{"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:00246221","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00246221","name":"Obec Zubčice","short_name":"Zubčice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Český Krumlov","municipality_code":545872},"amounts":{"revenue_approved":11825900,"revenue_adjusted":13965608.07,"revenue_actual":12893550.83,"expense_approved":18576100,"expense_adjusted":22368296.64,"expense_actual":21374163.86,"tax_revenue":10706228.77,"nontax_revenue":1178619.06,"capital_revenue":7060,"transfer_revenue":1001643,"current_expense":12362980.58,"capital_expense":9011183.28,"budget_balance":-8480613.03,"cash_current":10716615.34,"cash_previous":19024818.73},"ratios":{"revenue_execution":0.92323591,"expense_execution":0.95555617,"balance_to_revenue":-0.65774069,"cash_to_expense":0.50138173,"cash_yoy":-0.43670342,"capital_expense_share":0.42159232,"transfer_revenue_share":0.07768558},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00246221/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00246221"},"seo":{"slug":"zubcice","path":"/cz/municipalities/zubcice/"},"population":{"value":433,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":11825900,"expenditure_czk":18576100,"financing_czk":6750200,"balance_czk":-6750200},{"stage":"revised","revenue_czk":13965608.07,"expenditure_czk":22368296.64,"financing_czk":8402688.57,"balance_czk":-8402688.57},{"stage":"actual","revenue_czk":12893550.83,"expenditure_czk":21374163.86,"financing_czk":8480613.03,"balance_czk":-8480613.03}],"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",10000000],["5169",1667000],["5171",1142000],["5011",900000],["5331",900000],["5023",750000],["5154",393000],["5031",360000],["5350",300000],["5021",290000],["5365",255000],["5155",200000],["5222",193000],["5032",145000],["5163",121000],["5175",106000],["5139",101000],["5137",93000],["5166",80000],["5168",80000],["5499",72000],["5194",61000],["5152",60000],["6122",50000],["5179",32000],["5173",24000],["5221",23000],["5162",20000],["5492",20000],["6130",20000],["5041",15000],["5156",15000],["5223",15000],["5038",10000],["5042",10000],["5321",10000],["5364",10000],["5136",7000],["5167",5000],["5903",5000],["5909",5000],["6119",5000],["5132",3500],["5161",1000],["5362",1000],["5164",600]],"economic_expenditure_total_czk":18576100,"economic_financing":[["8115",6750200]],"economic_financing_total_czk":6750200,"economic_revenue":[["1211",4600000],["1121",2100000],["1111",1400000],["2111",987000],["1511",555000],["1113",310000],["2141",300000],["4140",300000],["1122",290000],["1345",195000],["2324",151200],["4112",105000],["1112",100000],["4121",100000],["2131",80000],["2132",46000],["2212",40000],["1386",37000],["2321",30000],["4111",30000],["1381",25000],["1387",19000],["2119",15000],["1341",6000],["2112",2400],["1334",1000],["1335",1000],["1361",300]],"economic_revenue_total_czk":11825900,"purpose_expenditure":[["3613",9427000],["2212",1850000],["6171",1778500],["6112",1026000],["3113",962000],["3639",667100],["2321",500000],["6330",300000],["3631",260000],["3399",257000],["6399",250000],["3722",205000],["3723",205000],["5512",165000],["3319",125000],["1032",118000],["6320",115000],["3745",102500],["3419",90000],["3314",27000],["3421",25000],["4359",18000],["4350",15000],["1019",10000],["4341",10000],["6402",10000],["3141",8000],["3111",7000],["2219",5000],["3341",5000],["3612",5000],["4351",5000],["5213",5000],["5519",5000],["6310",5000],["6409",5000],["4349",3000]],"purpose_expenditure_total_czk":18576100},"revised":{"economic_expenditure":[["6121",7283576.37],["5171",4997386.49],["5169",1301923.87],["6122",1124453.34],["5331",1030304],["5011",910982],["5023",849812],["6119",508805],["5021",458457],["5154",433235],["5365",414290],["5031",410395],["5350",300000],["6123",300000],["5139",286330.63],["5155",230969],["5137",193407.4],["5163",163465.9],["5032",159730],["5222",153000],["5175",148227],["5168",117822.7],["5166",87878],["5499",79810],["5042",55125.68],["5194",43516],["5151",34246.22],["5162",33709.38],["5156",32772.48],["5221",