{"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:00294179","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00294179","name":"Obec Dalečín","short_name":"Dalečín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Žďár nad Sázavou","municipality_code":595454},"amounts":{"revenue_approved":17581500,"revenue_adjusted":20066444.67,"revenue_actual":20973472.65,"expense_approved":17581500,"expense_adjusted":20080623.3,"expense_actual":15462814.46,"tax_revenue":15944617.02,"nontax_revenue":2696068.33,"capital_revenue":112000,"transfer_revenue":2220787.3,"current_expense":13327283.44,"capital_expense":2135531.02,"budget_balance":5510658.19,"cash_current":37395785.02,"cash_previous":30839604.77},"ratios":{"revenue_execution":1.04520123,"expense_execution":0.77003658,"balance_to_revenue":0.2627442,"cash_to_expense":2.41843328,"cash_yoy":0.21258963,"capital_expense_share":0.13810752,"transfer_revenue_share":0.10588553},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00294179/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00294179"},"seo":{"slug":"dalecin","path":"/cz/municipalities/dalecin/"},"population":{"value":664,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":17581500,"expenditure_czk":17581500,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":20066444.67,"expenditure_czk":20080623.3,"financing_czk":14178.63,"balance_czk":-14178.63},{"stage":"actual","revenue_czk":20973472.65,"expenditure_czk":15462814.46,"financing_czk":-5510658.19,"balance_czk":5510658.19}],"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",3925000],["6121",3731600],["5169",2755000],["5011",1210000],["5023",990000],["5154",950000],["5331",950000],["5139",586000],["5031",505000],["5137",260000],["5494",250000],["5153",215000],["5032",210000],["5365",170000],["5156",150000],["5229",105000],["5163",97000],["5168",70000],["5329",66900],["5162",51000],["5021",50000],["6122",50000],["5492",46500],["5194",40000],["5136",27000],["5362",18000],["5164",15500],["5132",15000],["5138",15000],["5167",15000],["5041",10000],["5222",7000],["5179",6000],["5038",5000],["5161",5000],["5173",4000],["5175",3000],["5134",2000]],"economic_expenditure_total_czk":17581500,"economic_revenue":[["1211",6780000],["1121",3375000],["1111",2380000],["2111",1634000],["1511",842000],["2132",627000],["1345",558000],["1113",540000],["1112",175000],["4112",158500],["2460",150000],["1386",78000],["2141",58000],["2131",50000],["4111",35000],["1342",28000],["1381",28000],["2324",20000],["1341",18000],["2112",15000],["1343",12000],["2139",10000],["1361",6000],["1344",4000]],"economic_revenue_total_czk":17581500,"purpose_expenditure":[["3612",2998600],["6171",1969000],["2212",1535000],["2310",1370000],["3639",1347900],["6112",1304000],["1031",1200000],["3113",1050000],["2321",987000],["3722",920000],["3392",575000],["2219",550000],["3322",400000],["3341",394000],["3399",177000],["3631",175000],["5512",175000],["6399",100000],["3412",80000],["3745",70000],["6320",70000],["6114",35000],["3419",30000],["6310",25000],["3721",20000],["3314",17500],["3632",6500]],"purpose_expenditure_total_czk":17581500,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5171",4661350],["6121",4096600],["5169",2746939],["5011",1300000],["5023",1030000],["5154",950000],["5331",950000],["5336",597183.3],["5139",586687],["5031",505000],["5365",426830],["5137",380000],["5153",215000],["5032",210000],["5156",173400],["5494",160000],["6122",133300],["5163",97000],["5168",81800],["5213",75000],["5021",68265],["5492",67500],["5329",66900],["6130",59000],["5229",55000],["