{"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:00245721","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00245721","name":"Město Zliv","short_name":"Zliv","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"České Budějovice","municipality_code":545341},"amounts":{"revenue_approved":91620200,"revenue_adjusted":112406641.75,"revenue_actual":108376280.69,"expense_approved":145249900,"expense_adjusted":164628574,"expense_actual":117470850.33,"tax_revenue":85224735.91,"nontax_revenue":11172622.22,"capital_revenue":6652065.26,"transfer_revenue":5326857.3,"current_expense":62756504.78,"capital_expense":54714345.55,"budget_balance":-9094569.64,"cash_current":191306340.85,"cash_previous":200710861.63},"ratios":{"revenue_execution":0.96414481,"expense_execution":0.7135508,"balance_to_revenue":-0.08391661,"cash_to_expense":1.62854308,"cash_yoy":-0.04685606,"capital_expense_share":0.46576955,"transfer_revenue_share":0.0491515},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00245721/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00245721"},"seo":{"slug":"zliv","path":"/cz/municipalities/zliv/"},"population":{"value":3438,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":91620200,"expenditure_czk":145249900,"financing_czk":53629700,"balance_czk":-53629700},{"stage":"revised","revenue_czk":112406641.75,"expenditure_czk":164628574,"financing_czk":52221932.25,"balance_czk":-52221932.25},{"stage":"actual","revenue_czk":108376280.69,"expenditure_czk":117470850.33,"financing_czk":9094569.64,"balance_czk":-9094569.64}],"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",83195600],["5171",16328000],["5331",13948800],["5169",7453940],["5011",6115000],["6130",2000000],["5031",1884000],["5023",1800000],["5162",1799270],["5362",1492500],["6122",1160000],["5154",1035000],["5137",967000],["5139",814996],["5032",717000],["5163",585000],["5021",566620],["5499",470000],["5152",460000],["5168",368000],["5175",326680],["5166",300000],["5164",207864],["5132",200000],["5136",186000],["5161",155530],["5156",150000],["5151",131000],["5167",100800],["5172",73600],["5903",50000],["5194",44000],["5041",26000],["5038",25100],["5492",22000],["5019",20000],["5365",20000],["5179",15000],["5039",11600],["5329",10000],["5909",10000],["5173",4000]],"economic_expenditure_total_czk":145249900,"economic_financing":[["8115",53629700]],"economic_financing_total_czk":53629700,"economic_revenue":[["1211",36000000],["1121",18000000],["1111",13000000],["2132",6099500],["1113",3000000],["4112",2589700],["2324",2500000],["1345",2300000],["1511",2000000],["2141",2000000],["2111",1455000],["1112",1000000],["1386",450000],["1361",350000],["1387",250000],["2131",180000],["4111",116000],["1341",110000],["3111",100000],["1343",50000],["1356",36000],["1342",18000],["1349",15000],["1344",1000]],"economic_revenue_total_czk":91620200,"purpose_expenditure":[["3113",37854800],["3111",28625600],["3639",12765000],["2219",10828000],["6171",10494000],["2310",10435000],["3412",8718000],["3722",3200000],["6112",2385000],["3392",2220000],["4351",2170000],["3631",2131000],["5311",1800000],["6399",1500000],["3612",1450000],["3613",1400000],["3421",1323000],["5512",1197500],["3314",890000],["2321",800000],["3745",800000],["6320",550000],["3429",480000],["1032",250000],["3349",200000],["3399",200000],["3632",200000],["6114",116000],["3721",100000],["3319",62000],["5213",50000],["6310",35000],["3341",20000]],"purpose_expenditure_total_czk":145249900},"revised":{"economic_expenditure":[["6121",85423771],["5171",18597813],["5331",15448800],["5169",9031676],["5365",8254600],["5011",6115000],["6122",2373194],["5321",2004500],["5031",1883452],["5023",1800000],["5362",1509340],["5336",1363029.6],["6130",1330200],["5139",1096837],["5154",1078546],["5032",716978],["5222",641000],["5163",623431],["5137",569059],["5152",522774],["5909",513015],["5499",469999],["5168",416480],["5021",339656],["5175",327392],["5166",300000],["5132",252000],["5164",212659],["5136",187190],["5162",157267],["5151",146699],["5156",146500],["5492",112500],["5161",105572],["5167",100800],["5223",100000],["5172",50000],["5903",50000],["5194",47467],["5019",46680],["5221",36000],["5041",28