25709.73],["5173",24000],["5329",22150],["6329",20000],["5364",15170],["5223",15000],["6130",14000],["5179",12000],["5164",10500],["5136",10016],["5167",7440],["5041",7000],["5132",5426.45],["5321",5200],["5038",5000],["5903",5000],["5909",5000],["5492",4830],["5362",4200],["5176",4146],["5019",1402],["5161",1000],["5039",476]],"economic_expenditure_total_czk":22368296.64,"economic_financing":[["8115",6750200],["8117",1652488.57]],"economic_financing_total_czk":8402688.57,"economic_revenue":[["1211",4620734.85],["1121",2473952.2],["1111",1716751.35],["2111",1172991.25],["1511",632535.49],["1122",409290],["4122",341103],["1113",327003.74],["2141",300000],["4140",300000],["4222",250000],["1345",226030],["2324",161455.45],["1112",161259.09],["4213",159200],["4112",104800],["4121",102500],["2131",97017],["1386",90135.72],["2321",61834],["2132",46000],["2119",42000],["2212",40000],["1387",35325.93],["4111",32500],["1381",25000],["4116",11540],["3111",7060],["1341",6150],["1361",5340],["2112",2400],["2329",1407],["1334",1000],["1335",1000],["1342",292]],"economic_revenue_total_czk":13965608.07,"purpose_expenditure":[["3613",8588954.07],["2212",3440404.03],["3113",2091296.92],["6171",2047622.18],["6112",1154150.17],["2321",629759.28],["5512",559860.73],["3639",488231.27],["3635",414425],["6399",409290],["3631",340067],["3399",325952.8],["3723",309143.39],["6330",300000],["3745",271693.6],["3722",239034.7],["6320",155050.5],["3419",140000],["3319",102581.07],["3111",84214],["2219",52393],["1032",38000],["6114",31885.8],["3314",22123],["4349",21000],["3141",20100],["3369",20000],["4350",15000],["1019",10000],["6402",10000],["6310",7415.4],["4351",5000],["5213",5000],["6409",5000],["4341",4830],["6115",3959],["4359",2709.73],["6117",2150]],"purpose_expenditure_total_czk":22368296.64},"actual":{"economic_expenditure":[["6121",7117456.03],["5171",4971221.47],["5169",1262893.62],["6122",1051399.25],["5011",910982],["5331",909000],["5023",849812],["6119",508805],["5021",458457],["5031",410395],["5365",409290],["6123",300000],["5139",283352.63],["5154",264234.23],["5155",230969],["5137",190407.4],["5032",159730],["5222",153000],["5163",147465.9],["5175",147227],["5168",117822.7],["5166",87878],["5499",79810],["5042",55125.68],["5151",34246.22],["5194",31125],["5162",29113.86],["5156",27129.36],["5329",22150],["5173",20466],["6329",20000],["5223",15000],["6130",13523],["5221",13000],["5164",10500],["5136",10016],["5179",8341.3],["5167",7440],["5041",6412.76],["5321",5200],["5364",5170],["5176",4146],["5362",4127],["5132",3926.45],["5038",3772],["5909",1407],["5019",701],["5161",279],["5039",238]],"economic_expenditure_total_czk":21374163.86,"economic_financing":[["8117",20672409.64],["8118",-20000000],["8115",7808203.39]],"economic_financing_total_czk":8480613.03,"economic_revenue":[["1211",4620734.85],["1121",2473952.2],["1111",1716751.35],["2111",888088.25],["1511",632535.49],["1122",409290],["4122",341103],["1113",327003.74],["4222",250000],["1345",226030],["1112",161259.09],["4213",159200],["4112",104800],["4121",102500],["2131",97017],["1386",90135.72],["2324",61455.45],["2132",42000],["1387",35325.93],["4111",32500],["2321",31834],["2141",28205.36],["2119",26212],["4116",11540],["3111",7060],["1341",6150],["1361",5340],["2112",2400],["2329",1407],["1381",718.7],["1335",366.8],["1334",342.9],["1342",292]],"economic_revenue_total_czk":12893550.83,"purpose_expenditure":[["3613",8563954.07],["2212",3251216.53],["6171",2022269.89],["3113",1887343.31],["6112",1152616.17],["2321",629759.28],["5512",537416.45],["3639",477395.58],["3635",414425],["6399",409290],["3399",322537.56],["3723",309143.39],["3745",268215.6],["3631",260183.42],["3722",239034.7],["6320",140050.5],["3419",140000],["3319",76038.62],["3111",61294.58],["2219",52393],["6114",31885.8],["1032",30585],["3314",22123],["4349",21000],["3369",20000],["1019",10000],["4350",10000],["6310",7415.4],["6115",3020],["6117",2150],["6409",1407],["3141",0.01]],"purpose_expenditure_total_czk":21374163.86}},"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."}}}}