{"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:00303640","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00303640","name":"Město Zábřeh","short_name":"Zábřeh","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Šumperk","municipality_code":541354},"amounts":{"revenue_approved":389859000,"revenue_adjusted":432173782.52,"revenue_actual":428841297.58,"expense_approved":745802000,"expense_adjusted":723996200.23,"expense_actual":514520735.89,"tax_revenue":325311385.74,"nontax_revenue":41848837.36,"capital_revenue":5812346.3,"transfer_revenue":55868728.18,"current_expense":275023894.86,"capital_expense":239496841.03,"budget_balance":-85679438.31,"cash_current":445942068.77,"cash_previous":525488156.25},"ratios":{"revenue_execution":0.99228902,"expense_execution":0.71066773,"balance_to_revenue":-0.19979288,"cash_to_expense":0.8667135,"cash_yoy":-0.1513756,"capital_expense_share":0.46547559,"transfer_revenue_share":0.13027833},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00303640/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00303640"},"seo":{"slug":"zabreh","path":"/cz/municipalities/zabreh/"},"population":{"value":13261,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":389859000,"expenditure_czk":745802000,"financing_czk":355943000,"balance_czk":-355943000},{"stage":"revised","revenue_czk":432173782.52,"expenditure_czk":723996200.23,"financing_czk":291822417.71,"balance_czk":-291822417.71},{"stage":"actual","revenue_czk":428841297.58,"expenditure_czk":514520735.89,"financing_czk":85679438.31,"balance_czk":-85679438.31}],"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",365301000],["5011",74353000],["5331",67833833],["5171",38868000],["5169",32410000],["6122",19350000],["5031",19074000],["6111",13875000],["5137",12529000],["5213",10200000],["5323",10200000],["6125",8290000],["5032",7020000],["5168",5725000],["5365",5520000],["5222",4700000],["5154",4042000],["5172",3294000],["5499",3225000],["5166",3083000],["5023",2980000],["5362",2583000],["5153",2500000],["5139",2080000],["5163",2067000],["5021",2009000],["5364",2000000],["6323",1800000],["5167",1658000],["6130",1530000],["5161",1267000],["5164",1172000],["5223",1135000],["5156",1032000],["5151",925500],["5136",792000],["5162",705000],["5173",680000],["5175",607000],["6123",600000],["5192",518000],["5024",500000],["5903",500000],["5195",400000],["5321",400000],["5194",392000],["5132",382500],["5038",350000],["5134",335000],["5329",334000],["5179",318000],["5019",315000],["5141",290167],["5221",220000],["5493",200000],["5901",200000],["6202",200000],["5039",145000],["5909",120000],["5152",115000],["5029",90000],["5176",84000],["5811",80000],["6339",80000],["5122",50000],["5343",50000],["6142",50000],["5157",25000],["5144",15000],["5133",11000],["5229",10000],["5363",5000],["5041",2000]],"economic_expenditure_total_czk":745802000,"economic_financing":[["8115",358721000],["8124",-2778000]],"economic_financing_total_czk":355943000,"economic_revenue":[["1211",135000000],["1121",71000000],["1111",45500000],["4112",32500000],["1511",15000000],["1113",11000000],["2141",10000405.99],["4216",9064418.7],["1345",9000000],["4116",8194509.31],["2329",7136666],["1361",5600000],["1122",5500000],["2324",4210000],["1112",3500000],["1386",3000000],["1387",3000000],["2111",2214000],["4131",2000000],["2212",1654000],["2132",1058000],["2131",800000],["2119",600000],["1385",500000],["4111",500000],["1353",420000],["1341",400000],["1381",400000],["1343",300000],["1342",200000],["1334",150000],["1335",135000],["1356",100000],["2133",90000],["2142",50000],["2112",41000],["1349",20000],["4132",20000],["2310",1000]],"economic_revenue_total_czk":389859000,"purpose_expenditure":[["6171",157427000],["3612",152100000],["3319",115610000],["3639",61990833],["3613",53110000],["3113",39676000],["2212",27375000],["2219",17516000],["5311",16057000],["3412",13145000],["3631",10215000],["2292",10200000],["3111",8042000],["6399",8000000],["3314",7735000],["6112",4422000],["3632",4310000],["3636",2891000],["5512",2711000],["2143",2215000],["6402",2000000],["3141",1973000],["4359",1930000],["3119",1810000],["3635",1700000],["3419",1540000],["2221",1400000],["3349",1250000],["6114",1145000],["6310",1130167],["2321",1130