],["3723",3855313.28],["2292",3647200],["5512",2810226.31],["6112",2501305.9],["3631",2120309.03],["3726",1386475.55],["3399",1240024.66],["3613",994103.69],["3111",940838.9],["2321",909492.59],["2339",667896.7],["6310",516171.12],["6320",515065],["3349",492408],["3314",448542.15],["3419",420000],["2229",331698.55],["3421",314715],["3636",265207.5],["4351",183038],["3392",159530.63],["3633",151020.1],["4199",148000],["3721",136562.23],["3729",94070.3],["3511",87005.81],["6114",83387.6],["3429",45000],["3632",44142],["3635",41890.2],["3549",10000],["4379",10000],["4341",6000],["3412",2117.5],["6402",1397]],"purpose_expenditure_total_czk":123500156.93}},"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."}}}}