{"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:00261092","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00261092","name":"Obec Zahrádky","short_name":"Zahrádky","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Česká Lípa","municipality_code":562246},"amounts":{"revenue_approved":17335254,"revenue_adjusted":25259669.64,"revenue_actual":25201044.24,"expense_approved":37739018.52,"expense_adjusted":35945340.77,"expense_actual":33581309.42,"tax_revenue":15870331.14,"nontax_revenue":2252767.46,"capital_revenue":366869,"transfer_revenue":6711076.64,"current_expense":15224293.07,"capital_expense":18357016.35,"budget_balance":-8380265.18,"cash_current":26200841.5,"cash_previous":34581106.68},"ratios":{"revenue_execution":0.99767909,"expense_execution":0.93423261,"balance_to_revenue":-0.33253643,"cash_to_expense":0.78022096,"cash_yoy":-0.24233652,"capital_expense_share":0.54664385,"transfer_revenue_share":0.26630153},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00261092/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00261092"},"seo":{"slug":"zahradky","path":"/cz/municipalities/zahradky/"},"population":{"value":709,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":17335254,"expenditure_czk":37739018.52,"financing_czk":20403764.52,"balance_czk":-20403764.52},{"stage":"revised","revenue_czk":25259669.64,"expenditure_czk":35945340.77,"financing_czk":10685671.13,"balance_czk":-10685671.13},{"stage":"actual","revenue_czk":25201044.24,"expenditure_czk":33581309.42,"financing_czk":8380265.18,"balance_czk":-8380265.18}],"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",9353000],["6121",8890000],["6122",3245000],["6451",3000000],["5169",2735400],["5011",2710000],["5023",1350000],["5331",1200000],["5031",888000],["5154",800000],["5139",566950],["5137",435000],["5032",375000],["6130",360000],["5365",300000],["5021",283000],["5163",142000],["5323",142000],["5222",110000],["5903",100000],["5321",93000],["5156",90000],["5175",89400],["5151",83950],["5194",53000],["5492",50000],["5162",40000],["5192",34300],["5134",30000],["5164",29000],["5138",25000],["5364",20618.52],["5136",17000],["5329",15500],["5038",15000],["5167",10000],["5172",10000],["5219",10000],["5132",8000],["5179",7500],["5161",7400],["5173",5500],["5223",5000],["5133",2500],["5362",2000]],"economic_expenditure_total_czk":37739018.52,"economic_financing":[["8115",20403764.52]],"economic_financing_total_czk":20403764.52,"economic_revenue":[["1211",7100000],["1121",3600000],["1111",2600000],["1511",1100000],["2132",576604],["1113",455000],["1345",370000],["1122",300000],["2324",233550],["1112",215000],["2141",200000],["4112",166400],["2131",72000],["1386",70000],["2111",63700],["2321",55000],["4111",31500],["1387",30000],["2310",20000],["2112",18000],["1334",10000],["1361",10000],["2119",10000],["3111",10000],["2133",5000],["2139",5000],["1343",3000],["1335",2000],["1342",2000],["1349",1000],["1344",500]],"economic_revenue_total_czk":17335254,"purpose_expenditure":[["3612",6020000],["3631",6000000],["3639",5870500],["3113",4200000],["3745",3196000],["2212",2620000],["6171",1866000],["6112",1768000],["2219",1000000],["3722",902000],["2143",815000],["3319",560000],["3421",522000],["3723",500000],["3322",300000],["6399",300000],["3613",276400],["2292",142000],["3392",120000],["1031",100000],["5213",100000],["6320",80000],["4359",73000],["3419",71500],["3632",65500],["3721",60000],["4352",50000],["3412",40000],["6114",31500],["3399",25000],["6402",20618.52],["3314",20000],["5512",20000],["3429",4000]],"purpose_expenditure_total_czk":37739018.52},"revised":{"economic_expenditure":[["6121",11517500],["5169",3239921],["6451",3000000],["5171",2922500],["5011",2710000],["6123",2199601.72],["6122",1481175.28],["5023",1350000],["5331",1345000],["5154",910000],["5031",888000],["5139",581730],["5336",580673.25],["5365",404670],["6130",380520],["5032",375000],["5137",328000],["5021",288020],["5323",142000],["5163",137500],["5179",114109],["5903",100000],["5222",95500],["5321",93000],["5156",90000],["5175",88500],["5151",83400],["5499",58800],["5194",53101],["5492",