{"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:00282910","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00282910","name":"Obec Zbraslav","short_name":"Zbraslav","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Brno-venkov","municipality_code":584215},"amounts":{"revenue_approved":42236000,"revenue_adjusted":64084900,"revenue_actual":65725039.29,"expense_approved":44119400,"expense_adjusted":69205700,"expense_actual":66007266.51,"tax_revenue":31111537.9,"nontax_revenue":4417054.64,"capital_revenue":1894181,"transfer_revenue":28302265.75,"current_expense":28755702.22,"capital_expense":37251564.29,"budget_balance":-282227.22,"cash_current":4941322.77,"cash_previous":1837427.73},"ratios":{"revenue_execution":1.02559323,"expense_execution":0.95378367,"balance_to_revenue":-0.00429406,"cash_to_expense":0.07486028,"cash_yoy":1.68926102,"capital_expense_share":0.56435551,"transfer_revenue_share":0.43061619},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00282910/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00282910"},"seo":{"slug":"zbraslav","path":"/cz/municipalities/zbraslav/"},"population":{"value":1304,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":42236000,"expenditure_czk":44119400,"financing_czk":1883400,"balance_czk":-1883400},{"stage":"revised","revenue_czk":64084900,"expenditure_czk":69205700,"financing_czk":5120800,"balance_czk":-5120800},{"stage":"actual","revenue_czk":65725039.29,"expenditure_czk":66007266.51,"financing_czk":282227.22,"balance_czk":-282227.22}],"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",10354100],["6121",8892700],["5331",4023000],["5011",3478000],["5169",3478000],["5021",1489400],["5023",1380000],["5154",1338000],["5031",1098000],["5141",1038000],["5171",915000],["5153",867000],["5336",695100],["5139",621500],["5032",442000],["5365",343000],["5137",310000],["6351",300000],["5499",260000],["5151",249000],["5164",243200],["5362",214000],["5163",211000],["5156",195000],["5168",195000],["5221",182600],["5222",160000],["5162",152200],["5323",127700],["5166",110000],["5329",88200],["5138",85000],["5194",72000],["5167",68500],["5132",60000],["5041",50000],["5173",37000],["5909",31000],["5175",30000],["5492",30000],["6130",30000],["5179",27000],["5136",26000],["5364",22200],["5223",20000],["5321",20000],["5038",16000],["5903",10000],["5161",7000],["5019",6000],["5172",5000],["6119",5000],["5133",3000],["5192",3000],["5039",2000],["5176",1000],["5189",1000],["5363",1000]],"economic_expenditure_total_czk":44119400,"economic_financing":[["8905",2900000],["8124",-2076000],["8115",1059400]],"economic_financing_total_czk":1883400,"economic_revenue":[["1211",13332600],["1121",6638900],["4216",6338700],["1111",4689700],["2111",1727000],["4222",1700000],["1345",1186000],["2132",1099600],["1511",965100],["1113",884800],["2324",745600],["4116",695100],["4112",470900],["1112",344800],["1122",313000],["2412",217000],["1386",155300],["2131",150000],["2112",108000],["3113",82000],["1387",76500],["1381",55900],["2133",50000],["2310",40000],["1361",37000],["1341",31000],["2141",19200],["2322",17000],["2229",15300],["2119",15000],["2139",13000],["1334",10000],["1343",10000],["1382",1000],["1383",1000]],"economic_revenue_total_czk":42236000,"purpose_expenditure":[["5512",10293100],["3113",8195800],["3631",5141000],["6171",3323000],["3745",3069000],["3392",2437200],["6112",1916000],["3722",1175000],["3723",1072000],["2321",861100],["2411",789000],["3111",683000],["3412",632000],["6399",513000],["3639",464000],["3399",437400],["3729",377000],["3115",244200],["6310",235000],["2212",230000],["2142",197000],["4351",177600],["2219",160000],["3349",145000],["3612",143000],["3314",135000],["2292",127700],["3726",115000],["3613",104000],["2333",100000],["3721",100000],["6320",85000],["3429",80000],["3635",55000],["3421",50000],["3341",37000],["2310",34100],["4349",30000],["3632",29000],["6402",22200],["3319",22000],["1037",20000],["3329",17000],["2229",10000],["2341",10000],["3636",10000],["5213",10000],["4359",5000],["5212",1000]],"purpose_expenditure_total_czk":44119400},"revised":{"economic_expenditure":[["6356",18801400],["6122",10192000],["6121",6776600],["5171",4958900],["5331",4197900],["5169",3390100],["5011",3049700],["5336",2802700],["5021",1676800],["6351",1608600],["5023",1380000],["5154",1364600],["5031",1013000],["5141",978000],["5153",874200],["5139",803815],["5362",508000],["5032",442000],["5137",360585],["5365",345600],["5163",297000],["5151",271800],["5499",261700],["5164",247500],["5168",228700],["5156",221900],["6322",203000],["5166",200900],["5222",191400],["5192",183000],["5221",178600],["5162",144900],["5323",127700],["5904",110000],["5138",102500],["5175",89900],["5167",70900],["5194",70000],["5132",60000],["5041",54000],["5329",38200],["5173",37500],["5136",36400],["5909",31000],["5492",30000],["5179",26300