{"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:00640221","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00640221","name":"Obec Zbuzany","short_name":"Zbuzany","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-západ","municipality_code":539872},"amounts":{"revenue_approved":32479900,"revenue_adjusted":38615112.8,"revenue_actual":38367642.26,"expense_approved":42169000,"expense_adjusted":45859029.8,"expense_actual":30874175.49,"tax_revenue":31260534.54,"nontax_revenue":4582226.92,"capital_revenue":0,"transfer_revenue":2524880.8,"current_expense":17514413.28,"capital_expense":13359762.21,"budget_balance":7493466.77,"cash_current":83954068.34,"cash_previous":76854949.45},"ratios":{"revenue_execution":0.99359136,"expense_execution":0.67324092,"balance_to_revenue":0.19530694,"cash_to_expense":2.71923272,"cash_yoy":0.09237035,"capital_expense_share":0.4327164,"transfer_revenue_share":0.06580756},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00640221/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00640221"},"seo":{"slug":"zbuzany","path":"/cz/municipalities/zbuzany/"},"population":{"value":1392,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":32479900,"expenditure_czk":42169000,"financing_czk":9689100,"balance_czk":-9689100},{"stage":"revised","revenue_czk":38615112.8,"expenditure_czk":45859029.8,"financing_czk":7243917,"balance_czk":-7243917},{"stage":"actual","revenue_czk":38367642.26,"expenditure_czk":30874175.49,"financing_czk":-7493466.77,"balance_czk":7493466.77}],"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",17300000],["5169",7690000],["5011",3050000],["5171",1650000],["5023",1600000],["6322",1500000],["5179",1400000],["5031",1105000],["5321",955000],["5139",815000],["5331",810000],["5362",630000],["5166",550000],["5032",542500],["5021",405000],["5192",380000],["5175",270000],["5137",240000],["5168",220000],["5154",170000],["5153",150000],["5222",112000],["5156",100000],["5163",90000],["5162",80000],["5164",65000],["5339",60000],["5903",50000],["5229",40000],["5329",40000],["5136",29000],["5134",20000],["5167",20000],["5041",10000],["5161",7000],["5038",6500],["5132",4000],["5133",3000]],"economic_expenditure_total_czk":42169000,"economic_financing":[["8115",9689100]],"economic_financing_total_czk":9689100,"economic_revenue":[["1211",12179000],["1121",6852000],["1111",4375000],["1511",2202000],["1345",1500000],["2132",1402700],["1113",1040000],["1122",630000],["2141",600000],["2324",400000],["1112",342000],["4112",337900],["2111",240500],["1386",157000],["1387",93000],["1341",63000],["1361",38000],["1343",20000],["2112",5000],["2131",2800]],"economic_revenue_total_czk":32479900,"purpose_expenditure":[["3111",13610000],["6171",5184000],["3613",4000000],["3745",2850000],["2212",2486000],["6112",2075000],["3723",1800000],["3113",1560000],["3722",1500000],["3631",1400000],["2219",1050500],["3399",1010000],["2221",880000],["5311",850000],["6399",630000],["4359",340000],["3639",285000],["5512",105000],["3314",81500],["3421",80000],["3429",80000],["3721",50000],["5213",50000],["3319",45000],["3529",40000],["1014",37000],["3636",30000],["3349",20000],["6310",20000],["3749",15000],["3322",5000]],"purpose_expenditure_total_czk":42169000},"revised":{"economic_expenditure":[["6121",17505769.55],["5169",7731725],["5011",3099778.45],["6130",2517000],["6322",1734309],["5023",1580000],["5171",1390112],["5179",1171100],["5031",1126600],["5362",1125180],["5321",955000],["5331",810000],["5139",790063],["5032",532300],["5166",478778],["5336",427664.8],["5323",363266],["5021",350611],["5175",308061],["5154",288000],["5137",220389],["5168",214500],["5222",173000],["5153",135500],["5339",120000],["5163",115531],["5156",89791],["5162