{"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:00304492","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00304492","name":"Město Zubří","short_name":"Zubří","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Vsetín","municipality_code":545252},"amounts":{"revenue_approved":157643000,"revenue_adjusted":162976000,"revenue_actual":167087562.38,"expense_approved":150882000,"expense_adjusted":156550000,"expense_actual":142921824.37,"tax_revenue":126799950.57,"nontax_revenue":22902393.83,"capital_revenue":124940,"transfer_revenue":17260277.98,"current_expense":117226373.14,"capital_expense":25695451.23,"budget_balance":24165738.01,"cash_current":1373474.73,"cash_previous":1179774.23},"ratios":{"revenue_execution":1.02522802,"expense_execution":0.91294682,"balance_to_revenue":0.14462919,"cash_to_expense":0.00960997,"cash_yoy":0.16418438,"capital_expense_share":0.17978676,"transfer_revenue_share":0.10330079},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00304492/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00304492"},"seo":{"slug":"zubri","path":"/cz/municipalities/zubri/"},"population":{"value":5642,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":157643000,"expenditure_czk":150882000,"financing_czk":-6761000,"balance_czk":6761000},{"stage":"revised","revenue_czk":162976000,"expenditure_czk":156550000,"financing_czk":-6426000,"balance_czk":6426000},{"stage":"actual","revenue_czk":167087562.38,"expenditure_czk":142921824.37,"financing_czk":-24165738.01,"balance_czk":24165738.01}],"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",25253000],["5169",23331000],["5011",21800000],["5331",12801000],["5171",12541000],["5213",6200000],["5031",6126000],["5222",5656000],["5154",4720000],["5141",3500000],["5365",3000000],["5023",2833000],["5152",2480000],["5032",2296000],["5021",2212000],["5139",1966000],["5168",1600000],["5137",1225000],["5329",1131000],["5151",1106000],["5163",1025000],["5178",797000],["5164",779000],["5166",772000],["5194",691000],["5323",556000],["5153",527000],["5229",492000],["5156",460000],["6119",370000],["5175",360000],["5162",337000],["5167",327000],["5136",275000],["5172",225000],["5223",178000],["5161",126000],["5041",110000],["6130",100000],["5038",90000],["5321",90000],["5499",85000],["5132",62000],["5173",52000],["5179",52000],["5362",47000],["5364",38000],["5901",30000],["5019",25000],["5133",10000],["5138",7000],["5131",4000],["5192",4000],["5039",2000]],"economic_expenditure_total_czk":150882000,"economic_financing":[["8124",-4000000],["8901",-2761000]],"economic_financing_total_czk":-6761000,"economic_revenue":[["1211",57900000],["1121",28900000],["1111",19900000],["2132",9954000],["4213",9865000],["2111",4978000],["4216",4977400],["1511",4400000],["1345",3880000],["1113",3600000],["1122",3000000],["4112",1819600],["1112",1500000],["2139",1196000],["1386",600000],["2131",304000],["1387",250000],["1381",200000],["1341",107000],["2321",85000],["1334",70000],["1361",60000],["1343",40000],["4116",21000],["2133",16000],["3122",10000],["2112",7000],["1342",3000]],"economic_revenue_total_czk":157643000,"purpose_expenditure":[["6171",23907000],["2219",20851000],["3113",9955000],["3722",9333000],["3613",9247000],["3412",8577000],["3392",8269000],["2212",6821000],["3745",6336000],["3419",5013000],["3111",4459000],["6112",4071000],["1032",3766000],["6310",3570000],["6399",3000000],["3631",2900000],["3612",2604000],["2412",2300000],["3314",2117000],["5512",1858000],["3636",1633000],["3900",1175000],["3511",1117000],["3315",1073000],["2321",690000],["6320",670000],["3319",598000],["2292",556000],["3349",525000],["6409",458000],["3632",390000],["3635",370000],["3313",363000],["4351",349000],["3421",237000],["2310",230000],["2141",220000],["3391",209000],["3639",173000],["3399",150000],["2229",130000],["3326",120000],["3341",83000],["5299",80000],["1014",75000],["2221",56000],["3513",50000],["3729",50000],["6402",38000],["5213",30000],["3633",20000],["5311",10000]],"purpose_expenditure_total_czk":150882000},"revised":{"economic_expenditure":[["6121",25164000],["5169",23001000],["5011",21901000],["5331",12801000],["5171",12705000],["5213",6200000],["5031",6122000],["5222",5934000],["5154",4712000],["5365",3726000],["5023",2825000],["5141",2588000],["5021",2483000],["5152",2452000],["5032",2306000],["5336",2258000],["5139",2029000],["5329",1643000],["5168",1541000],["5137",1318000],["6122",1189000],["5166",1122000],["5151",1105000],["5163",1037000],["5178",797000],["5164",749000],["5499",683000],["5362",619000],["5194",574000],["5323",556000],["5153",555000],["5175",507000],["5902",437000],["5156",390000],["5167",339000],["5162",286000],["6119",270000],["5136",247000],["5041",193000],["5223",180000],["5321",118000],["5493",115000],["5172",105000],["5038",88000],["6322",80000],["5132",70000],["5904",57000],["5173",51000],["5161",43000],["5195",40000],["5364",38000],["5229",35000],["5177",