{"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:00515809","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00515809","name":"Obec Zachotín","short_name":"Zachotín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Pelhřimov","municipality_code":549177},"amounts":{"revenue_approved":6850000,"revenue_adjusted":7005000,"revenue_actual":7463168.65,"expense_approved":12800000,"expense_adjusted":12893000,"expense_actual":5587811.14,"tax_revenue":6451967.96,"nontax_revenue":682182.69,"capital_revenue":39320,"transfer_revenue":289698,"current_expense":5243487.64,"capital_expense":344323.5,"budget_balance":1875357.51,"cash_current":16551712.43,"cash_previous":14676354.92},"ratios":{"revenue_execution":1.06540595,"expense_execution":0.43339883,"balance_to_revenue":0.25128167,"cash_to_expense":2.96211021,"cash_yoy":0.12778088,"capital_expense_share":0.06162046,"transfer_revenue_share":0.03881702},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00515809/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00515809"},"seo":{"slug":"zachotin","path":"/cz/municipalities/zachotin/"},"population":{"value":234,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6850000,"expenditure_czk":12800000,"financing_czk":5950000,"balance_czk":-5950000},{"stage":"revised","revenue_czk":7005000,"expenditure_czk":12893000,"financing_czk":5888000,"balance_czk":-5888000},{"stage":"actual","revenue_czk":7463168.65,"expenditure_czk":5587811.14,"financing_czk":-1875357.51,"balance_czk":1875357.51}],"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",4688000],["6121",3500000],["5169",1390000],["5023",780000],["5331",507000],["5139",370000],["5154",275000],["5011",250000],["5031",165000],["5365",100000],["5901",95000],["5032",80000],["5137",80000],["5021",75000],["5156",73000],["6119",50000],["5163",43000],["5339",40000],["5175",38000],["5362",30000],["5194",22000],["5162",20000],["5168",20000],["5903",20000],["5212",15000],["5223",15000],["5499",12000],["5132",10000],["5173",10000],["5167",8000],["5179",8000],["5164",5000],["5038",2000],["5136",2000],["5161",2000]],"economic_expenditure_total_czk":12800000,"economic_financing":[["8115",5950000]],"economic_financing_total_czk":5950000,"economic_revenue":[["1211",2690000],["1121",1300000],["1111",900000],["1511",548000],["2111",242800],["1345",216000],["2141",200000],["1113",175000],["2131",111200],["1122",100000],["2324",100000],["1112",75000],["4112",71800],["1386",32000],["4111",30000],["3111",20000],["1387",16000],["1381",12000],["1341",10000],["1361",200]],"economic_revenue_total_czk":6850000,"purpose_expenditure":[["3639",3275000],["2321",2060000],["2341",1800000],["6112",995000],["3111",660000],["2310",560000],["2141",540000],["6171",527000],["3745",465000],["3722",360000],["1031",300000],["2212",300000],["3399",232000],["3725",115000],["3631",100000],["6399",100000],["1032",50000],["3635",50000],["3721",50000],["3113",40000],["6320",40000],["3429",30000],["5512",30000],["6114",30000],["1037",20000],["5213",20000],["4351",15000],["3419",10000],["3421",10000],["3319",8000],["3313",5000],["6310",3000]],"purpose_expenditure_total_czk":12800000},"revised":{"economic_expenditure":[["5171",4693000],["6121",3500000],["5169",1415880],["5023",811000],["5331",507000],["5139",365000],["5154",275000],["5011",250000],["5031",202000],["5365",100000],["5032",94000],["5137",80000],["5021",75000],["5156",73000],["6119",50000],["5163",43000],["5339",40000],["5321",38548],["5175",38000],["5901",35572],["5362",30000],["5194",22000],["5162",20000],["5168",20000],["5903",20000],["5212",15000],["5223",15000],["5499",12000],["5132",10000],["5173",10000],["5167",8000],["5179",8000],["5164",5000],["5019",3000],["5222",3000],["5038",2000],["5136",2000],["5161",2000]],"economic_expenditure_total_czk":12893000,"economic_financing":[["8115",5888000]],"economic_financing_total_czk":5888000,"economic_revenue":[["1211",2690000],["1121",1300000],["1111",900000],["1511",548000],["2111",242800],["1345",216000],["2141",200000],["1113",175000],["4122",155000],["2131",111200],["1122",100000],["2324",100000],["1112",75000],["4112",71800],["1386",32000],["4111",30000],["3111",20000],["1387",16000],["1381",12000],["1341",10000],["1361",200]],"economic_revenue_total_czk":7005000,"purpose_expenditure":[["3639",3075000],["2321",2060000],["2341",1800000],["6112",1047000],["3111",660000],["2310",560000],["2141",540000],["3745",495000],["6171",475000],["3722",400000],["2212",300000],["1031",295000],["3399",226000],["3636",200000],["3725",135000],["3631",100000],["6399",100000],["1032",50000],["3429",50000],["3635",50000],["6320",39000],["3113",34300],["5512",33000],["6114",30000],["3721",27000],["1037",25000],["5213",20000],["4351",15000],["3419",10000],["3421",10000],["3319",8000],["3311",6000],["3141",5700],["3313",5000],["6310",4000],["3741",3000]],"purpose_expenditure_total_czk":12893000},"actual":{"economic_expenditure":[["5171",1480904.43],["5169",986878],["5023",811911],["5331",507000],["6121",318423.5],["5011",229632],["5031",207732],["5154",148934.03],["5139",119306.74],["5137",101155.53],["5032",93682],["5365",83330],["5021",75534],["5168",43388.14],["5321",38548],["5163",38307.6],["5156",38200],["5339",30836],["5194",25656],["5172",25028.85],["6119",24200],["5175",22525],["5362",22246],["5123",17418],["5173",17244],["5499",12000],["5162",11206.02],["5223",10200],["5212",10000],["5179",9186],["5132",7638.5],["5019",5321],["5222",5000],["5164",3630],["5039",1803],["6130",1700],["5038",960],["5161",900],["5041",245.8]],"economic_expenditure_total_czk":5587811.14,"economic_financing":[["8117",7900000],["8118",-7900000],["8115",-1875357.51]],"economic_financing_total_czk":-1875357.51,"economic_revenue":[["1211",2695685.6],["1121",1442794.85],["1111",983711],["1511",643485.14],["2111",400897.2],["1345",236000],["1113",190748.62],["4122",155000],["2131",114701],["2324",106582],["1112",94053.89],["1122",82530],["4112",71800],["2141",60002.49],["1386",52566.98],["3111",39320],["4111",32500],["4116",30398],["1387",20602.47],["1341",9367],["1381",422.41]],"economic_revenue_total_czk":7463168.65,"purpose_expenditure":[["6112",1046091],["2321",1033439.37],["3111",644618.78],["3745",441639.45],["6171",424490.16],["3722",349066.17],["2310",301384.46],["2212",238371.54],["3639",224241.91],["3399",160687],["3725",133043.27],["3636",108174],["2141",90163.93],["6399",82530],["3429",47782],["6320",34673],["3113",28728],["5512",25854.56],["3635",24200],["1037",23655.5],["2341",22832.7],["3631",22516.46],["6114",18122],["3721",13296.48],["4351",12200],["3421",8809],["3141",5700],["3311",5400],["3419",3890],["3313",3875.8],["6310",3634.6],["3741",3000],["1032",1700]],"purpose_expenditure_total_czk":5587811.14}},"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."}}}}