{"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:00287954","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00287954","name":"Obec Zlobice","short_name":"Zlobice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Kroměříž","municipality_code":589217},"amounts":{"revenue_approved":13202706,"revenue_adjusted":16075269.4,"revenue_actual":16190437.34,"expense_approved":22701956,"expense_adjusted":27316323.4,"expense_actual":24118322.59,"tax_revenue":13359133.11,"nontax_revenue":1082282.83,"capital_revenue":100,"transfer_revenue":1748921.4,"current_expense":13270914.35,"capital_expense":10847408.24,"budget_balance":-7927885.25,"cash_current":8006222.73,"cash_previous":16723587.98},"ratios":{"revenue_execution":1.00716429,"expense_execution":0.88292711,"balance_to_revenue":-0.48966468,"cash_to_expense":0.33195603,"cash_yoy":-0.52126166,"capital_expense_share":0.44975799,"transfer_revenue_share":0.10802188},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00287954/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00287954"},"seo":{"slug":"zlobice","path":"/cz/municipalities/zlobice/"},"population":{"value":588,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":13202706,"expenditure_czk":22701956,"financing_czk":9499250,"balance_czk":-9499250},{"stage":"revised","revenue_czk":16075269.4,"expenditure_czk":27316323.4,"financing_czk":11241054,"balance_czk":-11241054},{"stage":"actual","revenue_czk":16190437.34,"expenditure_czk":24118322.59,"financing_czk":7927885.25,"balance_czk":-7927885.25}],"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",6950000],["5171",3562000],["5011",2505000],["5169",1816000],["5023",1110000],["5031",882000],["5139",659000],["5141",650000],["5021",626000],["5154",455500],["5153",391000],["5331",360000],["6122",311856],["5032",306000],["6130",262000],["5164",230000],["5901",215500],["5365",150000],["5222",130000],["5156",122000],["5137",112000],["5163",105000],["5323",75000],["5364",70000],["5329",65000],["5168",63500],["6119",62100],["5223",50000],["5903",50000],["5167",48000],["5179",48000],["5219",45000],["5175",31500],["6129",30000],["5151",19500],["5134",15000],["5221",15000],["5162",13000],["5173",11000],["5038",10500],["5363",10000],["5493",10000],["5194",9500],["5229",6500],["5166",5000],["5136",4500],["5321",3500],["5132",3000],["5172",3000],["5131",2000],["5161",2000],["5176",2000],["5019",1000],["5039",1000],["5042",1000],["5212",1000],["5362",1000],["6111",1000],["6123",1000],["5492",500],["5904",500]],"economic_expenditure_total_czk":22701956,"economic_financing":[["8115",10289250],["8124",-790000]],"economic_financing_total_czk":9499250,"economic_revenue":[["1211",5605332],["1121",2854774],["1111",2013602],["1511",700000],["2111",521000],["1345",430000],["1113",361034],["1112",171212],["4112",170800],["2131",150000],["4111",65000],["1386",45000],["1122",34952],["1381",20000],["1387",20000],["2139",15000],["1341",14000],["1361",5000],["1334",3000],["1382",1000],["2119",1000],["2328",1000]],"economic_revenue_total_czk":13202706,"purpose_expenditure":[["2212",4036500],["3613",4000000],["3745",2934556],["6171",2910000],["2321",2452000],["6112",1552000],["3631",1016000],["3722",899000],["6310",670000],["3111",410000],["2411",378500],["2219",200000],["6399",150000],["6409",138000],["3314",124400],["5512",121000],["2292",75000],["3412",72000],["6402",70000],["6114",65000],["3319",60000],["3419",60000],["3330",50000],["3721",50000],["5213",50000],["3744",25500],["3421",25000],["3399",20000],["3632",20000],["3639",19000],["4350",15000],["5212",15000],["3322",10000],["3349",4500],["3341",3000],["3636",1000]],"purpose_expenditure_total_czk":22701956},"revised":{"economic_expenditure":[["6121",6607000],["5169",2767400],["6130",2500000],["6123",2413740],["5011",2190000],["5139",1523325],["5171",1443100],["5023",1031400],["5031",830500],["5021",658300],["5141",650000],["5154",543500],["5137",541000],["5331",360000],["5032",345200],["5336",305702.4],["5153",276700],["6122",241856],["6129",227000],["5365",216000],["5222",150000],["5901",132