{"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:00481491","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00481491","name":"Městys Zdislava","short_name":"Zdislava","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Liberec","municipality_code":564541},"amounts":{"revenue_approved":6675000,"revenue_adjusted":7488277,"revenue_actual":7343823.1,"expense_approved":9424100,"expense_adjusted":10808177,"expense_actual":6654688.97,"tax_revenue":6514871.2,"nontax_revenue":330742.5,"capital_revenue":16300,"transfer_revenue":481909.4,"current_expense":6244876.47,"capital_expense":409812.5,"budget_balance":689134.13,"cash_current":8132449.1,"cash_previous":7443314.97},"ratios":{"revenue_execution":0.98070933,"expense_execution":0.61570873,"balance_to_revenue":0.09383861,"cash_to_expense":1.22206299,"cash_yoy":0.0925843,"capital_expense_share":0.06158252,"transfer_revenue_share":0.06562105},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00481491/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00481491"},"seo":{"slug":"zdislava","path":"/cz/municipalities/zdislava/"},"population":{"value":275,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6675000,"expenditure_czk":9424100,"financing_czk":2749100,"balance_czk":-2749100},{"stage":"revised","revenue_czk":7488277,"expenditure_czk":10808177,"financing_czk":3319900,"balance_czk":-3319900},{"stage":"actual","revenue_czk":7343823.1,"expenditure_czk":6654688.97,"financing_czk":-689134.13,"balance_czk":689134.13}],"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":[["5171",2350000],["5169",2286000],["5023",850000],["6121",700000],["5154",400000],["5011",350000],["5139",340000],["5137",270000],["5031",255000],["5021",224000],["6349",200000],["5155",185000],["5032",104000],["5223",100000],["5163",82000],["5222",80000],["5156",75000],["5903",70000],["5365",57000],["5323",55600],["5499",50000],["5151",48200],["5168",34000],["5173",32000],["5166",30000],["5229",30000],["5194",27000],["5162",20000],["5364",20000],["5321",19600],["5221",16500],["5175",15000],["5136",12000],["5164",10000],["5329",10000],["5167",7000],["5179",5000],["5038",3000],["5161",1000],["5362",200]],"economic_expenditure_total_czk":9424100,"economic_financing":[["8115",2749100]],"economic_financing_total_czk":2749100,"economic_revenue":[["1211",3000000],["1121",1300000],["1111",800000],["1511",400000],["1345",230000],["1113",200000],["2111",148000],["2132",130500],["4122",75000],["4112",73000],["1112",50000],["1122",50000],["2131",50000],["4111",32000],["1386",30000],["3111",20000],["3201",20000],["1342",15000],["1387",15000],["2119",15000],["1334",5000],["1341",5000],["1381",5000],["2112",3500],["1361",3000]],"economic_revenue_total_czk":6675000,"purpose_expenditure":[["3639",3030000],["6171",2171600],["6112",1090000],["5512",462200],["3745",330000],["3722",290000],["6409",270000],["3399",253000],["3631",225000],["3726",220000],["2212",210000],["3613",135000],["3412",93000],["3612",85000],["3724",60000],["2292",55600],["3421",55000],["6399",50200],["5213",50000],["6320",50000],["3314",43000],["1037",40000],["3632",36000],["6114",32000],["6221",20000],["6402",20000],["3341",19000],["3113",10000],["3511",10000],["3111",5000],["6310",2000],["4339",1500]],"purpose_expenditure_total_czk":9424100},"revised":{"economic_expenditure":[["5171",2885000],["5169",2355500],["5023",850000],["6121",590000],["5154",582500],["5011",550000],["5139",381000],["6349",330000],["5031",305000],["5137",270000],["5021",224000],["5155",205000],["5163",148000],["5032",122000],["5151",114700],["5222",100000],["5223",100000],["5168",79000],["5156",75000],["5903",70000],["5365",57000],["5323",55600],["5499",50000],["5364",32277],["5136",32000],["5173",32000],["5166",30000],["5229",30000],["5194",27000],["5162",22000],["5321",19600],["5221",16500],["5164",15000],["5175",15000],["5167",13000],["5329",10000],["5179",5300],["5038",3000],["5138",3000],["6130",2000],["5161",1000],["5362",200]],"economic_expenditure_total_czk":10808177,"economic_financing":[["8115",3319900]],"economic_financing_total_czk":3319900,"economic_revenue":[["1211",3032977],["1121",1300000],["1111",950000],["1511",427000],["4122",400000],["1345",260000],["1113",200000],["2111",168000],["2132",150500],["1112",100000],["2324",100000],["4112",71800],["1386",60000],["1122",50000],["2131",50000],["2119",33000],["4111",32500],["1387",24000],["3111",20000],["3201",20000],["1342",15000],["1341",7000],["1334",5000],["1381",5000],["2112",3500],["1361",3000]],"economic_revenue_total_czk":7488277,"purpose_expenditure":[["3639",3180500],["6171",2759600],["6112",1096000],["5512",467500],["6409",400300],["3722",336000],["3631",334000],["2212",330000],["3745",330000],["3399",273000],["3726",240000],["3412",175500],["3613",151500],["6320",100000],["3612",85000],["3724",60000],["2292",55600],["3421",55000],["6399",50200],["5213",50000],["3314",43200],["1037",40000],["3341",38500],["3632",36000],["6402",32277],["6114",32000],["6221",20000],["3113",10000],["3511",10000],["6310",10000],["3111",5000],["4339",1500]],"purpose_expenditure_total_czk":10808177},"actual":{"economic_expenditure":[["5171",1892528.01],["5169",1284446.09],["5023",724555],["5154",346968.5],["6349",327332.37],["5011",319721],["5031",221176],["5139",209823.27],["5137",185814.61],["5155",178132.01],["5021",166246],["5163",132731.54],["5032",92374],["6121",82480.13],["5168",75314.2],["5323",55600],["5156",49692.45],["5222",41390],["5499",40300],["5365",36330],["5364",32277],["5173",31177],["5151",26598.23],["5162",21144.92],["5136",18518],["5221",15000],["5164",14717.46],["5167",6605],["5179",5258.53],["5175",4880],["5166",4840],["5329",3720],["5138",2831.4],["5194",2590],["5038",1313.25],["5161",149],["5362",114]],"economic_expenditure_total_czk":6654688.97,"economic_financing":[["8115",-689134.13]],"economic_financing_total_czk":-689134.13,"economic_revenue":[["1211",2814753.62],["1121",1509417.73],["1111",1014970.03],["1511",492857.44],["4122",377609.4],["1345",261128],["1113",199304.69],["2132",136945],["2111",124967.5],["1112",98345.82],["4112",71800],["1386",54978.72],["2131",44480],["1122",36330],["4111",32500],["2119",24250],["1387",21550.28],["3111",16300],["1341",6500],["1361",3100],["1334",972.6],["1381",422.27],["1342",240],["2112",100]],"economic_revenue_total_czk":7343823.1,"purpose_expenditure":[["6171",2042425.34],["3639",1016417.08],["6112",937791],["5512",384138.45],["6409",352700.9],["2212",328997.46],["3631",315181.24],["3722",300184.31],["3726",229204.72],["3412",111096.73],["3745",102148.23],["6320",99900],["3612",67137.7],["3399",60081.19],["2292",55600],["3613",36414.52],["6399",36330],["3341",36145],["3314",36106.96],["3724",34919.5],["6402",32277],["6114",18289.4],["3632",10472.7],["6310",9815.54],["3421",914]],"purpose_expenditure_total_czk":6654688.97}},"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."}}}}