{"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:00275549","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00275549","name":"OBEC ZDELOV","short_name":"ZDELOV","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Rychnov nad Kněžnou","municipality_code":576930},"amounts":{"revenue_approved":6677220,"revenue_adjusted":7442820,"revenue_actual":5989078.55,"expense_approved":10071100,"expense_adjusted":12230960,"expense_actual":7703919.22,"tax_revenue":5305315.11,"nontax_revenue":579463.44,"capital_revenue":0,"transfer_revenue":104300,"current_expense":3013622.07,"capital_expense":4690297.15,"budget_balance":-1714840.67,"cash_current":12544964.88,"cash_previous":14259805.55},"ratios":{"revenue_execution":0.80467868,"expense_execution":0.62987036,"balance_to_revenue":-0.28632796,"cash_to_expense":1.62838739,"cash_yoy":-0.12025695,"capital_expense_share":0.60881962,"transfer_revenue_share":0.01741503},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00275549/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00275549"},"seo":{"slug":"zdelov","path":"/cz/municipalities/zdelov/"},"population":{"value":269,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6677220,"expenditure_czk":10071100,"financing_czk":3393880,"balance_czk":-3393880},{"stage":"revised","revenue_czk":7442820,"expenditure_czk":12230960,"financing_czk":4788140,"balance_czk":-4788140},{"stage":"actual","revenue_czk":5989078.55,"expenditure_czk":7703919.22,"financing_czk":1714840.67,"balance_czk":-1714840.67}],"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",5500000],["5169",1335000],["5171",815000],["5139",480000],["5154",344000],["5023",320000],["5222",192000],["5021",185000],["5168",120000],["5137",110000],["5903",100000],["6119",100000],["5163",57500],["6130",50000],["5175",45000],["5132",40000],["5019",30000],["5162",30000],["5032",29000],["5364",27000],["5156",25000],["5151",24700],["5194",20000],["5492",20000],["5039",13000],["5321",12500],["5167",12000],["5362",10000],["5329",6000],["5164",5000],["5223",5000],["5365",3000],["5161",2000],["5136",1000],["5173",1000],["5221",1000],["5038",400]],"economic_expenditure_total_czk":10071100,"economic_financing":[["8115",3393880]],"economic_financing_total_czk":3393880,"economic_revenue":[["1211",2300000],["4222",1325020],["1121",1300000],["1111",700000],["1345",300000],["1511",240000],["1113",170000],["2324",80000],["4112",71800],["1112",55000],["2321",35000],["1386",30000],["3111",20000],["1387",15000],["1381",10000],["1341",7700],["2111",5000],["1122",3000],["1361",2500],["2131",2200],["2132",2200],["2141",1500],["1334",1000],["2112",200],["1335",100]],"economic_revenue_total_czk":6677220,"purpose_expenditure":[["6171",3905600],["2212",2570000],["3429",1304000],["6112",349000],["3725",260000],["3722",250000],["3419",245000],["5512",240500],["3631",155000],["3399",145000],["2141",130000],["3635",100000],["3745",100000],["5213",100000],["2221",80000],["6320",50000],["6402",27000],["3721",20000],["3900",19500],["3319",10000],["6310",7500],["6399",3000]],"purpose_expenditure_total_czk":10071100},"revised":{"economic_expenditure":[["6121",7105000],["5169",1541800],["5171",915000],["5139",481000],["5154",369000],["5023",327000],["5021",252300],["5222",192000],["5168",120000],["5137",110000],["5903",100000],["6119",100000],["5163",61400],["6122",56200],["5194",52300],["6130",50000],["5492",49000],["5175",46600],["5132",40000],["5162",31000],["5019",30940],["5032",29500],["5364",27000],["5156",25000],["5151",24700],["5321",18500],["5164",16000],["5039",13320],["5167",12000],["5362",10000],["5329",6000],["5223",5000],["5363",5000],["5365",3000],["5161",2000],["5136",1000],["5173",1000],["5221",1000],["5038",400]],"economic_expenditure_total_czk":12230960,"economic_financing":[["8115",4788140]],"economic_financing_total_czk":4788140,"economic_revenue":[["1211",2320200],["4222",1325020],["1121",1300000],["1111",841100],["2322",425300],["1345",305800],["1511",279500],["1113",170000],["2324",120000],["1112",81000],["4112",71800],["2321",49500],["1386",45300],["4111",32500],["3111",20000],["1387",18000],["1381",10000],["1341",7700],["2111",5000],["1122",3000],["1361",2500],["2310",2400],["2131",2200],["2132",2200],["2141",1500],["1334",1000],["2112",200],["1335",100]],"economic_revenue_total_czk":7442820,"purpose_expenditure":[["6171",5629400],["2212",2670200],["3429",1322300],["3725",382000],["6112",356500],["3722",304800],["3419",246000],["5512",240500],["3399",199000],["3631",155000],["2141",135000],["3745",125000],["3635",100000],["5213",100000],["2221",80000],["6320",53500],["3721",41000],["6402",27000],["6114",20360],["3900",19500],["3319",13000],["6310",7900],["6399",3000]],"purpose_expenditure_total_czk":12230960},"actual":{"economic_expenditure":[["6121",4604165.15],["5169",938987.99],["5171",445760],["5023",326958],["5154",288391.9],["5021",245581],["5222",192000],["5139",137106.99],["5168",66430.63],["5163",61226.4],["6122",56132],["5492",49000],["5194",45966],["5137",44149],["5162",30164.56],["5032",29432],["5364",26923],["5175",21694],["6119",21000],["5151",17418],["5321",13502],["5164",10946.6],["6130",9000],["5156",6158],["5329",5260],["5363",5000],["5362",2000],["5365",1050],["5019",938],["5161",862],["5038",400],["5039",316]],"economic_expenditure_total_czk":7703919.22,"economic_financing":[["8115",1698505.67],["8901",16335]],"economic_financing_total_czk":1714840.67,"economic_revenue":[["1211",2320158.5],["1121",1242194.71],["1111",841075.13],["2322",425253],["1345",305750],["1511",279403.92],["1113",164193.71],["2324",111658.5],["1112",80970.11],["4112",71800],["1386",45256.19],["4111",32500],["2321",29500],["1387",17737.51],["1341",6900],["2111",5000],["2310",2396.8],["2132",2200],["2131",2164.5],["2141",1260.64],["1122",1050],["1381",361.03],["1334",219.9],["1335",44.4],["2112",30]],"economic_revenue_total_czk":5989078.55,"purpose_expenditure":[["6171",5271495.02],["2212",401284],["3725",378401.78],["6112",356390],["3722",304769.32],["3429",216961.67],["3419",177210.59],["3399",105340],["5512",92046],["2141",78286.42],["3631",74092],["6320",53420],["3745",51358.89],["3721",40603.97],["6402",26923],["3635",21000],["6114",20322],["3319",12956.16],["3900",12202],["6310",7806.4],["6399",1050]],"purpose_expenditure_total_czk":7703919.22}},"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."}}}}