{"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:00245933","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00245933","name":"Obec Kájov","short_name":"Kájov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Český Krumlov","municipality_code":545554},"amounts":{"revenue_approved":58605633.5,"revenue_adjusted":62526886.21,"revenue_actual":66948767.53,"expense_approved":81135457.29,"expense_adjusted":84568039.7,"expense_actual":54010271.92,"tax_revenue":49406526.93,"nontax_revenue":15184827.74,"capital_revenue":212615.65,"transfer_revenue":2144797.21,"current_expense":37356567.78,"capital_expense":16653704.14,"budget_balance":12938495.61,"cash_current":93254718.49,"cash_previous":80090614.54},"ratios":{"revenue_execution":1.07071968,"expense_execution":0.63866056,"balance_to_revenue":0.19325965,"cash_to_expense":1.72661079,"cash_yoy":0.16436513,"capital_expense_share":0.30834328,"transfer_revenue_share":0.0320364},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00245933/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00245933"},"seo":{"slug":"kajov","path":"/cz/municipalities/kajov/"},"population":{"value":1974,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":58605633.5,"expenditure_czk":81135457.29,"financing_czk":22529823.79,"balance_czk":-22529823.79},{"stage":"revised","revenue_czk":62526886.21,"expenditure_czk":84568039.7,"financing_czk":22041153.49,"balance_czk":-22041153.49},{"stage":"actual","revenue_czk":66948767.53,"expenditure_czk":54010271.92,"financing_czk":-12938495.61,"balance_czk":12938495.61}],"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",29950000],["5169",12378000],["5171",9420000],["5011",5650000],["6122",5200000],["5154",2800100],["5331",2700000],["5365",2000000],["5023",1700000],["5031",1626200],["5139",1025000],["5362",1016000],["5021",680000],["5032",672300],["5152",460000],["5137",430000],["5222",392000],["5156",373000],["5166",350000],["5163",310400],["6119",234600],["5168",220000],["5178",165300],["5132",155000],["5151",150000],["5164",130000],["5229",120000],["5194",115000],["5175",100000],["5903",100000],["5162",87000],["5321",80000],["5499",60000],["5212",50000],["5167",40000],["5038",34000],["5136",33000],["5161",30000],["5364",26947.29],["5339",25000],["5213",10000],["5221",10000],["5173",8000],["5179",6000],["5511",5610],["5153",5000],["5133",2000]],"economic_expenditure_total_czk":81135457.29,"economic_financing":[["8115",22529823.79]],"economic_financing_total_czk":22529823.79,"economic_revenue":[["1211",19000000],["1121",8500000],["2111",8371100],["1111",6900000],["1511",3800000],["2132",3029000],["1122",1800000],["1345",1300000],["4213",1269133.5],["2141",1000000],["1113",900000],["4112",680700],["4222",450000],["1112",350000],["2324",300000],["2131",257000],["1386",150000],["1342",137700],["1343",120000],["1341",87000],["1361",54000],["1381",50000],["1387",50000],["2119",40000],["1334",5000],["2112",2000],["2139",2000],["1335",1000]],"economic_revenue_total_czk":58605633.5,"purpose_expenditure":[["2219",16510000],["2321",8935000],["6171",8065710],["3745",6562700],["2212",5700000],["3612",4690000],["2310",4168700],["3631",3100000],["6399",2800000],["3113",2700000],["3722",2700000],["1032",2388000],["6112",2203000],["3723",2200000],["3319",1555000],["1031",1014600],["3412",1000000],["5512",679000],["3632",500000],["2221",300000],["2341",300000],["3314",286300],["6320",275400],["3322",256100],["3316",250000],["3429",250000],["3399",233000],["1036",200000],["2369",200000],["3419",180000],["3639",174000],["3613",150000],["3721",150000],["5213",100000],["5299",100000],["6310",35000],["1014",32000],["2223",30000],["3349",30000],["4350",30000],["6402",26947.29],["4351",25000],["3543",20000],["3525",10000],["3635",10000],["3341",5000],["3549",5000]],"purpose_expenditure_total_czk":81135457.29},"revised":{"economic_expenditure":[["6121",30120000],["5169",13261490],["5171",9420000],["5011",5950000],["6122",5766273.7],["5331",3053000],["5154",2810100],["5365",2000000],["5023",1700000],["5031",1626200],["5139",1075000],["5362",1016000],["5336",839663.21],["5021",795000],["5032",672300],["5152",460000],["5137",430000],["5156",423000],["5222",392000],["5166",350000],["5163",310400],["6119",234600],["5168",220000],["5178",165300],["5132",155000],["5151",150000],["5499",150000],["5164",130000],["5229",122500],["5194",115500],["5175",100000],["5903",100000],["5162",87000],["5321",80000],["5212",50000],["5167",40000],["5038",34000],["5136",33000],["5161",30000],["5364