5162",51000],["5223",50000],["5660",45000],["5164",42800],["5194",40000],["5136",29386],["5362",18450],["5132",15000],["5138",15000],["5167",15000],["5134",11100],["5041",10000],["5029",9988],["5222",7000],["5179",6000],["5161",5429],["5173",5426],["5038",5000],["5175",4448],["5192",1000],["5131",602],["5191",240]],"economic_expenditure_total_czk":20080623.3,"economic_financing":[["8115",14178.63]],"economic_financing_total_czk":14178.63,"economic_revenue":[["1211",6780000],["1121",3375000],["1111",2380000],["4116",1839787.3],["2111",1634000],["1511",842000],["2132",627000],["1345",558000],["1113",540000],["1122",256830],["4122",190000],["1112",175000],["4112",158500],["2460",150000],["3113",100000],["2131",85564],["1386",78000],["2141",58000],["1387",53263.37],["4111",32500],["1342",28000],["1381",28000],["2324",20000],["1341",18000],["2112",15000],["1343",12000],["3111",12000],["2139",10000],["1361",6000],["1344",4000]],"economic_revenue_total_czk":20066444.67,"purpose_expenditure":[["3612",2998600],["6171",2059000],["3113",1727183.3],["2212",1710000],["3639",1477900],["6112",1344000],["2310",1227000],["1031",1200000],["3722",1003300],["2321",987000],["2219",900000],["3392",875000],["3322",700000],["3341",394000],["5512",366350],["6399",356830],["3399",177000],["3631",175000],["3412",130000],["3745",70000],["6320",70000],["6114",33460],["3419",30000],["6310",25000],["3721",20000],["3314",17500],["3632",6500]],"purpose_expenditure_total_czk":20080623.3},"actual":{"economic_expenditure":[["5171",3514485.83],["5169",2198836.09],["6121",1965094.02],["5011",1331323],["5023",1023214],["5331",950000],["5154",848053.28],["5336",597183.3],["5031",539547],["5139",349535.4],["5365",328765],["5137",304460],["5032",210180],["5494",150000],["5153",140266],["5021",118553],["6122",111437],["5156",109309],["5362",-101769],["5163",90679.6],["5168",77635.22],["5213",75000],["5229",70000],["5329",69000],["6130",59000],["5660",45000],["5164",44223],["5492",37900],["5162",33794.18],["5222",30640],["5136",30550.16],["5194",29000],["5167",18034],["5179",13014],["5132",10239],["5029",9969],["5134",9032],["5161",5825],["5038",5676],["5138",4306.38],["5173",2534],["5175",1448],["5192",1000],["5131",602],["5191",240]],"economic_expenditure_total_czk":15462814.46,"economic_financing":[["8115",-5685364.53],["8901",174706.34]],"economic_financing_total_czk":-5510658.19,"economic_revenue":[["1211",6964885.18],["1121",3730256.42],["1111",2560183.78],["4116",1839787.3],["2111",1714416.25],["1511",843578.99],["2132",656973],["1345",592154],["1113",492952.42],["1122",256830],["1112",243126.58],["4122",190000],["4112",158500],["2460",137500],["1386",135901.04],["3113",100000],["2131",96533.74],["1387",53263.37],["4111",32500],["2324",31498.75],["1342",28015],["2139",26500],["2112",26351],["1341",17550],["1343",13675],["3111",12000],["2141",6295.59],["1361",6270],["1344",4900],["1381",1075.24]],"economic_revenue_total_czk":20973472.65,"purpose_expenditure":[["6171",2041776.02],["3113",1696084.42],["2212",1655503.59],["3639",1456860.46],["6112",1338166.4],["3612",1063979.05],["3722",971766.62],["2219",886865.97],["2321",706214.8],["2310",680146.98],["1031",657627.75],["3322",641131],["3392",498754.64],["5512",347050.16],["3341",142955.27],["6399",139592],["3399",123715.19],["3631",121376.92],["3412",120465.64],["6320",66638],["6114",33460],["6310",21737.6],["3314",15549.16],["3419",15292],["3721",12309.82],["3632",4768],["3745",3027]],"purpose_expenditure_total_czk":15462814.46}},"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."}}}}