{"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:00853143","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00853143","name":"Obec Zborov","short_name":"Zborov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Šumperk","municipality_code":570338},"amounts":{"revenue_approved":5248025,"revenue_adjusted":8045791,"revenue_actual":9606549.32,"expense_approved":4404000,"expense_adjusted":5365350,"expense_actual":4581781.95,"tax_revenue":4906846.7,"nontax_revenue":1088476.62,"capital_revenue":3185925,"transfer_revenue":425301,"current_expense":2568150.04,"capital_expense":2013631.91,"budget_balance":5024767.37,"cash_current":8534903.85,"cash_previous":3886216.48},"ratios":{"revenue_execution":1.19398445,"expense_execution":0.8539577,"balance_to_revenue":0.52305643,"cash_to_expense":1.86279136,"cash_yoy":1.19619877,"capital_expense_share":0.43948663,"transfer_revenue_share":0.04427198},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00853143/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00853143"},"seo":{"slug":"zborov","path":"/cz/municipalities/zborov/"},"population":{"value":247,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5248025,"expenditure_czk":4404000,"financing_czk":-844025,"balance_czk":844025},{"stage":"revised","revenue_czk":8045791,"expenditure_czk":5365350,"financing_czk":-2680441,"balance_czk":2680441},{"stage":"actual","revenue_czk":9606549.32,"expenditure_czk":4581781.95,"financing_czk":-5024767.37,"balance_czk":5024767.37}],"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",1950000],["5169",553800],["5011",370000],["5023",309000],["5154",191200],["5021",129400],["5139",120500],["5365",94000],["5031",90000],["5168",90000],["5171",69000],["5032",61000],["5323",50000],["5137",45300],["5163",39100],["5364",33000],["5138",30000],["5194",25000],["5141",20000],["5156",20000],["5173",15500],["5162",14000],["5167",10000],["5903",10000],["5175",6000],["5222",6000],["5321",6000],["5329",5800],["5179",5300],["5132",5000],["5221",5000],["5339",5000],["5019",4000],["5041",4000],["5039",3000],["5164",2400],["5176",2000],["5038",1700],["5131",1000],["5161",1000],["5492",1000]],"economic_expenditure_total_czk":4404000,"economic_financing":[["8115",-467945],["8124",-376080]],"economic_financing_total_czk":-844025,"economic_revenue":[["1211",2000000],["1121",1000000],["1111",650000],["3111",443325],["1511",200000],["1345",157500],["1113",150000],["2111",99100],["1122",94000],["2141",84000],["4112",71800],["2324",55000],["2112",50300],["1112",40000],["2132",39000],["4111",32000],["1386",30000],["1387",20000],["2131",14000],["1342",13000],["1341",3000],["1361",2000]],"economic_revenue_total_czk":5248025,"purpose_expenditure":[["2321",1150000],["3639",850000],["6171",850000],["6112",350000],["3722",175000],["3745",150000],["3399",120000],["3723",110000],["3631",96000],["6399",94000],["2292",50000],["3613",50000],["2212",40000],["2219",40000],["5512",40000],["6402",33000],["6114",32000],["3721",30000],["6310",30000],["6320",22000],["2221",20000],["3314",14000],["3612",12000],["3319",11000],["5213",10000],["3632",9000],["3429",6000],["3421",5000],["1032",3000],["3326",2000]],"purpose_expenditure_total_czk":4404000},"revised":{"economic_expenditure":[["6121",2505200],["5169",699500],["5011",405000],["5023",310000],["5154",224250],["5021",149600],["5171",142000],["5365",110500],["5168",105000],["5031",98000],["5139",94100],["5137",78600],["5032",65000],["5138",52900],["5323",52500],["5163",39300