{"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:00258563","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00258563","name":"Obec Zruč-Senec","short_name":"Zruč-Senec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Plzeň-sever","municipality_code":559679},"amounts":{"revenue_approved":82488500,"revenue_adjusted":91963976.09,"revenue_actual":93282275.59,"expense_approved":85549000,"expense_adjusted":97952478.09,"expense_actual":84194889.26,"tax_revenue":80747340.7,"nontax_revenue":6532594.8,"capital_revenue":153920,"transfer_revenue":5848420.09,"current_expense":47668201.3,"capital_expense":36526687.96,"budget_balance":9087386.33,"cash_current":163335676.68,"cash_previous":153001061.57},"ratios":{"revenue_execution":1.01433496,"expense_execution":0.85954833,"balance_to_revenue":0.09741815,"cash_to_expense":1.93997139,"cash_yoy":0.06754604,"capital_expense_share":0.43383498,"transfer_revenue_share":0.06269594},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00258563/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00258563"},"seo":{"slug":"zruc-senec","path":"/cz/municipalities/zruc-senec/"},"population":{"value":3504,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":82488500,"expenditure_czk":85549000,"financing_czk":3060500,"balance_czk":-3060500},{"stage":"revised","revenue_czk":91963976.09,"expenditure_czk":97952478.09,"financing_czk":5988502,"balance_czk":-5988502},{"stage":"actual","revenue_czk":93282275.59,"expenditure_czk":84194889.26,"financing_czk":-9087386.33,"balance_czk":9087386.33}],"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",31600000],["5169",13960000],["5331",9650000],["5171",6100000],["5011",4700000],["5023",2200000],["5365",2000000],["5222",1595000],["5154",1555000],["5137",1450000],["5031",1410000],["5213",1335064],["6122",1200000],["5153",890000],["5139",627000],["5032",602000],["5151",590000],["5168",435000],["5163",420000],["5499",335000],["5166",300000],["5021",280000],["5323",274936],["5362",274000],["5136",270000],["5156",231000],["5229",212000],["5339",150000],["5138",125000],["5903",100000],["6130",100000],["5162",92000],["5194",92000],["5492",80000],["5161",67000],["5179",59000],["5175",34000],["5134",33000],["5167",33000],["5038",30000],["5364",25000],["5333",15000],["5173",7000],["5321",6000],["5132",5000]],"economic_expenditure_total_czk":85549000,"economic_financing":[["8115",3060500]],"economic_financing_total_czk":3060500,"economic_revenue":[["1211",34000000],["1121",17500000],["1111",12500000],["1113",2900000],["1511",2500000],["2111",2338000],["1345",2300000],["1122",1800000],["2132",1769000],["2324",1315000],["1112",900000],["4112",796500],["1386",400000],["2141",400000],["2131",250000],["1387",200000],["2119",170000],["3111",100000],["2112",85000],["1341",75000],["1361",70000],["1335",50000],["1343",50000],["1334",20000]],"economic_revenue_total_czk":82488500,"purpose_expenditure":[["3113",27550000],["3722",9500000],["6171",5675000],["3111",5530000],["3631",3905000],["3639",3338000],["2219",3100000],["3319",3080000],["6112",2700000],["2212",2150000],["5512",2032000],["3314",2013000],["6399",2000000],["2292",1600000],["3612",1538000],["2310",1350000],["3419",1350000],["2321",715000],["3723",600000],["5311",600000],["1037",500000],["1031",450000],["3412",410000],["3721",400000],["6320",400000],["1032",300000],["3349",260000],["2339",250000],["3729",250000],["3421",230000],["2223",200000],["3749",200000],["3543",165000],["3399",153000],["4351",150000],["3429",120000],["3745",115000],["1036",100000],["5213",100000],["3525",60000],["1014",50000],["3311",50000],["3326",50000],["3341",50000],["3632",50000],["3635",50000],["6409",50000],["6402",25000],["6310",20000],["3143",15000]],"purpose_expenditure_total_czk":85549000},"revised":{"economic_expenditure":[["6121",31600000],["5169",14060000],["5222",11595000],["5331",9650000],["5171",6080000],["5011",4780000],["5023",2200000],["5365",2000000],["5336",1762191.09],["5154",1555000],["5213",1485064],["5137",1475000],["5031",1385000],["6122",1200000],["5153",890000],["5032",602000],["5139",597000],["5151",590000],["5163",520000],["5168",420000],["5021",341287],["5499",335000],["5136",320000],["5166",300000],["5339",300000],["5323",274936],["5362",274000],["5156",231000],["5229",212000],["5138",125000],["5903",100000],["6130",100000],["5162",92000],["5194",92000],["5492",80000],["5161",67000],["5179",59000