{"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:00580864","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00580864","name":"OBEC ZDOBÍN","short_name":"ZDOBÍN","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Trutnov","municipality_code":548847},"amounts":{"revenue_approved":2537800,"revenue_adjusted":9956689,"revenue_actual":9867945.37,"expense_approved":2537800,"expense_adjusted":12351510.54,"expense_actual":11528270.87,"tax_revenue":2962496.37,"nontax_revenue":57380,"capital_revenue":0,"transfer_revenue":6848069,"current_expense":1856975.89,"capital_expense":9671294.98,"budget_balance":-1660325.5,"cash_current":2721798.23,"cash_previous":2369669.73},"ratios":{"revenue_execution":0.99108703,"expense_execution":0.93334907,"balance_to_revenue":-0.16825443,"cash_to_expense":0.2360977,"cash_yoy":0.14859813,"capital_expense_share":0.83891982,"transfer_revenue_share":0.69397111},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00580864/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00580864"},"seo":{"slug":"zdobin","path":"/cz/municipalities/zdobin/"},"population":{"value":148,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2537800,"expenditure_czk":2537800,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":9956689,"expenditure_czk":12351510.54,"financing_czk":2394821.54,"balance_czk":-2394821.54},{"stage":"actual","revenue_czk":9867945.37,"expenditure_czk":11528270.87,"financing_czk":1660325.5,"balance_czk":-1660325.5}],"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",755000],["6121",500000],["5023",320000],["6119",200000],["5171",175289],["5154",95000],["5341",70000],["5365",64000],["5139",59000],["5163",50200],["5032",40000],["5153",35000],["5364",31241],["5175",25000],["5194",22000],["5168",20000],["5321",20000],["5156",18000],["5021",13000],["5162",7000],["5221",5000],["5173",4000],["5329",2300],["5229",2270],["5161",1000],["5213",1000],["5901",1000],["5903",1000],["5136",500]],"economic_expenditure_total_czk":2537800,"economic_revenue":[["1211",1050000],["1121",535000],["1111",380000],["1511",125000],["1345",116000],["1113",90000],["4112",71800],["1122",60000],["2324",40000],["1112",30000],["1386",13000],["1387",7000],["1342",5000],["1381",5000],["2111",3000],["1341",2500],["1361",2000],["2119",1000],["2131",1000],["2329",500]],"economic_revenue_total_czk":2537800,"purpose_expenditure":[["6171",882700],["6112",362000],["3635",201820],["3723",200000],["3745",146000],["2212",125289],["5512",114000],["3722",80000],["6330",70000],["2310",64000],["6399",60000],["3319",59000],["3631",57000],["6320",45000],["6402",31241],["3721",20000],["3111",5000],["4357",5000],["6310",5000],["2141",2750],["5212",1000],["5213",1000]],"purpose_expenditure_total_czk":2537800,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",9710260.54],["5169",888600],["5171",355289],["5023",340000],["6119",200000],["5154",100000],["5139",93500],["5137",85000],["5163",80200],["5341",70000],["5365",64100],["5021",53500],["5032",40000],["6122",39000],["5153",35000],["5364",31241],["5175",30000],["5156",28000],["5194",22000],["5321",22000],["5168",20000],["5162",12000],["5141",7500],["5173",6500],["5221",5000],["5329",2376],["5229",2324],["5138",2000],["5161",1000],["5213",1000],["5901",1000],["5903",1000],["5132",800],["5038",700],["5136",500],["5191",120]],"economic_expenditure_total_czk":12351510.54,"economic_financing":[["8123",2000000],["8115",394821.54]],"economic_financing_total_czk":2394821.54,"economic_revenue":[["4216",6743769],["1211",1310000],["1121",698000],["1111",482000],["1511",168000],["1345",117000],["1113",93000],["4112",71800],["1122",60000],["2324",47000],["1112",46000],["4111",32500],["1386",27000],["1342",15500],["1387",11000],["2131",8600],["1344",8190],["1381",5000],["2111",3000],["2119",3000],["1341",2830],["1361",2000],["2112",1000],["2329",500]],"economic_revenue_total_czk":9956689,"purpose_expenditure":[["6171",10114480.54],["6112",402000],["3723",240000],["3639",211700],["3635",201820],["2212",175289],["3631",155000],["3745",146000],["3319",134600],["5512",116000],["6320",75000],["3722",72000],["6330",70000],["2310",64000],["6399",60000],["6114",32500],["6402",31241],["3721",20000],["6310",12500],["3111",5000],["4357",5000],["2141",2880],["3421",2500],["5212",1000],["5213",1000]],"purpose_expenditure_total_czk":12351510.54},"actual":{"economic_expenditure":[["6121",9633196.59],["5169",672935.66],["5023",335459],["5171",298961.92],["5154",97613.62],["5137",78591.2],["5163",74281],["5341",55000],["5021",45591],["5139",39399.35],["6122",38098.39],["5032",30188],["5364",23040.72],["5321",21047.99],["5365",18790],["5194",13961],["5162",11138],["5156",9187.7],["5168",8004.15],["5141",7053.08],["5153",5108.89],["5221",3000],["5138",1832.01],["5175",1765.6],["5229",1704],["5329",1176],["5161",848],["5132",710],["5038",468],["5191",120]],"economic_expenditure_total_czk":11528270.87,"economic_financing":[["8123",2000000],["8115",-339674.5]],"economic_financing_total_czk":1660325.5,"economic_revenue":[["4216",6743769],["1211",1297022],["1121",695737.91],["1111",479505.69],["1511",160603.52],["1345",116063],["1113",91847.78],["4112",71800],["2324",45469],["1112",45327.02],["4111",32500],["1386",25340.28],["1122",18690],["1342",10143],["1387",9932.94],["2131",8195],["1344",8190],["1341",2790],["2119",2000],["1361",1110],["2112",916],["2111",800],["1381",193.23]],"economic_revenue_total_czk":9867945.37,"purpose_expenditure":[["6171",9913880.91],["6112",384935.85],["3723",231414.71],["3639",202834.99],["2212",155815.5],["3631",143163.24],["3319",107157.58],["3745",92448.64],["6320",70935],["6330",55000],["3722",51522.72],["5512",24802.99],["6402",23040.72],["6114",21119.6],["6399",18690],["6310",10399.08],["3721",8293.34],["3111",5000],["4357",3000],["2141",2880],["3421",1936]],"purpose_expenditure_total_czk":11528270.87}},"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."}}}}