300],["5038",25000],["5363",17100],["5179",15497],["5039",12000],["5329",10000],["5366",9800.4],["5173",7000],["5339",2000]],"economic_expenditure_total_czk":164628574,"economic_financing":[["8115",52221932.25]],"economic_financing_total_czk":52221932.25,"economic_revenue":[["1211",36000000],["1121",18796226],["1111",13000000],["1122",8253000],["3111",6691862],["2132",6176734],["2324",3070398],["1113",3000000],["4112",2589700],["1345",2388339],["1511",2336371],["2111",2056707],["2141",2000000],["4116",1434691.7],["1112",1225342],["1386",684819],["4216",555172.9],["1361",482800],["4213",476352],["1387",268405],["2131",196127],["4122",136000],["4111",134940.7],["1341",110000],["2322",64884],["2212",53423],["1343",50000],["1334",49463],["1356",36000],["2119",20570],["1342",20335],["1349",15000],["2211",12528.05],["2229",9800.4],["1381",5519],["2142",3839],["1344",1000],["1335",245],["1382",48]],"economic_revenue_total_czk":112406641.75,"purpose_expenditure":[["3113",39482630],["3111",31718650],["2310",14065000],["3639",12765000],["2219",10828000],["6171",10544152],["6399",9753000],["3412",8718000],["3722",3208937],["6112",2385000],["4351",2313974],["3392",2220000],["3631",2159266],["5311",2014500],["3613",1619953],["3421",1480530],["3612",1450046],["2321",1300000],["5512",1258400],["3314",922908],["3745",800000],["6320",588431],["3635",510000],["3419",484000],["3429",480000],["3399",290000],["1032",262319],["3349",200000],["3632",200000],["3721",150000],["6114",144500],["4359",133000],["3319",62000],["5213",50000],["6310",35000],["3341",20000],["6409",6378],["3330",5000]],"purpose_expenditure_total_czk":164628574},"actual":{"economic_expenditure":[["6121",52349562.13],["5331",15448800],["5171",10897742.74],["5365",8253000],["5169",7233708.72],["5011",5895000.49],["6122",2364783.42],["5321",2004324.58],["5031",1763816],["5023",1743460],["5336",1363029.6],["5154",937664],["5139",838359.79],["5032",694077],["5222",641000],["5163",618460.94],["5909",513011.22],["5152",455324],["5499",444555.51],["5137",441168.91],["5168",401071.81],["5021",301281],["5175",259003.37],["5132",250444.4],["5362",181334],["5166",162899],["5136",146314.4],["5162",146047.64],["5151",127752],["5156",103284.6],["5223",100000],["5492",92000],["5194",43764.6],["5167",36856.73],["5221",36000],["5019",35714.54],["5161",28676],["5038",24603],["5041",17237.2],["5363",17060],["5179",15497],["5329",10000],["5366",9800.4],["5039",9316.59],["5164",7413],["5173",4630],["5339",2000]],"economic_expenditure_total_czk":117470850.33,"economic_financing":[["8117",420000000],["8118",-420000000],["8115",9404520.78],["8901",-309951.14]],"economic_financing_total_czk":9094569.64,"economic_revenue":[["1211",35122764.69],["1121",18796225.67],["1111",12906055],["1122",8253000],["3111",6652065.26],["2132",5066613.8],["2324",2943353.27],["4112",2589700],["1113",2485207.32],["1345",2388338.03],["1511",2336370.38],["2111",1924615.98],["4116",1434691.7],["1112",1225341.81],["2141",877067.72],["1386",684818.4],["4216",555172.9],["1361",482800],["4213",476352],["1387",268404.6],["2131",196127],["4122",136000],["4111",134940.7],["1341",109762],["2322",64884],["2212",53223],["1334",49462.2],["1343",45085],["1356",35918.29],["2119",20570],["1342",20335],["2211",12528.05],["2229",9800.4],["1349",8194.13],["1381",5518.74],["2142",3839],["1344",842],["1335",244.76],["1382",47.89]],"economic_revenue_total_czk":108376280.69,"purpose_expenditure":[["3111",31705383.18],["3113",19558209.61],["2310",10824292.25],["3639",9542617.69],["6171",9457253.59],["6399",8424954],["2219",6211685.54],["3412",3307736.97],["3722",3062507.63],["6112",2236986.49],["5311",2011381.93],["3392",1592648.74],["3613",1421546.5],["5512",1160759.78],["2321",1025843.19],["4351",979459.75],["3314",865594.74],["3631",665339.57],["6320",588431],["3419",484000],["3745",461230.22],["3612",327255.24],["1032",262319],["3429",241649.1],["3399",199728],["3421",169130],["3349",140876.8],["6114",139436.4],["4359",133000],["3721",126985.48],["3319",61200],["3635",40000],["6310",30029.94],["6409",6378],["3330",5000]],"purpose_expenditure_total_czk":117470850.33}},"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."}}}}