{"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:00256315","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00256315","name":"Obec Zavlekov","short_name":"Zavlekov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Klatovy","municipality_code":557463},"amounts":{"revenue_approved":14763300,"revenue_adjusted":14258940,"revenue_actual":16088353.68,"expense_approved":14761649,"expense_adjusted":16937289,"expense_actual":16289888.63,"tax_revenue":11106965.08,"nontax_revenue":3448374.6,"capital_revenue":339450,"transfer_revenue":1193564,"current_expense":14355064.72,"capital_expense":1934823.91,"budget_balance":-201534.95,"cash_current":18775814.06,"cash_previous":17943799.7},"ratios":{"revenue_execution":1.12829942,"expense_execution":0.96177662,"balance_to_revenue":-0.01252676,"cash_to_expense":1.15260543,"cash_yoy":0.04636779,"capital_expense_share":0.11877453,"transfer_revenue_share":0.07418808},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00256315/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00256315"},"seo":{"slug":"zavlekov","path":"/cz/municipalities/zavlekov/"},"population":{"value":414,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":14763300,"expenditure_czk":14761649,"financing_czk":-1651,"balance_czk":1651},{"stage":"revised","revenue_czk":14258940,"expenditure_czk":16937289,"financing_czk":2678349,"balance_czk":-2678349},{"stage":"actual","revenue_czk":16088353.68,"expenditure_czk":16289888.63,"financing_czk":201534.95,"balance_czk":-201534.95}],"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":[["5171",2828000],["5169",2568500],["5011",1400000],["5023",1000000],["5139",980000],["6123",900000],["5362",825000],["5331",750000],["6121",740000],["5031",674000],["5154",645000],["5032",365000],["5137",161000],["5163",145000],["5153",120000],["5021",100000],["5156",100000],["6130",100000],["5222",60000],["5166",50000],["5366",40000],["5903",40000],["5229",31000],["5194",30000],["5323",26649],["5175",20000],["5162",16000],["5167",15000],["5321",10000],["5161",8000],["5038",7000],["5173",3000],["5131",2000],["5179",1500]],"economic_expenditure_total_czk":14761649,"economic_financing":[["8115",-1651]],"economic_financing_total_czk":-1651,"economic_revenue":[["1211",4300000],["1121",2400000],["4131",1700000],["1111",1500000],["2111",1386000],["1511",850000],["1122",550000],["2132",540000],["1345",420000],["1113",320000],["3111",200000],["2131",160000],["4112",131200],["1112",100000],["2324",70000],["2133",40000],["1386",35000],["1381",20000],["1387",20000],["1341",8000],["1342",8000],["1361",5000],["1343",100]],"economic_revenue_total_czk":14763300,"purpose_expenditure":[["3639",1830000],["2212",1800000],["6171",1450000],["6112",1400000],["3745",1100000],["3722",1000000],["6399",800000],["3119",750000],["2310",680000],["1031",550000],["3612",450000],["3631",400000],["1032",350000],["3326",320000],["3721",200000],["5512",200000],["3419",160000],["1036",150000],["2321",110000],["2341",100000],["3392",100000],["3613",100000],["3111",90000],["3113",90000],["3421",90000],["3632",80000],["3319",70000],["2219",50000],["6310",50000],["6320",50000],["5213",40000],["6402",40000],["3314",30000],["3399",30000],["2292",26649],["3341",25000]],"purpose_expenditure_total_czk":14761649},"revised":{"economic_expenditure":[["5171",5015200],["5169",2219890],["5011",1280000],["5362",1215000],["5139",969000],["5023",900000],["6123",877250],["6121",877000],["5331",750000],["5031",672320],["5154",645000],["5032",365000],["6122",167999],["5021",140000],["5153",120000],["5163",117000],["5137",110681],["5156",100000],["5222",60000],["5166",50000],["5366",40836