30000],["5901",30000],["5179",22000],["5019",20000],["6130",20000],["5138",15000],["5192",12000],["5133",11000],["5131",4000],["5363",2000]],"economic_expenditure_total_czk":156550000,"economic_financing":[["8124",-4000000],["8901",-2761000],["8115",335000]],"economic_financing_total_czk":-6426000,"economic_revenue":[["1211",56010000],["1121",29980000],["1111",19900000],["2132",10182000],["4213",8473000],["2111",5638000],["1511",4380000],["1113",3960000],["1345",3880000],["1122",3726000],["4216",3218400],["4116",3090000],["2322",2726000],["1112",1950000],["4112",1819600],["2139",1177000],["1386",744000],["4222",496000],["2321",315000],["2131",305000],["1387",250000],["4111",163000],["1334",144000],["3111",114000],["1341",107000],["2324",91000],["1361",51000],["1343",40000],["2133",16000],["3122",10000],["1381",8000],["2112",6000],["1383",5000],["1342",1000]],"economic_revenue_total_czk":162976000,"purpose_expenditure":[["6171",23950000],["2219",21429000],["3113",11438000],["3722",10756000],["3613",9695000],["3412",9057000],["3392",8258000],["3745",6415000],["2212",5974000],["3111",5285000],["3419",5049000],["6399",4288000],["6112",4065000],["1032",3766000],["3631",3400000],["3612",2699000],["6310",2658000],["2412",2250000],["3636",2145000],["3314",2117000],["5512",1968000],["3900",1175000],["3315",1073000],["3511",860000],["3319",753000],["6320",690000],["2292",556000],["3349",525000],["3421",392000],["3632",390000],["2321",350000],["4351",349000],["6409",347000],["3313",319000],["3391",309000],["3635",270000],["2141",220000],["6114",165000],["3399",155000],["3639",143000],["2229",130000],["3326",120000],["3341",83000],["2310",82000],["5299",80000],["1014",75000],["3513",70000],["2221",56000],["3729",53000],["6402",38000],["5213",30000],["3633",20000],["5311",10000]],"purpose_expenditure_total_czk":156550000},"actual":{"economic_expenditure":[["6121",24185715.23],["5169",21782364.69],["5011",20563561.24],["5331",12801000],["5171",9117323.58],["5213",6200000],["5222",5870225],["5031",5799927],["5365",3725820],["5023",2823986],["5154",2591674.41],["5336",2257990.38],["5021",2233419.05],["5032",2179845],["5141",1986625.57],["5329",1630993],["5139",1588279.93],["5168",1524099.62],["5152",1315205.87],["6122",1187736],["5137",1115916.11],["5166",1114769.37],["5163",962926.32],["5178",787974.33],["5164",746173.12],["5151",706205],["5499",686857.91],["5362",597124.27],["5323",554900],["5194",513049.7],["5175",479871.2],["5902",436810.24],["5156",341877.6],["5167",288072.08],["5153",249862.88],["5136",243759.34],["6119",242000],["5162",213268.48],["5041",184879.85],["5223",179052],["5909",145725],["5493",115000],["5321",109113],["5038",87216],["6322",80000],["5132",65759.61],["5904",56530.34],["5195",39469],["5364",37937.93],["5161",37459],["5229",32189.13],["5177",30000],["5173",22125],["5179",13876.8],["5192",9918.39],["5138",9855.5],["5172",9438],["5133",4579],["5131",3068.3],["5363",1406],["5191",17]],"economic_expenditure_total_czk":142921824.37,"economic_financing":[["8905",-20310550.8],["8124",-4000000],["8901",338513.29],["8115",-193700.5]],"economic_financing_total_czk":-24165738.01,"economic_revenue":[["1211",56011725.44],["1121",29981906.13],["1111",20938776.17],["2132",10864571.01],["4213",8473634.98],["2111",6048869.54],["1511",4351869.93],["1345",3983545.2],["1113",3963569.43],["1122",3725820],["4216",3218331.71],["4116",3090211.29],["2322",2728412],["1112",1954425.87],["4112",1819600],["2139",1365020.48],["2324",1220548.07],["1386",1076350.87],["4222",496000],["1387",428124.55],["2321",317500],["2131",307901],["4111",162500],["1334",151233],["3111",124940],["1341",111073],["1343",54740],["1361",51090],["2119",23010.57],["2133",17250],["2112",9216],["1381",8756.85],["1383",5886.13],["1342",1058],["2141",95.16]],"economic_revenue_total_czk":167087562.38,"purpose_expenditure":[["6171",22459297.56],["2219",19942157.39],["3113",11310095.29],["3722",10749055.69],["3392",8243541.63],["3613",8047228.99],["3412",7829938.03],["3745",5877774.77],["3111",5218432.94],["3419",5049000],["2212",4997934.68],["6399",4286592.27],["6112",4021912.07],["1032",3084622.37],["3631",2795823.27],["2412",2233125.61],["3636",2095791.5],["3314",2092214.9],["6310",2046550.17],["5512",1228123.56],["3612",1109484.24],["3900",1077511.74],["3315",931381.37],["3319",727711.4],["6320",682748],["2292",554900],["3511",488350.27],["3349",463060],["3421",382631],["6409",341000],["4351",333901.37],["3391",258080.08],["3313",244951.38],["3635",242000],["2141",200936.9],["2321",198562.85],["6114",164238.38],["3399",152331.09],["3632",135294.13],["3326",120000],["3639",92437.6],["2229",81173.49],["1014",74449.09],["3513",69613],["3729",52794.72],["6402",37937.93],["2310",34480.49],["2221",22100.39],["5299",16430.07],["3341",13975.5],["5311",8000],["3633",145.2]],"purpose_expenditure_total_czk":142921824.37}},"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."}}}}