],["6130",25500],["5364",22200],["5223",20000],["5321",20000],["5038",16000],["5123",15400],["5152",14200],["5161",7600],["5019",6000],["5172",5000],["5157",4000],["5133",3000],["5039",2000],["6123",1400],["5176",1000],["5189",1000],["5363",1000],["5903",1000],["5191",100]],"economic_expenditure_total_czk":69205700,"economic_financing":[["8905",6137400],["8124",-2076000],["8115",1059400]],"economic_financing_total_czk":5120800,"economic_revenue":[["4216",22800600],["1211",13332600],["1121",6766900],["1111",4689700],["4116",2802500],["4222",2120000],["2111",1906000],["3111",1762500],["1345",1203300],["2132",1125100],["1511",1065100],["1113",911800],["2324",763700],["4112",470900],["1112",388800],["2131",334000],["1122",313000],["1386",270800],["2412",217000],["2112",125000],["1387",105200],["3113",82000],["3121",72000],["4122",71000],["2310",60000],["2133",55000],["1361",37000],["4111",32500],["1341",31000],["1334",30000],["2139",26000],["2322",26000],["4171",25400],["2141",19200],["2229",15300],["2119",15000],["1343",10000],["1381",1000],["1382",1000],["1383",1000]],"economic_revenue_total_czk":64084900,"purpose_expenditure":[["3113",30917400],["5512",11101500],["3631",5203000],["6171",3235000],["3745",2492300],["3392",2237200],["6112",1916000],["3722",1200000],["3723",930000],["2321",924500],["3412",835000],["6399",793000],["2411",789000],["3111",683000],["3639",609000],["3612",556000],["3399",437400],["3115",404200],["2142",387000],["3729",316000],["3726",255000],["2212",246000],["3635",244500],["3319",237000],["3314",206700],["3429",189000],["4351",177600],["6310",175000],["2219",160000],["3349",145000],["2310",131500],["2292",127700],["3341",127000],["3632",124000],["6409",110000],["3613",104000],["3721",100000],["6320",85000],["2333",81000],["3421",50000],["6114",42500],["4349",30000],["6402",22200],["1037",20000],["3329",17000],["2229",10000],["2341",10000],["3636",8500],["4359",1000],["5212",1000],["5213",1000]],"purpose_expenditure_total_czk":69205700},"actual":{"economic_expenditure":[["6356",18781011.97],["6122",10186264.25],["6121",6446024.42],["5171",4691928.93],["5331",4197838],["5011",2920076],["5336",2801657.78],["5169",2730927.18],["6351",1608506.65],["5021",1350430],["5023",1273263],["5154",1214365.41],["5141",955585.56],["5031",895252],["5153",826243.3],["5139",535325.14],["5362",447411],["5032",367002],["5365",344629],["5163",265729.06],["5164",229903.12],["5168",225166.62],["5499",219148],["5156",203515.23],["6322",203000],["5137",195482],["5151",190691],["5222",187162],["5166",186145.4],["5192",180128],["5221",177581],["5323",127700],["5162",115278.45],["5138",101814.03],["5904",90912.9],["5175",80957.2],["5167",65273.2],["5194",54522],["5329",38130],["5136",35720.99],["5173",29497],["5909",28819],["5179",25544.49],["6130",25431],["5364",21964.23],["5041",20091.3],["5123",15330.7],["5132",15288],["5152",14125],["5321",13500],["5492",12684],["5038",12047],["5223",12000],["5161",4439],["5157",3770],["5019",2521],["6123",1326],["5039",852],["5133",235],["5191",100]],"economic_expenditure_total_czk":66007266.51,"economic_financing":[["8905",5460734.79],["8115",-3103895.04],["8124",-2074612.53]],"economic_financing_total_czk":282227.22,"economic_revenue":[["4216",22781011.97],["1211",13905410.52],["1121",7454655.04],["1111",5129776.64],["4116",2801657.78],["4222",2120000],["3111",1761855],["2111",1702566.32],["1345",1203342],["1511",1163204.18],["2132",1094346],["1113",984505.37],["2324",768216.32],["1112",485744.49],["4112",470900],["2131",333301],["1122",312060],["1386",271549.7],["2412",216943.24],["2112",115052],["1387",106434.32],["3121",72000],["4122",71000],["2133",64815],["3113",60326],["2310",38074],["1361",34830],["4111",32500],["1341",29314],["2322",25970],["2139",25400],["4171",25196],["1334",20611.6],["2229",15168],["2141",14056.76],["1343",8000],["2119",3146],["1381",2100.04]],"economic_revenue_total_czk":65725039.29,"purpose_expenditure":[["3113",30837239.7],["5512",11057119.72],["3631",5193481.97],["6171",2950845.1],["3745",2248409.2],["3392",1835970.43],["6112",1721461.07],["3722",1022916.63],["2321",912139.96],["3723",780404.27],["6399",742251],["2411",699202.68],["3111",661376.85],["3639",608538.4],["3412",603864.16],["3399",373699.31],["2142",349680.64],["3115",313924.25],["3612",288077.12],["3635",243141],["3726",242790.3],["2212",240539],["4351",177581],["3314",160645.79],["6310",159799.98],["3729",157876.18],["2219",154027.67],["3429",150719.05],["3319",137450],["2310",130891.37],["2292",127700],["3632",106067],["3349",104667.98],["3341",95967.8],["6409",90912.9],["2333",73425],["3721",68098.8],["6320",63812],["6114",29714],["6402",21964.23],["3613",17854],["3329",16698],["4349",12684],["3636",8470],["2229",7152],["3421",6015]],"purpose_expenditure_total_czk":66007266.51}},"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."}}}}