000],["3330",1005000],["3900",970000],["1014",870000],["2333",810000],["3745",810000],["6320",700000],["3321",670000],["3326",600000],["4349",585000],["3312",550000],["3313",550000],["4374",550000],["5213",500000],["3311",485000],["3744",345000],["3429",340000],["3239",300000],["3729",300000],["4379",286000],["3421",240000],["3399",230000],["3231",220000],["4356",220000],["4378",220000],["3315",200000],["2342",170000],["6409",135000],["3792",130000],["2229",120000],["4339",115000],["2310",100000],["1036",90000],["5272",90000],["2141",80000],["3749",80000],["5511",80000],["3799",60000],["6330",50000],["4371",35000],["3733",30000],["3741",30000],["6221",24000],["1039",20000],["3769",20000],["4329",16000],["3742",15000]],"purpose_expenditure_total_czk":745802000},"revised":{"economic_expenditure":[["6121",310645264.42],["5011",74353000],["5331",71156842.82],["5171",46142000],["5169",36520950],["6122",31750000],["6111",20223446],["5031",19074000],["5362",-16620582.45],["5137",12532700],["5213",10987215.4],["6125",9081554],["5323",8110000],["5336",7944645.31],["5032",7020000],["5168",6758000],["6351",6592972.13],["5365",5337691.61],["5166",4883000],["5222",4474471.1],["5154",3940000],["5499",3836872.99],["5172",3294000],["5023",2980000],["5153",2450000],["5223",2212200],["5139",2115300],["5163",2077000],["5021",2018500],["6356",1979569.51],["5167",1657500],["6130",1530000],["5161",1267000],["5164",1180000],["5151",1125500],["5156",1032000],["5136",872000],["6323",800000],["5162",706000],["5173",691000],["5175",616000],["6123",600000],["5024",500000],["5903",500000],["5141",472475.39],["5192",468000],["5132",442500],["5194",442000],["5195",400000],["5321",400000],["5364",400000],["5038",350000],["6359",350000],["5134",335000],["5329",334000],["5019",305000],["5221",292000],["5179",259550],["5493",222000],["5901",200000],["6202",200000],["5039",145000],["5152",124000],["5909",120000],["5029",90000],["6322",82522],["5176",80000],["5811",80000],["6339",80000],["5904",69540],["5122",50000],["5343",50000],["6142",50000],["5341",34000],["5157",25000],["5212",25000],["5339",18000],["5144",15000],["5363",15000],["5133",11000],["5229",10000],["5041",2000]],"economic_expenditure_total_czk":723996200.23,"economic_financing":[["8115",294600417.71],["8124",-2778000]],"economic_financing_total_czk":291822417.71,"economic_revenue":[["1211",137800000],["1121",73800000],["1111",53300000],["4112",31476900],["4116",17232071.91],["2122",16350920.07],["1511",15646000],["1113",11000000],["2141",10000405.99],["1345",9200000],["1122",6745290],["2324",6648252.06],["1361",6040000],["3111",5043346.3],["1112",4807000],["1387",4000000],["2111",3080713],["1386",3000000],["4131",2000000],["4216",1979569.51],["4122",1785281.01],["2212",1654000],["2132",1284309.4],["2131",1008000],["3113",769000],["4121",762000],["2229",609193.29],["2119",600000],["2329",553783.13],["4111",531770.75],["1385",500000],["1353",449000],["1341",400000],["1381",400000],["1343",320000],["1334",230000],["4222",220000],["1342",200000],["1335",135000],["4171",128135],["2112",118700],["1356",100000],["2133",90000],["2322",67783],["2142",56123],["1349",20000],["4132",20000],["2310",11000],["1382",235.1]],"economic_revenue_total_czk":432173782.52,"purpose_expenditure":[["6171",171055872.99],["3319",113632653.4],["3612",77806902.8],["3639",70821006.8],["3613",54110000],["3113",50445255.99],["2212",33790000],["3412",29048570.18],["2219",26526000],["5311",16057000],["3111",13532306.98],["6399",-11189461.02],["3631",11065000],["2292",8110000],["3314",7735000],["3636",5756000],["6112",4421500],["5512",2843000],["3632",2679000],["3635",2490000],["2143",2294000],["3119",2287361.62],["3745",2120000],["3141",1973000],["4359",1970000],["2221",1750000],["3419",1522555.1],["1014",1520000],["6310",1322475.39],["3349",1240000],["6114",1162500],["4349",1085000],["3330",1027200],["2321",935000],["3900",865000],["4374",770000],["6320",700000],["3321",670000],["3231",598100],["3313",550000],["3311",535700],["2333",510000],["5213",500000],["3429",432200],["6402",400000],["3421",367700],["3744",330000],["3239",300000],["3729",300000],["3326",240000],["3312",239100],["3399",230000],["3792",230000],["4356",220000],["4378",220000],["3315",219200],["4379