{"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:00273244","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00273244","name":"OBEC ZÁBRODÍ","short_name":"ZÁBRODÍ","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Náchod","municipality_code":574651},"amounts":{"revenue_approved":15276750,"revenue_adjusted":15919295.29,"revenue_actual":16482272.87,"expense_approved":10876850,"expense_adjusted":12167056,"expense_actual":7872489.14,"tax_revenue":12768500.38,"nontax_revenue":2560172.2,"capital_revenue":14000,"transfer_revenue":1139600.29,"current_expense":7191806.14,"capital_expense":680683,"budget_balance":8609783.73,"cash_current":46451962.12,"cash_previous":37651031.96},"ratios":{"revenue_execution":1.03536448,"expense_execution":0.6470332,"balance_to_revenue":0.52236629,"cash_to_expense":5.90054318,"cash_yoy":0.23375004,"capital_expense_share":0.0864635,"transfer_revenue_share":0.06914097},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00273244/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00273244"},"seo":{"slug":"zabrodi","path":"/cz/municipalities/zabrodi/"},"population":{"value":585,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":15276750,"expenditure_czk":10876850,"financing_czk":-4399900,"balance_czk":4399900},{"stage":"revised","revenue_czk":15919295.29,"expenditure_czk":12167056,"financing_czk":-3752239.29,"balance_czk":3752239.29},{"stage":"actual","revenue_czk":16482272.87,"expenditure_czk":7872489.14,"financing_czk":-8609783.73,"balance_czk":8609783.73}],"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":[["6122",2390000],["5169",1786000],["5171",1520000],["5023",749000],["6121",700000],["5011",540000],["5021",530500],["5154",495000],["5331",378000],["5139",304000],["5175",177500],["5229",156650],["5194",155500],["5031",140000],["5173",122500],["5032",117400],["5168",100000],["5163",65000],["5156",57000],["5164",56500],["5137",50000],["5903",50000],["5329",40100],["5151",39000],["5162",22700],["5492",20000],["5221",17000],["5131",16000],["5179",15000],["5136",12800],["5167",12000],["5321",12000],["5161",7000],["5362",5200],["5365",5000],["5019",4000],["5176",3000],["5222",3000],["5038",2500]],"economic_expenditure_total_czk":10876850,"economic_financing":[["8115",-4399900]],"economic_financing_total_czk":-4399900,"economic_revenue":[["1211",4900000],["1121",2500000],["1111",1886000],["4216",1818750],["2141",1200000],["1511",696800],["1345",434000],["1113",350000],["2111",322000],["2132",310000],["2139",300000],["4112",140300],["2324",108000],["1344",100000],["1112",95000],["1386",45000],["4111",31500],["1387",22000],["2131",6400],["1341",6000],["1361",5000]],"economic_revenue_total_czk":15276750,"purpose_expenditure":[["6171",4684800],["3722",908000],["6112",816400],["2212",575000],["3419",567000],["5512",516500],["3399",487000],["3631",470000],["3111",426500],["2219",350000],["3612",250000],["2310",130000],["4359",106650],["3421",106500],["3314",98000],["3745",88000],["6320",61000],["2341",50000],["5213",50000],["6114",31500],["2322",30000],["4329",23000],["4341",20000],["6221",17000],["1031",10000],["6310",4000]],"purpose_expenditure_total_czk":10876850},"revised":{"economic_expenditure":[["6122",2369000],["5171",2154600],["5169",1879585],["6121",922500],["5023",749000],["5011",540000],["5021",532476],["5154",495000],["5331",378000],["5139",300215],["5336",273752],["5229",200450],["5175",177368],["5031",140000],["5173",122566],["5032",117400],["5168",100000],["5194",89500],["5163",74000],["6359",58000],["5156",57000],["5164",56500],["5137",50000],["5903",50000],["5329",40100],["5151",39000],["5366",33654],["5162",22820],["5167",21800],["5492",20000],["5221",17000],["5131",16000],["5179",15000],["5136",12800],["5321",12000],["5161",7270],["5362",5200],["5365",5000],["5019",4000],["5176",3000],["5222",3000],["5038",2500]],"economic_expenditure_total_czk":12167056,"economic_financing":[["8115",-3752239.29]],"economic_financing_total_czk":-3752239.29,"economic_revenue":[["1211",4900000],["1121",2500000],["1111",1886000],["4216",1803005.95],["2141",1200000],["1511",696800],["2139",437000],["1345",434000],["2111",392000],["1113",350000],["2132",310000],["4116",289495.34],["1344",143654],["4112",140300],["1112",135000],["2324",108000],["1386",80000],["4111",32500],["1387",32000],["3113",14000],["2321",10000],["2131",6400],["2322",6400],["1341",6000],["1361",5400],["1334",1340]],"economic_revenue_total_czk":15919295.29,"purpose_expenditure":[["6171",4538300],["3631",1170600],["3722",908000],["6112",906400],["3111",700252],["2219",600000],["2212",575000],["3419",567000],["3399",514500],["5512",316500],["3314",298000],["3612",250000],["2310",130000],["4359",126650],["3421",113900],["3745",88000],["6320",69000],["2341",50000],["5213",50000],["4329",43800],["6402",33654],["6114",32500],["2322",30000],["4341",20000],["6221",17000],["1031",10000],["6310",5000],["3900",3000]],"purpose_expenditure_total_czk":12167056},"actual":{"economic_expenditure":[["5169",1612108.49],["5171",1164383.8],["5023",748584],["5011",578761],["6121",566590],["5021",522832],["5154",459155.23],["5331",378000],["5336",273752],["5229",200450],["5139",195193.24],["5175",143875.42],["5031",143537],["5173",120242],["5032",119446],["5194",87365.7],["5168",82764.56],["5163",73752.6],["6359",58000],["6122",56093],["5164",35404.51],["5329",33771],["5366",33654],["5156",31922.67],["5151",30047],["5167",21829],["5137",19493.5],["5162",19033.75],["5131",15795],["5179",14056.67],["5321",12000],["5365",11938],["5161",5927],["5038",2433],["5136",298]],"economic_expenditure_total_czk":7872489.14,"economic_financing":[["8118",-33000000],["8117",24000000],["8115",390216.27]],"economic_financing_total_czk":-8609783.73,"economic_revenue":[["1211",5499111.76],["1121",2944593.19],["1111",2066070.06],["2141",1200000],["1511",928154.19],["4216",674904.95],["1345",439456],["2139",437000],["2111",401439],["1113",389181.47],["2132",326453],["4116",291895.34],["1112",191930.48],["2324",151456.2],["1344",143905],["4112",140300],["1386",107281.07],["1387",42045.85],["4111",32500],["2321",16000],["2131",15107],["3113",14000],["1361",8730],["2322",6417],["2119",6300],["1341",5850],["1334",1338.3],["1381",853.01]],"economic_revenue_total_czk":16482272.87,"purpose_expenditure":[["6171",2030046.14],["6112",903439],["3631",888934.98],["3722",828629.44],["3111",672757.86],["2219",594640],["3399",514408.31],["5512",300396.97],["3314",206390.13],["3612",188628.47],["2212",152332.2],["4359",114856],["3421",113132],["3419",80266],["6320",68855],["3745",43326],["4329",40800],["6402",33654],["6114",32500],["2310",29950],["2322",26649.04],["6310",4897.6],["3900",3000]],"purpose_expenditure_total_czk":7872489.14}},"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."}}}}