200],["5156",130500],["5163",125000],["5164",114800],["5168",113500],["6349",100000],["5323",75000],["5364",70000],["5329",65000],["6119",62700],["5223",50000],["5903",50000],["5219",49000],["5175",39900],["5167",37000],["5221",36000],["5166",33000],["5191",25500],["5134",20500],["5151",18500],["5173",15400],["5162",14000],["5131",13600],["5229",11500],["5362",11400],["5179",11100],["5038",10600],["5194",10500],["5363",10000],["5493",10000],["5321",4500],["5161",3500],["5132",3400],["5019",3000],["5136",3000],["5122",2000],["5176",2000],["5909",2000],["5039",1000],["5212",1000],["6111",1000],["5042",500],["5172",500],["5492",500],["5904",500]],"economic_expenditure_total_czk":27316323.4,"economic_financing":[["8115",12031054],["8124",-790000]],"economic_financing_total_czk":11241054,"economic_revenue":[["1211",5605332],["1121",2854774],["1111",2013602],["4116",1582773.4],["1511",700000],["4222",657000],["2111",521000],["1345",430000],["1113",361034],["4113",272790],["2141",200000],["1122",194952],["1112",171212],["4112",170800],["2131",149000],["4111",65000],["1386",45000],["1381",20000],["1387",20000],["2139",15000],["1341",14000],["1361",5000],["1334",3000],["1382",1000],["2119",1000],["2328",1000],["3111",1000]],"economic_revenue_total_czk":16075269.4,"purpose_expenditure":[["3745",6562221],["3613",4117000],["2212",4036500],["2321",2952000],["6171",2910000],["6112",1552000],["3631",1016000],["3722",899000],["3111",715702.4],["6310",670000],["2411",378500],["2219",200000],["6399",195000],["6409",138000],["3314",124400],["5512",121000],["2292",75000],["3412",72000],["6402",70000],["6114",65000],["3319",60000],["3419",60000],["3330",50000],["3721",50000],["5213",50000],["4350",34000],["3744",25500],["3421",25000],["3399",20000],["3632",20000],["3639",19000],["5212",15000],["3322",10000],["3349",4500],["3341",3000],["3636",1000]],"purpose_expenditure_total_czk":27316323.4},"actual":{"economic_expenditure":[["6121",5750709.17],["5169",2560059.78],["6130",2443845],["6123",2411530],["5011",1995878.1],["5139",1314718.3],["5171",1054865.78],["5023",984249],["5031",744004],["5021",600764],["5154",541184.88],["5137",528442.47],["5141",432044.43],["5331",360000],["5336",305702.4],["5032",300257],["5153",209623.77],["5365",192360],["5222",147910],["6122",144452.28],["5156",128200.2],["5163",114370],["5168",111952.34],["6349",96871.79],["5164",92312],["5364",64436.92],["5329",62461.74],["5323",59100],["5223",50000],["5219",40000],["5167",35984],["5175",35758.03],["5221",35694],["5166",32830],["5134",20129.08],["5173",14240],["5162",12227.87],["5151",12046],["5131",11440.59],["5362",11189],["5229",10464.67],["5038",8746],["5179",8545],["5194",8334],["5363",5000],["5321",4500],["5161",3102],["5136",2286],["5122",2000],["5019",1240],["5191",261]],"economic_expenditure_total_czk":24118322.59,"economic_financing":[["8115",8717365.25],["8124",-789480]],"economic_financing_total_czk":7927885.25,"economic_revenue":[["1211",5596011.94],["1121",2997306.36],["1111",2040390.17],["1511",1281671.66],["4116",856121.4],["4222",657000],["2111",612123.76],["1345",477118.54],["1113",396076.58],["2141",280522.07],["1112",195351.78],["1122",192360],["4112",170800],["2131",157064],["1386",109197.1],["4111",65000],["1387",42797.54],["2119",21300],["1361",14852],["1341",13200],["2139",11273],["1334",1936.76],["1381",862.68],["3111",100]],"economic_revenue_total_czk":16190437.34,"purpose_expenditure":[["3745",5708513.12],["2212",3719543.26],["3613",3699157.83],["6171",2806740.48],["2321",2496272.14],["6112",1500947],["3722",875411.85],["3631",766143.15],["3111",712203.48],["6310",441709.43],["2411",337814],["6399",192360],["6409",122461.74],["3314",82072],["5512",78538],["6402",64436.92],["3419",60000],["2292",59100],["3330",50000],["3721",49469.68],["3319",47351.8],["2219",46645],["3412",40000],["4350",33694],["6114",33119.87],["3421",24000],["3744",23406.86],["3399",18001.98],["3632",17700],["3639",11509]],"purpose_expenditure_total_czk":24118322.59}},"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."}}}}