{"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:00262617","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00262617","name":"Městys ZÁSADA","short_name":"ZÁSADA","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Jablonec nad Nisou","municipality_code":563854},"amounts":{"revenue_approved":24342201,"revenue_adjusted":37595928.9,"revenue_actual":37887148.01,"expense_approved":24342201,"expense_adjusted":32595928.9,"expense_actual":28812621.48,"tax_revenue":23845536.46,"nontax_revenue":7131743.65,"capital_revenue":0,"transfer_revenue":6909867.9,"current_expense":18458474.64,"capital_expense":10354146.84,"budget_balance":9074526.53,"cash_current":34199688.86,"cash_previous":25125162.33},"ratios":{"revenue_execution":1.00774603,"expense_execution":0.88393313,"balance_to_revenue":0.23951464,"cash_to_expense":1.18696901,"cash_yoy":0.36117285,"capital_expense_share":0.3593615,"transfer_revenue_share":0.18238026},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00262617/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00262617"},"seo":{"slug":"zasada","path":"/cz/municipalities/zasada/"},"population":{"value":905,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":24342201,"expenditure_czk":24342201,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":37595928.9,"expenditure_czk":32595928.9,"financing_czk":-5000000,"balance_czk":5000000},{"stage":"actual","revenue_czk":37887148.01,"expenditure_czk":28812621.48,"financing_czk":-9074526.53,"balance_czk":9074526.53}],"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",7075901],["5331",4400000],["5171",3300000],["5169",2248000],["5011",1670000],["5023",972000],["5154",858000],["5031",621000],["5222",455000],["5153",357000],["5021",257000],["5168",255000],["5032",231000],["5321",224000],["5323",187800],["5139",185000],["5137",150000],["5163",125000],["5903",100000],["6130",100000],["5136",70000],["5329",60000],["5156",57000],["5166",50000],["5194",50000],["5162",49000],["5173",42000],["5229",35000],["5499",28800],["5175",28000],["5164",25000],["5151",21000],["5167",21000],["5161",15000],["5179",9000],["5038",7700],["5362",2000]],"economic_expenditure_total_czk":24342201,"economic_revenue":[["1211",9500000],["1121",5300000],["1111",3600000],["1511",1600000],["1345",930000],["1113",853800],["2132",692001],["2141",500000],["2139",276000],["2324",250000],["4112",216200],["1112",200000],["1386",150000],["1381",120000],["1387",100000],["1341",20000],["1361",15000],["2111",11600],["2119",5000],["2131",2600]],"economic_revenue_total_czk":24342201,"purpose_expenditure":[["2321",6202000],["3113",3000000],["6171",2744500],["3612",1806901],["3745",1532000],["3111",1400000],["6112",1303000],["3722",1300000],["2212",1150000],["3631",1150000],["3613",1040000],["3399",605000],["3419",194000],["2292",187800],["4351",119000],["5512",110000],["6320",110000],["6409",104000],["3639",100000],["5213",100000],["3314",39000],["3412",30000],["6310",15000]],"purpose_expenditure_total_czk":24342201,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",9133632],["5331",4300000],["5171",4136879.16],["5336",2780683.19],["5169",2359500],["6356",1865474.02],["5011",1660000],["5023",972000],["5154",908000],["5031",627000],["5222",445000],["5153",417000],["5365",414960],["5021",298100],["5168",288700],["5032",237000],["5321",224000],["5323",187800],["5139",185000],["5137",153500],["5163",144500],["6130",142500],["6122",130000],["5903",100000],["5329",60000],["5156",57000],["5162",54500],["5194",52000],["5136",46500],["5229",39000],["5173",37700],["5175",35800],["5499",28800],["5364",17500.53],["5164",10000],["5166",10000],["5179",9000],["5038",7700],["5167",6000],["5161",5700],["5151",5500],["5362",2000]],"economic_expenditure_total_czk":32595928.9,"economic_financing":[["8115",-5000000]],"economic_financing_total_czk":-5000000,"economic_revenue":[["1211",10025400],["1121",5300000],["2122",5000000],["1111",3600000],["4116",2773963.19],["4216",1865474.02],["4222",1691730.69],["1511",1600000],["1345",930000],["1113",853800],["2132",711701],["2141",500000],["2139",449300],["1122",414960],["2324",391600],["4122",330000],["1112",300000],["4112",216200],["1386",150000],["1381",120000],["2212",110000],["1387",100000],["2322",74000],["4111",32500],["1341",20000],["1361",15000],["2111",12600],["2119",5000],["2131",2600],["1382",100]],"economic_revenue_total_czk":37595928.9,"purpose_expenditure":[["2321",7893731],["3113",7546157.21],["6171",2744500],["2212",2384379.16],["3612",1932901],["3745",1642000],["3111",1400000],["3722",1315000],["6112",1303000],["3631",1150000],["3613",1040000],["3399",605000],["6399",414960],["3419",194000],["2292",187800],["3639",142500],["6320",127000],["4351",119000],["5512",110000],["6409",108000],["5213",100000],["3314",39000],["6114",32500],["3412",32000],["6402",17500.53],["6310",15000]],"purpose_expenditure_total_czk":32595928.9},"actual":{"economic_expenditure":[["6121",8218154.82],["5331",4300000],["5336",2780683.19],["5171",2435791.41],["5169",2132231.58],["6356",1865474.02],["5011",1464637],["5023",967489],["5154",716595],["5031",572549],["5365",414960],["5153",414084],["5222",350000],["5021",267400],["5321",224300],["5032",218906],["5323",187800],["5168",181645.17],["5163",143583.19],["5139",142884.26],["6130",142500],["6122",128018],["5137",110470.99],["5329",59995.47],["5162",54208.23],["5194",52380],["5156",43821],["5229",37751],["5175",33066.5],["5173",32283],["5136",29450.94],["5499",28800],["5364",17500.53],["5151",12207],["5164",7816.89],["5179",7118.29],["5038",6107],["5166",4235],["5161",3909],["5167",1815]],"economic_expenditure_total_czk":28812621.48,"economic_financing":[["8115",-9074526.53]],"economic_financing_total_czk":-9074526.53,"economic_revenue":[["1211",10065142.08],["1121",5385125.17],["2122",5000000],["1111",3795839.84],["4116",2773963.19],["1511",2029993.79],["4216",1865474.02],["4222",1691730.69],["1345",794503],["1113",712127.27],["2132",705773.4],["2139",433635],["1122",414960],["2141",411583.25],["2324",390726.5],["1112",351084.08],["4122",330000],["4112",216200],["1386",196189.74],["2212",110000],["1387",76899.61],["2322",73288],["4111",32500],["1341",15150],["1361",6900],["2111",4164.5],["2131",2573],["1381",1590.05],["1382",31.83]],"economic_revenue_total_czk":37887148.01,"purpose_expenditure":[["2321",7572145.82],["3113",7546157.21],["6171",2592133.37],["2212",2252809.21],["3111",1400000],["3722",1314553.52],["6112",1267060.04],["3745",1246471.95],["3612",882269.4],["3631",616771.9],["3399",483663],["6399",414960],["2292",187800],["3419",170281.39],["3613",162928.68],["3639",142500],["6320",126590],["5512",110000],["6409",104864.76],["4351",94788],["3314",35260],["3412",31702],["6114",24862.51],["6402",17500.53],["6310",14548.19]],"purpose_expenditure_total_czk":28812621.48}},"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."}}}}