{"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:00556874","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00556874","name":"Obec Zubrnice","short_name":"Zubrnice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Ústí nad Labem","municipality_code":568384},"amounts":{"revenue_approved":5921500,"revenue_adjusted":7383929,"revenue_actual":6674412.93,"expense_approved":5921500,"expense_adjusted":7383929,"expense_actual":5969198.81,"tax_revenue":5103026.94,"nontax_revenue":1070678.29,"capital_revenue":63907.7,"transfer_revenue":436800,"current_expense":5867126.81,"capital_expense":102072,"budget_balance":705214.12,"cash_current":3274176.44,"cash_previous":3205505.13},"ratios":{"revenue_execution":0.90391077,"expense_execution":0.80840415,"balance_to_revenue":0.10565935,"cash_to_expense":0.54851188,"cash_yoy":0.02142293,"capital_expense_share":0.01709978,"transfer_revenue_share":0.06544396},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00556874/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00556874"},"seo":{"slug":"zubrnice","path":"/cz/municipalities/zubrnice/"},"population":{"value":225,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5921500,"expenditure_czk":5921500,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":7383929,"expenditure_czk":7383929,"financing_czk":0,"balance_czk":0},{"stage":"actual","revenue_czk":6674412.93,"expenditure_czk":5969198.81,"financing_czk":-705214.12,"balance_czk":705214.12}],"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":[["5169",1227429.55],["5011",862874.62],["5171",643033.79],["5023",530000],["5154",405884.38],["5901",265715.76],["5139",257000],["5031",195000],["5168",160000],["5032",147000],["5362",141100],["5021",130293.42],["5163",125000],["5137",101000],["5155",94500],["5194",92000],["5909",77000],["5141",70350],["5162",65000],["5156",58000],["5222",50000],["6121",45000],["5136",32000],["5321",30000],["5364",28718.48],["5166",25000],["5172",16000],["5175",10000],["5903",10000],["5329",8000],["5151",7100],["5038",5000],["5179",5000],["5161",1500]],"economic_expenditure_total_czk":5921500,"economic_revenue":[["1211",2000000],["2111",910300],["1111",844400],["1121",800000],["1511",300000],["1122",260000],["4116",176000],["4111",103152.87],["2322",98347.13],["1113",90000],["2324",85400],["4112",71800],["3111",55000],["1112",35000],["1381",31500],["2131",29000],["1386",10000],["1341",8000],["1387",5000],["1361",3000],["1334",2100],["1342",2000],["2329",1000],["2141",500]],"economic_revenue_total_czk":5921500,"purpose_expenditure":[["6171",3185958.73],["6112",590000],["2321",455500],["2142",336084.38],["3722",210000],["3725",200000],["3399",176000],["3631",166433.79],["6399",130000],["6310",110350],["6320",85000],["3639",70874.62],["3721",50000],["3723",50000],["3745",50000],["6402",28718.48],["5213",10000],["6117",9580],["3314",5000],["2310",2000]],"purpose_expenditure_total_czk":5921500,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",1412274.13],["5011",1370774.62],["5154",941087.73],["5023",531449],["5171",463033.79],["5031",345000],["5901",275799.42],["5168",250000],["5021",220293.42],["5032",197000],["5139",177969.33],["5163",125000],["6121",105000],["5137",101000],["5155",96500],["5222",95000],["5362",91100],["5162",85000],["5909",77000],["5141",70350],["5321",60000],["5156",58000],["5364",48675.56],["5194",40165],["5136",32000],["5166",25000],["5151",17100],["5172",16000],["5175",16000],["5179",15139],["5903",10000],["5329",8000],["5038",5718],["5161",1500]],"economic_expenditure_total_czk":7383929,"economic_revenue":[["1211",2200000],["2111",1071240],["1121",998417.93],["1111",844400],["1511",600000],["4116",508500],["1122",260000],["1113",155000],["4111",135652.87],["2324",116722.1],["2322",98347.13],["4112",71800],["1112",65000],["3119",63907.7],["3111",55000],["1386",42841.27],["1381",31500],["2131",29000],["1387",20000],["1341",8000],["1361",3000],["1334",2100],["1342",2000],["2329",1000],["2141",500]],"economic_revenue_total_czk":7383929,"purpose_expenditure":[["6171",4463344.65],["6112",590000],["2321",484823.22],["3722",340000],["2142",313964.51],["3631",246433.79],["3725",210000],["3399",139770],["6310",110350],["6320",85000],["6399",80000],["3639",70874.62],["3723",57794.32],["3721",50000],["3745",50000],["6402",48675.56],["6115",13900],["5213",10000],["6117",9580],["3314",5000],["2310",2000],["6120",1449],["6114",969.33]],"purpose_expenditure_total_czk":7383929,"economic_financing":[],"economic_financing_total_czk":0},"actual":{"economic_expenditure":[["5169",1462257.9],["5011",1226932],["5154",728507.76],["5023",503844],["5171",398797],["5031",321172],["5168",239716.16],["5021",188446],["5032",166880],["6121",102072],["5139",96669.44],["5155",95541.21],["5222",95000],["5163",83001.4],["5162",80883.4],["5194",38833.44],["5909",32911],["5364",32376.16],["5321",30000],["5362",-17434],["5151",12733],["5179",12429],["5137",12333.4],["5141",7771.94],["5038",5718],["5156",4733.8],["5136",4609.8],["5175",1480],["5329",1115],["5182",-750],["5161",618]],"economic_expenditure_total_czk":5969198.81,"economic_financing":[["8124",-635792.81],["8115",-71292.31],["8901",1871]],"economic_financing_total_czk":-705214.12,"economic_revenue":[["1211",2214889.63],["1121",1186651.22],["2111",958734],["1111",816344.85],["1511",585044.19],["4116",332500],["1113",156780.89],["1112",77335.21],["4112",71800],["3119",63907.7],["2324",56167.29],["2322",55104],["1386",43228.21],["4111",32500],["1387",16943.4],["1341",3800],["1361",1200],["2131",673],["1342",470],["1381",339.34]],"economic_revenue_total_czk":6674412.93,"purpose_expenditure":[["6171",3688892.42],["6112",555499],["2321",475759.48],["3722",300851.3],["2142",271720.12],["3631",182880.33],["3725",178789.81],["3399",108027],["6320",72051],["3723",57794.32],["6402",32376.16],["3721",25700.4],["6310",18722.34],["6399",-17434],["6114",10349.33],["3745",3270.8],["3314",2500],["6120",1449]],"purpose_expenditure_total_czk":5969198.81}},"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."}}}}