",88000],["5329",68900],["5164",65000],["5229",56100],["5903",50000],["5136",28900],["5134",20000],["5167",20000],["6123",18150],["5192",16734],["5151",16700],["5909",16678],["5038",10300],["5041",10000],["5161",8000],["5132",4000],["5365",3400],["5133",3000],["5173",639],["5363",500]],"economic_expenditure_total_czk":45859029.8,"economic_financing":[["8115",7243917]],"economic_financing_total_czk":7243917,"economic_revenue":[["1211",12497800],["1121",6852000],["1111",4655800],["1511",2959500],["2141",1876600],["1345",1500000],["2132",1486100],["4222",1416000],["1122",1125180],["1113",1040000],["2324",606100],["1112",436100],["2111",419800],["4116",333472.8],["4213",309624],["4112",270200],["1386",243700],["2322",194134],["1387",95600],["1343",81200],["1341",63000],["1361",38000],["4122",37323],["1334",24900],["4111",23179],["2321",20000],["2112",5000],["2131",2800],["1381",2000]],"economic_revenue_total_czk":38615112.8,"purpose_expenditure":[["3111",13975749.8],["6171",5184000],["3613",4000000],["3745",2850000],["3639",2802000],["2212",2486000],["6112",2075000],["3722",1822800],["3723",1744700],["3113",1560000],["3631",1400000],["6399",1125180],["2219",1050500],["3399",1000000],["2221",880000],["5311",850000],["4359",340000],["5512",105000],["3421",90000],["3314",81500],["3429",80000],["3721",50000],["5213",50000],["3319",45000],["3529",40000],["1014",37000],["6114",32500],["3636",30000],["3349",20000],["6310",20000],["3749",15000],["3727",12100],["3322",5000]],"purpose_expenditure_total_czk":45859029.8},"actual":{"economic_expenditure":[["6121",9220636.91],["5169",6103596.07],["5011",2567724],["6130",2516267],["6322",1604708.3],["5023",1451590],["5362",1125180],["5031",875843],["5331",810000],["5321",725190.21],["5139",507814.66],["5336",370795.8],["5032",365418],["5323",363194],["5175",305088.82],["5154",279037.3],["5021",259299],["5171",208694.08],["5166",169245],["5168",160620.73],["5222",121500],["5339",120000],["5163",106535.83],["5162",87373.56],["5137",77846],["5153",71170.32],["5156",56748],["5164",49579.75],["5329",36900],["5229",23569.65],["5341",20000],["6123",18150],["5151",16680],["5909",16678],["5136",11164],["5134",10140],["5179",10000],["5038",8026],["5161",7084],["5041",4779.5],["5167",4580],["5365",3400],["5132",1249],["5173",579],["5363",500]],"economic_expenditure_total_czk":30874175.49,"economic_financing":[["8115",-7495731.77],["8901",2265]],"economic_financing_total_czk":-7493466.77,"economic_revenue":[["1211",12497746.25],["1121",6688114.49],["1111",4655794.44],["1511",2959475.8],["2141",1876542.89],["2132",1484050],["1345",1469742],["4222",1416000],["1122",1125180],["1113",884305.31],["2324",606096.27],["1112",436006.54],["2111",390469.76],["4116",333472.8],["4213",309624],["4112",270200],["1386",243672.32],["2322",194065],["4131",135082],["1387",95504.5],["1343",81140],["1341",59825],["4122",37323],["1361",37160],["1334",24850.2],["4111",23179],["2321",19919],["2328",4752],["2112",3505],["2131",2827],["1381",1964.73],["1335",33.81],["1382",19.15]],"economic_revenue_total_czk":38367642.26,"purpose_expenditure":[["3111",9618169.46],["6171",3147434.33],["3639",2702637.75],["3745",2016868.73],["6112",1833561],["3722",1795437.78],["3723",1501594.71],["3113",1430400],["3631",1251799.6],["6399",1125180],["2212",847871.02],["2221",805515.55],["2219",638909.77],["5311",621583.71],["3399",590737.61],["4359",296700],["3613",221678],["5512",103606.5],["3421",87806],["3429",60500],["3314",53741.48],["3721",33356.66],["6114",23217],["6330",20000],["3727",12100],["6310",11128.83],["3749",10340],["3529",7500],["3322",3300],["3319",1500]],"purpose_expenditure_total_czk":30874175.49}},"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."}}}}