],["5194",36000],["5364",33000],["5141",20000],["5222",16000],["5162",14100],["5156",13200],["5173",12400],["5175",11000],["5903",10000],["5019",9600],["5329",6200],["5321",6000],["5179",5300],["5039",5000],["5132",5000],["5167",5000],["5221",5000],["5223",5000],["5339",5000],["5164",2400],["5041",2300],["5038",2200],["5176",2000],["5492",1200],["5161",1000]],"economic_expenditure_total_czk":5365350,"economic_financing":[["8115",-2304361],["8124",-376080]],"economic_financing_total_czk":-2680441,"economic_revenue":[["3111",2048250],["1211",2000000],["1121",1000000],["1111",750050],["2111",667600],["4222",255200],["1511",200000],["1345",157500],["1113",150000],["2141",134000],["1122",110500],["2112",80300],["4112",71800],["1112",56000],["2324",55000],["2322",50000],["1386",42000],["4122",41900],["2132",39000],["4111",32500],["4116",23901],["1387",20000],["2119",20000],["2131",14000],["1342",13000],["2321",7500],["1341",3000],["1361",2000],["1335",790]],"economic_revenue_total_czk":8045791,"purpose_expenditure":[["2321",1405200],["3639",1150000],["6171",1022000],["6112",350000],["3722",200000],["3399",195000],["3745",141200],["3631",136000],["3723",120000],["6399",110500],["5512",86900],["3613",52550],["2292",52500],["2212",40000],["2219",40000],["3314",35500],["6402",33000],["6114",32500],["3721",30000],["6310",30000],["6320",22000],["2221",17500],["3612",12000],["3319",11000],["5213",10000],["3632",9000],["3429",6000],["3421",5000],["4341",5000],["1032",3000],["3326",2000]],"purpose_expenditure_total_czk":5365350},"actual":{"economic_expenditure":[["6121",2013631.91],["5169",586591.25],["5011",404768],["5023",309258],["5154",219262.77],["5171",132137.56],["5021",111099],["5365",110460],["5168",104462.5],["5031",97930],["5137",77322.44],["5032",63709],["5138",52527.26],["5323",52313.9],["5139",46551.59],["5194",35982.24],["5364",32780],["5163",32397.5],["5222",16000],["5162",14063.43],["5175",10335.01],["5173",6478],["5329",6200],["5141",5674.35],["5179",5289],["5223",5000],["5339",5000],["5221",4228],["5019",4069.65],["5156",3568.8],["5164",2396],["5041",2278],["5176",1740],["5038",1688],["5039",1374.79],["5492",1200],["5167",900],["5132",716],["5161",398]],"economic_expenditure_total_czk":4581781.95,"economic_financing":[["8115",-4648687.37],["8124",-376080]],"economic_financing_total_czk":-5024767.37,"economic_revenue":[["3111",3185925],["1211",2194727.2],["1121",1171047.66],["1111",793087],["2111",662583.5],["4222",255200],["1511",178323],["1345",155383],["1113",155136.86],["2141",139727.59],["1122",110460],["2112",82016],["1112",76403.02],["2324",72436.53],["4112",71800],["2322",50450],["1386",42636.76],["2132",42256],["4122",41900],["4111",32500],["4116",23901],["2119",20000],["1387",16726.46],["2131",11507],["2321",7500],["1342",6270],["1341",3025],["1361",2410],["1335",794.4],["1381",367.45],["1382",48.89]],"economic_revenue_total_czk":9606549.32,"purpose_expenditure":[["3639",1127200.67],["6171",1000999.85],["2321",913777.24],["6112",344199],["3722",193772.81],["3399",190616.19],["3723",119664.79],["6399",110460],["3745",100530.93],["3631",80982],["5512",77938.02],["2292",52313.9],["3613",52065.96],["2219",38150],["3314",33107.56],["6402",32780],["2212",24329],["6114",19386.44],["6320",18378],["6310",12511.85],["3721",10488.28],["3632",7128],["3429",6000],["3612",5947.96],["4341",5000],["3421",4053.5]],"purpose_expenditure_total_czk":4581781.95}},"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."}}}}