{"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:00510572","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00510572","name":"Obec Zlončice","short_name":"Zlončice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mělník","municipality_code":531511},"amounts":{"revenue_approved":13489000,"revenue_adjusted":12843582,"revenue_actual":12879604.1,"expense_approved":16324000,"expense_adjusted":15118382,"expense_actual":11887851.76,"tax_revenue":11431184.45,"nontax_revenue":462015.65,"capital_revenue":826822,"transfer_revenue":159582,"current_expense":9777144.46,"capital_expense":2110707.3,"budget_balance":991752.34,"cash_current":22081543.17,"cash_previous":21111140.83},"ratios":{"revenue_execution":1.00280468,"expense_execution":0.78631773,"balance_to_revenue":0.07700177,"cash_to_expense":1.8574881,"cash_yoy":0.04596636,"capital_expense_share":0.17755162,"transfer_revenue_share":0.01239029},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00510572/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00510572"},"seo":{"slug":"zloncice","path":"/cz/municipalities/zloncice/"},"population":{"value":614,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":13489000,"expenditure_czk":16324000,"financing_czk":2835000,"balance_czk":-2835000},{"stage":"revised","revenue_czk":12843582,"expenditure_czk":15118382,"financing_czk":2274800,"balance_czk":-2274800},{"stage":"actual","revenue_czk":12879604.1,"expenditure_czk":11887851.76,"financing_czk":-991752.34,"balance_czk":991752.34}],"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",3505000],["5169",2830000],["6121",2551000],["6122",1200000],["5154",1120000],["5023",1100000],["5139",1053000],["5021",692000],["5011",550000],["5137",501000],["5031",192000],["5032",166000],["5321",132000],["5138",130000],["5229",103000],["5166",100000],["5175",82000],["5156",60000],["5162",60000],["5163",50000],["5173",50000],["5136",25000],["5151",20000],["5161",15000],["5179",8000],["5901",5000],["5903",5000],["5038",4000],["5362",4000],["5329",2000],["5172",1000],["5339",1000],["5363",1000],["5364",1000],["5365",1000],["5493",1000],["5499",1000],["6119",1000],["6130",1000]],"economic_expenditure_total_czk":16324000,"economic_financing":[["8115",2835000]],"economic_financing_total_czk":2835000,"economic_revenue":[["1211",5000000],["1121",2500000],["1111",1700000],["4222",1600000],["1511",700000],["1113",500000],["3111",500000],["1112",150000],["2141",150000],["2112",141000],["4112",140000],["2111",101000],["2329",71000],["1386",50000],["2321",31000],["1381",30000],["1387",30000],["4111",30000],["4122",30000],["4213",10000],["1341",7000],["1361",5000],["1385",5000],["1334",1000],["2132",1000],["2212",1000],["2310",1000],["2324",1000],["3129",1000],["3201",1000],["4113",1000]],"economic_revenue_total_czk":13489000,"purpose_expenditure":[["6171",5755000],["2219",2500000],["3745",1990000],["2321",1291000],["6112",1191000],["3722",800000],["2212",730000],["3319",723000],["3631",550000],["3326",201000],["2339",200000],["3111",121000],["3314",67000],["2221",50000],["5511",50000],["3419",35000],["6114",23000],["3113",11000],["6310",10000],["3421",7000],["5212",5000],["5213",5000],["3429",4000],["6409",3000],["3635",1000],["6402",1000]],"purpose_expenditure_total_czk":16324000},"revised":{"economic_expenditure":[["5169",3040000],["5171",2965000],["6121",1351000],["6122",1250000],["5154",1170000],["5023",1100000],["5139",867000],["5021",753902],["5011",611000],["5137",601000],["5166",200000],["5031",192000],["5032",171000],["5321",134000],["5138",131000],["5175",112480],["5229",108000],["5163",72000],["5156",60000],["5162",60000],["5173",50000],["5136",35000],["5161",23000],["5151",20000],["5179",10000],["5901",5000],["5903",5000],["5038",4000],["5362",4000],["5329",2000],["5365",2000],["5499",2000],["5172",1000],["5339",1000],["5363",1000],["5364",1000],["5493",1000],["6119",1000],["6130",1000]],"economic_expenditure_total_czk":15118382,"economic_financing":[["8115",2274800]],"economic_financing_total_czk":2274800,"economic_revenue":[["1211",5200000],["1121",2600000],["1111",1760000],["1511",900000],["3111",830000],["1113",500000],["1112",150000],["2141",150000],["2112",141000],["4112",138200],["2111",101000],["1386",85000],["2321",81000],["2329",71000],["1387",40000],["4122",30000],["4111",21382],["4213",10000],["4222",10000],["1341",7000],["1361",5000],["1385",5000],["1334",1000],["2132",1000],["2212",1000],["2310",1000],["2324",1000],["3129",1000],["3201",1000],["4113",1000]],"economic_revenue_total_czk":12843582,"purpose_expenditure":[["6171",6605000],["2219",1300000],["3745",1275000],["2321",1240000],["6112",1196000],["3319",757000],["3722",711000],["3631",550000],["2212",530000],["3326",201000],["2339",200000],["3421",157000],["3111",121000],["3314",72000],["2221",50000],["5511",50000],["3419",40000],["6114",21382],["6310",12000],["3113",11000],["5212",5000],["5213",5000],["3429",4000],["6409",3000],["3635",1000],["6402",1000]],"purpose_expenditure_total_czk":15118382},"actual":{"economic_expenditure":[["5169",2261394.36],["5171",1838799.99],["6121",1286344],["5023",1051835],["6122",824363.3],["5154",765379.73],["5139",741003.51],["5021",731797],["5011",610227],["5137",525451.72],["5166",195443.24],["5031",186199],["5032",162239],["5138",130680],["5321",110746.8],["5175",108779.47],["5229",95420],["5163",52776.12],["5162",52399.02],["5173",41442],["5156",39287.4],["5136",32398.2],["5161",20303],["5151",11810],["5179",9546],["5182",-4600],["5038",2906],["5499",2000],["5365",1373],["5329",107.9]],"economic_expenditure_total_czk":11887851.76,"economic_financing":[["8115",-991752.34]],"economic_financing_total_czk":-991752.34,"economic_revenue":[["1211",5194808.81],["1121",2788152.83],["1111",1872816.57],["1511",877674.51],["3111",826822],["1113",367939.15],["1112",181618.79],["2112",151180],["4112",138200],["2111",108386],["1386",101546.15],["2321",80000],["2329",71894],["2141",50555.65],["1387",39804.09],["4111",21382],["1341",5610],["1381",763.55],["1361",450]],"economic_revenue_total_czk":12879604.1,"purpose_expenditure":[["6171",5217243.83],["2219",1286344],["6112",1146508],["3745",919608.52],["2321",750262.86],["3319",725861.62],["3722",662223.46],["3631",348451.5],["2212",347861.9],["3421",144280.4],["3111",108646.8],["3314",65733.6],["5511",48400],["2221",43420],["3419",40000],["6114",21382],["6310",11623.27]],"purpose_expenditure_total_czk":11887851.76}},"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."}}}}