{"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:00508926","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00508926","name":"Obec Zdětín","short_name":"Zdětín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mladá Boleslav","municipality_code":571814},"amounts":{"revenue_approved":10365000,"revenue_adjusted":15018010,"revenue_actual":14827468.39,"expense_approved":15601000,"expense_adjusted":18121610,"expense_actual":12548323.98,"tax_revenue":14305423.27,"nontax_revenue":355533.12,"capital_revenue":0,"transfer_revenue":166512,"current_expense":10420921.91,"capital_expense":2127402.07,"budget_balance":2279144.41,"cash_current":23422662.37,"cash_previous":21143517.96},"ratios":{"revenue_execution":0.98731246,"expense_execution":0.69245084,"balance_to_revenue":0.15371096,"cash_to_expense":1.86659688,"cash_yoy":0.107794,"capital_expense_share":0.16953675,"transfer_revenue_share":0.01122997},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00508926/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00508926"},"seo":{"slug":"zdetin","path":"/cz/municipalities/zdetin/"},"population":{"value":654,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":10365000,"expenditure_czk":15601000,"financing_czk":5236000,"balance_czk":-5236000},{"stage":"revised","revenue_czk":15018010,"expenditure_czk":18121610,"financing_czk":3103600,"balance_czk":-3103600},{"stage":"actual","revenue_czk":14827468.39,"expenditure_czk":12548323.98,"financing_czk":-2279144.41,"balance_czk":2279144.41}],"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",6900000],["5169",1930000],["5023",1300000],["5021",820000],["5171",810000],["5154",620000],["5331",500000],["5031",462000],["5139",435000],["5011",400000],["5168",320000],["5222",280000],["5032",153000],["5137",120000],["5156",95000],["5323",90000],["5151",70000],["5163",60000],["5194",60000],["5492",60000],["5134",25000],["5162",25000],["5175",20000],["5133",17000],["5172",13000],["5903",10000],["5136",5000],["5161",1000]],"economic_expenditure_total_czk":15601000,"economic_financing":[["8115",5236000]],"economic_financing_total_czk":5236000,"economic_revenue":[["1211",4400000],["1121",2200000],["1111",1400000],["1511",1000000],["1345",475000],["1113",350000],["4112",120000],["1112",100000],["2132",90000],["2324",60000],["3111",60000],["2111",34000],["1122",30000],["1341",20000],["1381",20000],["2131",5000],["1361",1000]],"economic_revenue_total_czk":10365000,"purpose_expenditure":[["6171",4485000],["3745",3625000],["3722",1900000],["6112",1781000],["2212",1200000],["3632",700000],["3412",550000],["3111",510000],["3723",300000],["3399",235000],["2292",90000],["1031",75000],["6320",55000],["5213",40000],["2341",35000],["5512",15000],["6310",5000]],"purpose_expenditure_total_czk":15601000},"revised":{"economic_expenditure":[["6121",6641000],["5169",2386300],["5171",1953000],["5023",1340000],["5021",902020],["5154",620000],["5139",565000],["5331",510000],["5031",477000],["5011",460000],["5222",361000],["5168",345000],["5137",227000],["5194",196000],["5032",161000],["5365",126210],["5156",105000],["5323",100000],["5909",90000],["5151",80000],["5321",78000],["5163",70000],["5492",60000],["6119",60000],["5162",45000],["5175",40480],["5134",25000],["5133",17000],["5172",13000],["5179",12000],["5167",10000],["5903",10000],["5123",7000],["5499",7000],["5138",5500],["5136",5000],["5362",5000],["5161",2000],["5191",2000],["5363",2000],["5122",100]],"economic_expenditure_total_czk":18121610,"economic_financing":[["8115",15103600],["8118",-12000000]],"economic_financing_total_czk":3103600,"economic_revenue":[["1211",5911000],["1121",3166500],["1111",2141500],["1511",1658000],["1345",495000],["1113",419000],["1112",207000],["2132",164000],["4112",150800],["1122",126210],["1386",121000],["2324",104000],["2111",69000],["3111",60000],["1387",50000],["1381",40000],["2142",40000],["4111",32500],["1341",25000],["2141",20000],["2131",12000],["1361",2500],["2119",2000],["2112",1000]],"economic_revenue_total_czk":15018010,"purpose_expenditure":[["6171",5415000],["3745",3302000],["3722",1930000],["6112",1824000],["2219",1535000],["3632",700000],["3412",618000],["3111",545000],["3399",393500],["2212",390000],["3639",386100],["3723",300000],["5512",130000],["6399",126210],["2292",100000],["6409",80000],["1031",75000],["6320",65000],["5213",40000],["2341",35000],["3341",35000],["6114",32500],["3631",20000],["4351",12000],["4379",10000],["5519",10000],["3429",6000],["6310",5000],["3721",1300]],"purpose_expenditure_total_czk":18121610},"actual":{"economic_expenditure":[["5169",2287270.77],["6121",2084507.57],["5171",1885176.7],["5023",1336049],["5021",720204],["5154",564925.01],["5331",510000],["5011",454219],["5139",425427.51],["5031",375368],["5222",355899],["5168",344947.25],["5194",195089.08],["5032",160777],["5137",147463.93],["5365",126210],["5323",95513],["5151",78183],["5321",75080],["5163",67336],["5156",62753],["6119",42894.5],["5162",39639.04],["5175",38892.62],["5492",26000],["5179",11045],["5909",9392],["5123",6643],["5499",5500],["5138",4734],["5167",3860],["5362",2440],["5161",1861],["5191",1286],["5363",1198],["5136",440],["5122",100]],"economic_expenditure_total_czk":12548323.98,"economic_financing":[["8118",-12000000],["8115",9720855.59]],"economic_financing_total_czk":-2279144.41,"economic_revenue":[["1211",5910041.1],["1121",3165655.63],["1111",2140066.18],["1511",1657486.28],["1345",493072],["1113",418309.85],["1112",206321.42],["4112",150800],["2132",140216],["1122",126210],["1386",115329.55],["2324",99225.82],["2111",52596],["1387",45201.16],["2142",35700],["1341",24600],["2141",19596.3],["4111",15712],["2131",6700],["1361",2220],["2119",1000],["1381",910.1],["2112",499]],"economic_revenue_total_czk":14827468.39,"purpose_expenditure":[["6171",4196288.44],["3722",1918424.01],["6112",1718680],["3745",1451782.51],["2219",615820],["3111",543029.27],["3639",369031.2],["2212",360385.6],["3399",330929.5],["3723",296986.2],["3412",260923.2],["6399",126210],["5512",105795],["2292",95513],["6320",63008],["3341",30051.17],["6114",15712],["3631",10648],["4379",10000],["5519",8148],["3429",6000],["2341",5929],["6310",4328],["4351",3700],["3721",1001.88]],"purpose_expenditure_total_czk":12548323.98}},"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."}}}}