.24],["5903",40000],["5229",31000],["5194",30800],["5323",26649],["5175",24163.76],["6130",20000],["5162",16000],["5167",15000],["5321",10000],["5161",8000],["5038",7000],["5173",7000],["5492",6000],["5131",2000],["5179",1500]],"economic_expenditure_total_czk":16937289,"economic_financing":[["8115",2678349]],"economic_financing_total_czk":2678349,"economic_revenue":[["1211",4460000],["1121",2150000],["1111",1640000],["2111",1511000],["1511",850000],["2132",565000],["4122",500000],["1122",459900],["1345",440000],["3111",325000],["1113",320000],["4116",185640],["2131",160000],["4112",131300],["1112",130000],["1386",95000],["2324",90000],["2133",65000],["4111",65000],["4221",60000],["1387",35000],["1341",8000],["1342",8000],["1361",5000],["1343",100]],"economic_revenue_total_czk":14258940,"purpose_expenditure":[["2212",3649000],["3639",1830000],["6171",1449163.76],["6112",1298320],["6399",1190000],["3745",1120000],["3722",955000],["3119",750000],["2310",580000],["2219",503000],["3613",459000],["1031",369640],["3631",361000],["3326",336000],["3612",320000],["3721",252000],["5512",250680],["1032",230000],["1036",150000],["2321",110000],["3111",90000],["3319",76000],["3421",74000],["2341",70000],["6114",65000],["3419",60000],["6320",50000],["6402",40836.24],["5213",40000],["3392",33200],["3399",30800],["3113",30000],["3314",30000],["2292",26649],["3341",26000],["6310",22000],["3632",10000]],"purpose_expenditure_total_czk":16937289},"actual":{"economic_expenditure":[["5171",4826106.43],["5169",2463014.85],["5362",1192607],["5011",1017893],["5023",911550],["6123",877250],["6121",872710.75],["5331",750000],["5031",650718],["5139",581577.23],["5154",550797.47],["5032",318360],["5021",270554],["5137",180293.61],["6122",167983.16],["5153",127527.58],["5163",98002.09],["5156",76772.85],["5222",50000],["5229",44500],["5366",40836.24],["5166",33540],["5194",30800],["5323",26649],["5175",26601.13],["6130",16880],["5123",16456],["5162",12132.08],["5321",12000],["5161",8741.1],["5179",7942],["5492",6000],["5038",5147],["5132",4907],["5167",4762],["5365",4400],["5019",2264.61],["5173",847],["5039",765.45]],"economic_expenditure_total_czk":16289888.63,"economic_financing":[["8115",-11712586.53],["8117",10000000],["8901",1914121.48]],"economic_financing_total_czk":201534.95,"economic_revenue":[["1211",4523036.66],["1121",2421151.61],["1111",1676253.13],["2111",1449255.34],["2141",1035225.66],["1511",1005744.51],["2132",590908.97],["4122",500000],["1345",454456],["1122",403830],["3111",324450],["1113",320067.5],["4116",239240],["4221",210944],["2131",159536],["1112",157826.09],["2324",133248.63],["4112",131300],["1386",87848.01],["2133",80000],["4111",65000],["4216",47080],["1387",34013.72],["3113",15000],["1341",6950],["1361",6630],["1342",5490],["1334",2961.14],["1381",706.71],["2112",200]],"economic_revenue_total_czk":16088353.68,"purpose_expenditure":[["2212",3582317.36],["3639",1771222.09],["6171",1385196.09],["6112",1297394.08],["6399",1170871],["3745",1119698.62],["3722",921817.14],["3119",750000],["2310",559240.99],["2219",502340.64],["3613",458748.13],["3326",335197.76],["1031",321481.8],["3631",318382.08],["3612",275991.66],["3721",251307.57],["5512",250670.99],["1032",201554.34],["1036",129575],["2321",93993.3],["3319",75217.82],["3421",71984.11],["3111",69688.24],["2341",59535.45],["3419",45135.32],["6114",43381.42],["6320",42177],["6402",40836.24],["3399",30800],["2292",26649],["3341",25746.72],["3392",24805],["3113",13659.58],["6310",11629.09],["3314",11417],["3632",226]],"purpose_expenditure_total_czk":16289888.63}},"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."}}}}