",183000],["2342",170000],["6409",135500],["2229",120000],["4339",115000],["2310",100000],["1036",90000],["5272",90000],["6330",84000],["2141",80000],["5511",80000],["3749",70000],["4371",35000],["3291",30000],["3733",30000],["3741",30000],["3799",30000],["3723",25000],["6221",24000],["1039",20000],["4350",17000],["4329",16000],["3114",15000],["3742",15000],["4351",15000],["3543",5000]],"purpose_expenditure_total_czk":723996200.23},"actual":{"economic_expenditure":[["6121",205329485.48],["5331",71156842.82],["5011",66878552.35],["5171",32469282.78],["5169",21649750.11],["5031",17083112.35],["5362",-16652950.45],["6111",12431358.5],["6122",12150219.96],["5213",10987215.4],["5137",8993609.95],["5323",8074493.04],["5336",7944645.31],["6351",6592972.13],["5032",6264013.75],["5168",5647770.83],["5365",5317691.61],["5222",4427471.1],["5499",3216085],["5023",2880888],["5223",2112200],["6356",1979569.51],["5154",1972650.95],["5166",1837046.85],["5139",1381547.44],["5021",1054058],["5163",1001686.62],["5161",991662],["5167",913534.54],["5153",823535.36],["5151",749024.55],["5136",700132.13],["5164",611223.51],["5162",587663.07],["5175",402272],["5132",357589.29],["6359",350000],["5321",340119],["5156",339086.12],["5329",333000],["5194",313415],["5173",301121.6],["5221",292000],["5038",283768],["6130",248050],["5134",239114],["5179",201026.28],["6202",188721],["5152",105647],["6322",82522],["6339",80000],["5904",69540],["5172",66846.9],["6123",63942.45],["5019",52521.74],["5141",48500.24],["5192",43225.1],["5341",34000],["5212",25000],["5493",22000],["5339",18000],["5039",16676.68],["5364",14028.54],["5176",13997],["5363",10000],["5144",2400],["5122",2000],["5157",1570],["5909",500],["5041",491.4]],"economic_expenditure_total_czk":514520735.89,"economic_financing":[["8115",89704642.03],["8124",-2774732.75],["8901",-1250470.97]],"economic_financing_total_czk":85679438.31,"economic_revenue":[["1211",137788035.74],["1121",73734925.53],["1111",53284012.78],["4112",31476900],["4116",17232071.91],["2122",16350920.07],["1511",15645445.71],["2141",9932240.97],["1113",9749414.47],["1345",9274733.45],["1122",6745290],["2324",6281489.56],["1361",6039564.01],["3111",5043346.3],["1112",4806902.65],["1387",3664757.07],["2111",3053538.44],["1386",2686416.8],["2212",2493018.57],["4131",2000000],["4216",1979569.51],["4122",1785281.01],["2132",1153211.14],["2131",1007598.32],["3113",769000],["2229",609193.29],["4111",531770.75],["4121",515000],["2119",498835.89],["1353",448900],["1343",371804],["1341",358254.82],["1385",303304.33],["4222",220000],["1334",207744.9],["4171",128135],["2112",118632],["1342",98553],["2329",87945.13],["2133",87120],["2322",84969],["1356",64030.46],["2142",56123],["2328",24807],["1381",21672.52],["1335",17388.4],["2310",9194.98],["1382",235.1]],"economic_revenue_total_czk":428841297.58,"purpose_expenditure":[["6171",119901144.27],["3319",102773509.39],["3612",70423889.44],["3639",57374510.17],["3113",46212557.81],["2212",25822186.09],["5311",13918612.29],["3111",13007383.98],["2219",12418809.25],["6399",-11189461.02],["3412",10341540.99],["2292",8074493.04],["3631",7503677.45],["3314",5662052.57],["6112",3844660],["3636",3382297.74],["3632",2203344.43],["2143",2142323.99],["3141",1973000],["3419",1522555.1],["2221",1414457.4],["3613",1337511.49],["5512",1330580.06],["1014",1226977.2],["4359",1170000],["3330",927200],["3349",844896.81],["4374",679805],["4349",623237.22],["3635",574532.2],["3231",561362.6],["6114",554490.09],["3311",535700],["6320",497545],["3321",441452.53],["3421",367700],["3119",303735.47],["3429",297717],["3313",288914.22],["2321",270198],["6310",266627.74],["3312",239100],["3900",232855.4],["3744",229900],["3729",221926.1],["4378",220000],["3315",182670.42],["4379",172018],["3399",159286.66],["3792",151901.23],["3745",112447.57],["3326",103092],["2333",95806.14],["4339",85000],["5511",80000],["2141",66876.93],["6409",62806.28],["4356",36712.61],["4371",35000],["6330",34000],["3291",30000],["1036",26504],["3741",20000],["4350",17000],["1039",16000],["3114",15000],["4351",15000],["6402",14028.54],["3723",12907],["3543",5000],["4329",170]],"purpose_expenditure_total_czk":514520735.89}},"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."}}}}