50000],["5162",40000],["5192",39350],["5134",30000],["5138",25000],["5164",24000],["5219",22000],["5364",20618.52],["6119",20000],["5136",17000],["5329",15500],["5038",15000],["6127",15000],["5167",10000],["5172",10000],["5132",8000],["5161",7930],["5223",5000],["5173",4000],["5133",2500],["5221",2500],["5362",2000],["5019",1286],["5039",435]],"economic_expenditure_total_czk":35945340.77,"economic_financing":[["8117",7000000],["8115",3685671.13]],"economic_financing_total_czk":10685671.13,"economic_revenue":[["1211",7100000],["1121",3600000],["4213",3335390],["1111",2600000],["4216",2161381],["1511",1100000],["2141",883000],["2132",676604],["4116",622354.12],["1113",455000],["1122",404670],["1345",370000],["4122",323051.52],["2324",310250],["3113",271369],["1112",215000],["4112",166400],["2111",123700],["4121",100000],["3111",95500],["2131",72000],["1386",70000],["2321",55000],["4111",32500],["1387",30000],["2310",20000],["2112",18000],["1334",10000],["1361",10000],["2119",10000],["2133",5000],["2139",5000],["1343",3000],["1335",2000],["1342",2000],["1349",1000],["1344",500]],"economic_revenue_total_czk":25259669.64,"purpose_expenditure":[["3631",6260000],["3612",5470000],["3113",4925673.25],["3639",4331070],["3745",3748000],["2212",2470000],["6171",1969409],["6112",1768000],["3722",902000],["2143",849000],["3319",572000],["3421",522000],["3723",505000],["6399",404670],["3613",261400],["2292",142000],["3392",120000],["1031",100000],["5213",100000],["6320",80000],["4359",73000],["3419",71500],["3721",60000],["3412",40000],["4352",35500],["6114",32500],["3399",25000],["6402",20618.52],["3314",20000],["3635",20000],["5512",20000],["3326",15000],["3632",5500],["3429",4000],["3549",2500]],"purpose_expenditure_total_czk":35945340.77},"actual":{"economic_expenditure":[["6121",11382303.07],["6451",3000000],["5169",2686256.29],["5171",2561204.8],["5011",2555636],["6123",2199601.72],["6122",1367331.56],["5331",1345000],["5023",1332166],["5154",906870.03],["5031",830876],["5336",580673.25],["5365",404670],["6130",380520],["5032",351653],["5139",273435.17],["5021",190472],["5137",152609],["5323",142000],["5163",125540],["5179",114093.36],["5321",93100],["5156",81548.9],["5222",65000],["5175",53865.8],["5151",53144],["5499",50250],["5492",38300],["5192",32285.07],["5162",27179.83],["5194",24009.7],["5164",24000],["5134",22918],["5219",22000],["5364",20618.52],["6119",20000],["5329",13816],["5038",10707],["6127",7260],["5138",5818],["5167",5110],["5161",5068],["5223",5000],["5132",4608.1],["5172",4265.25],["5136",3123],["5221",2500],["5019",1286],["5362",1182],["5039",435]],"economic_expenditure_total_czk":33581309.42,"economic_financing":[["8117",7000000],["8115",1380265.18]],"economic_financing_total_czk":8380265.18,"economic_revenue":[["1211",6882602.95],["1121",3684885.24],["4213",3335390],["1111",2519905.84],["4216",2161381],["1511",1092521.51],["2141",882996.47],["2132",690337],["4116",622354.12],["1113",487069.92],["1122",404670],["1345",357879],["2324",311686.99],["4122",293051.52],["3113",271369],["1112",240192.42],["4112",166400],["2111",159596],["1386",134255.13],["2131",102231],["4121",100000],["3111",95500],["2321",57000],["1387",52617.12],["4111",32500],["2310",22790],["2112",11462],["2119",10318],["1361",9900],["1342",2380],["2139",2100],["2133",2000],["1381",1071.01],["1334",381],["2212",250]],"economic_revenue_total_czk":25201044.24,"purpose_expenditure":[["3631",6131966.75],["3612",5448107.07],["3113",4925673.25],["3639",4000408.64],["3745",3133546.15],["2212",2354062.64],["6112",1725466.87],["6171",1673557.23],["2143",780421.63],["3722",730437.95],["3319",524225.07],["3723",504508.16],["3421",461410.86],["6399",404670],["3613",157793.22],["2292",142000],["6320",74303],["4359",68100],["3419",65856],["3392",58419.21],["3721",32933.04],["3412",32500],["6114",32406.16],["3399",22289],["6402",20618.52],["3635",20000],["5512",20000],["1031",9075],["3326",7260],["4352",5000],["3314",4938],["3632",3780],["3429",3076],["3549",2500]],"purpose_expenditure_total_czk":33581309.42}},"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."}}}}