],["5175",34000],["5134",33000],["5167",33000],["5038",30000],["5364",25000],["5172",15000],["5333",15000],["5173",7000],["5321",6000],["5132",5000]],"economic_expenditure_total_czk":97952478.09,"economic_financing":[["8115",5988502]],"economic_financing_total_czk":5988502,"economic_revenue":[["1211",36000000],["1121",17500000],["1111",12596823.71],["4116",4165791.09],["1511",2950000],["1113",2900000],["1345",2300000],["1122",2100000],["2111",2088000],["2132",1769000],["2324",1379291],["1112",1200000],["2141",1100000],["1386",900000],["4112",796500],["4216",450000],["1387",350000],["2131",250000],["2119",170000],["4121",150000],["4222",150000],["3111",100000],["2212",96875],["2112",85000],["1341",75000],["4122",71129],["1361",70000],["4111",65000],["1335",50000],["1343",50000],["1334",20000],["2321",10000],["1381",5566.29]],"economic_revenue_total_czk":91963976.09,"purpose_expenditure":[["3113",28858188],["3419",11350000],["3722",9650000],["3111",5984003.09],["6171",5675000],["3631",3905000],["3639",3488000],["2219",3100000],["3319",3080000],["6112",2700000],["2212",2150000],["3314",2093000],["5512",2032000],["6399",2000000],["2292",1750000],["3612",1538000],["2310",1350000],["2321",715000],["3723",600000],["5311",600000],["1037",500000],["6320",500000],["1031",450000],["3721",450000],["3412",410000],["4351",300000],["3349",260000],["2339",250000],["3729",250000],["3421",230000],["2223",200000],["3749",200000],["3543",165000],["3399",153000],["3429",120000],["3745",115000],["1036",100000],["5213",100000],["6114",61287],["3525",60000],["1014",50000],["1032",50000],["3311",50000],["3326",50000],["3341",50000],["3632",50000],["3635",50000],["6409",50000],["6402",25000],["6310",20000],["3143",15000]],"purpose_expenditure_total_czk":97952478.09},"actual":{"economic_expenditure":[["6121",25555629.56],["5169",12062703.47],["6322",10000000],["5331",9733852],["5011",4165790],["5171",3439310.33],["5365",2006080],["5336",1762191.09],["5023",1730192],["5154",1499023.21],["5213",1441236],["5222",1378376.7],["5031",1308391],["6123",860068],["5153",829221.41],["5137",824649.9],["5032",540021],["5151",483615],["5163",442515.14],["5139",439266.68],["5166",414342.2],["5021",408611],["5168",386598.31],["5499",335698],["5136",309838.32],["5339",294310.64],["5323",264936],["5362",215623.58],["5156",171529.71],["5229",153784],["5194",145000],["6122",91377.9],["5162",77802.42],["5138",67275.98],["5161",60398],["5492",45000],["5179",34695.82],["5123",32797],["5134",30217],["5167",23050],["5038",22027],["5364",21097],["5175",20978],["6130",19612.5],["5041",13636.32],["5172",10487.07],["5173",5522],["5321",5500],["5363",5000],["5019",4491],["5039",1520]],"economic_expenditure_total_czk":84194889.26,"economic_financing":[["8115",-100911632.92],["8117",91753486.41],["8901",70760.18]],"economic_financing_total_czk":-9087386.33,"economic_revenue":[["1211",36029594.86],["1121",19296135.43],["1111",13360694.2],["4116",4165791.09],["1511",2788473.71],["1113",2550032.47],["1345",2374690],["1122",1963080],["2111",1743640.77],["2132",1725321],["2324",1386233.99],["1112",1257673.25],["2141",1076710.77],["4112",796500],["1386",703001.89],["4216",450000],["1387",275525.3],["2131",224791.88],["2119",179675.84],["3111",153920],["4121",150000],["4222",150000],["2212",111496],["2112",74724.55],["4122",71129],["4111",65000],["1341",63700],["1361",43540],["1343",30174],["2321",10000],["1381",5566.29],["1334",5250.9],["1335",208.4]],"economic_revenue_total_czk":93282275.59,"purpose_expenditure":[["3113",27587003.54],["3419",11146376.7],["3722",9483089.54],["3111",5804549.56],["6171",4684042.4],["3639",2955778.57],["2219",2532085.18],["3631",2274468.71],["6112",2179994],["3319",2009183.81],["6399",1963080],["3314",1920066.98],["5512",1810220.42],["2292",1706172],["3612",1143109.91],["2212",577725.11],["3723",461706.96],["6320",424915],["2321",414097.2],["3721",410714.92],["4351",294310.64],["3412",271671.21],["1031",233856.82],["3349",233718],["2310",222490],["1037",215751],["3421",170362.75],["3399",143445],["3749",130546.9],["2223",99781.14],["3429",92900],["3543",91000],["3745",78408],["5311",77566.09],["2339",68084.68],["6114",61287],["3525",45000],["3341",42272.56],["1036",40000],["6409",39731.82],["6402",21097],["6310",17600.14],["3143",15000],["3311",628]],"purpose_expenditure_total_czk":84194889.26}},"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."}}}}