",29102.79],["5339",25000],["5213",10000],["5221",10000],["5173",8000],["5179",6000],["5511",5610],["5153",5000],["5133",2000]],"economic_expenditure_total_czk":84568039.7,"economic_financing":[["8115",22041153.49]],"economic_financing_total_czk":22041153.49,"economic_revenue":[["1211",20430000],["2111",9356100],["1121",8500000],["1111",6900000],["1511",3800000],["2132",3029000],["1122",1800000],["1345",1300000],["4213",1269133.5],["1113",1100000],["2141",1000000],["4116",937637.21],["4112",680700],["1112",500000],["4222",450000],["2324",300000],["1386",290000],["2131",257000],["1342",137700],["1343",120000],["1341",87000],["4111",65000],["1361",54000],["1381",50000],["1387",50000],["2119",40000],["4122",11460],["1334",5000],["2229",2155.5],["2112",2000],["2139",2000],["1335",1000]],"economic_revenue_total_czk":62526886.21,"purpose_expenditure":[["2219",16510000],["2321",8935000],["6171",8235710],["3745",7968973.7],["2212",5700000],["3612",4690000],["2310",4168700],["3113",3892663.21],["3631",3100000],["6399",2800000],["3722",2700000],["1032",2388000],["6112",2203000],["3723",2200000],["3319",1555000],["1031",1014600],["3412",1000000],["5512",679000],["3639",624000],["3632",500000],["3314",346300],["2221",300000],["2341",300000],["6320",275400],["3322",256100],["3316",250000],["3429",250000],["3399",233500],["1036",200000],["2369",200000],["3419",180000],["3613",150000],["3721",150000],["5213",100000],["5299",100000],["3636",83490],["6114",65000],["6310",35000],["1014",32000],["2223",30000],["3349",30000],["4350",30000],["6402",26947.29],["4351",25000],["3543",20000],["3525",10000],["3635",10000],["3549",7500],["3341",5000],["4341",2155.5]],"purpose_expenditure_total_czk":84568039.7},"actual":{"economic_expenditure":[["6121",12562040.5],["5169",9524938.48],["5011",5920930.21],["6122",3244310.64],["5331",3053000],["5171",2449859.29],["5154",2424442.09],["5365",2184233.2],["5031",1778624],["5023",1638118],["5139",887512.47],["6123",839853],["5336",839663.21],["5152",743698.45],["5362",719654.28],["5032",716878],["5021",710742.79],["5137",532567.06],["5156",370029.9],["5222",305000],["5164",301156],["5163",287999.92],["5499",266420],["5166",221730.56],["5168",220587.87],["5178",165237.6],["5175",138675.1],["5153",128910.84],["5151",123412.79],["5194",96749.8],["5162",95955.64],["5229",95500],["5321",67600],["5123",60253],["5167",56315.01],["5212",44000],["5364",29102.79],["5038",25989],["5179",20580],["5161",20254],["5339",20000],["5136",16740],["5213",14431],["5909",11715],["6130",7500],["5132",6773.43],["5329",5938],["5173",4483],["5172",3194],["5131",2463],["5019",2325],["5221",1184],["5192",1000]],"economic_expenditure_total_czk":54010271.92,"economic_financing":[["8118",-11145600000],["8117",11095600000],["8115",36835896.05],["8901",225608.34]],"economic_financing_total_czk":-12938495.61,"economic_revenue":[["1211",20597959.75],["1121",11019853.87],["2111",10105980.31],["1111",7618331.69],["1511",3735917.6],["2132",3193469],["1122",1598310],["1113",1457315.64],["1345",1313380],["4116",937637.21],["2141",915610.2],["1112",718451.99],["4112",680700],["2324",522683.11],["4222",450000],["1343",404450],["1386",401467.87],["2131",253101.5],["3111",212615.65],["1342",171040],["1387",157364.34],["1361",106541],["2119",93170],["1341",69590],["4111",65000],["2322",30797],["2329",25600.5],["1349",25583],["2139",21600],["2321",13000],["4122",11460],["1334",6651.4],["2310",4386.25],["1381",3257.99],["2229",2155.5],["2112",2132],["1335",987.2],["2149",741.61],["2133",400.76],["1382",73.59]],"economic_revenue_total_czk":66948767.53,"purpose_expenditure":[["3745",7968973.7],["6171",7417657.11],["2321",6075669.52],["3612",4005009.74],["3113",3892663.21],["6399",2696162.48],["2310",2554700.19],["3631",2512231.9],["2212",2208289.73],["6112",2156928.88],["1032",1913588.78],["3722",1884506.21],["3723",1845032.06],["3319",1403321.54],["2219",1115341.75],["1031",986287],["3639",619414.55],["5512",403259.55],["3314",329179.19],["6320",258039],["3429",230229.36],["3399",216087.17],["2369",179700],["1036",168000],["3419",163000],["3613",149240.36],["3322",120201.84],["3412",118331.1],["3721",89746.13],["3636",83490],["6114",42776.59],["6310",29960.92],["6402",26947.29],["2223",25857.7],["4350",25000],["3543",20000],["3349",19383.84],["4351",16284],["6409",11715],["3525",10000],["1014",8192.02],["3549",7500],["4341",2155.5],["3632",217.01]],"purpose_expenditure_total_czk":54010271.92}},"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."}}}}