{"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:00543781","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00543781","name":"Obec Záborná","short_name":"Záborná","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Jihlava","municipality_code":588202},"amounts":{"revenue_approved":7050000,"revenue_adjusted":8295020,"revenue_actual":7831608.27,"expense_approved":7050000,"expense_adjusted":7746500,"expense_actual":4153633.12,"tax_revenue":5951105.81,"nontax_revenue":1106202.46,"capital_revenue":0,"transfer_revenue":774300,"current_expense":2340802.77,"capital_expense":1812830.35,"budget_balance":3677975.15,"cash_current":35709596.98,"cash_previous":32031621.83},"ratios":{"revenue_execution":0.94413374,"expense_execution":0.53619481,"balance_to_revenue":0.46963217,"cash_to_expense":8.59719574,"cash_yoy":0.11482326,"capital_expense_share":0.4364445,"transfer_revenue_share":0.09886858},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00543781/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00543781"},"seo":{"slug":"zaborna","path":"/cz/municipalities/zaborna/"},"population":{"value":247,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":7050000,"expenditure_czk":7050000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":8295020,"expenditure_czk":7746500,"financing_czk":-548520,"balance_czk":548520},{"stage":"actual","revenue_czk":7831608.27,"expenditure_czk":4153633.12,"financing_czk":-3677975.15,"balance_czk":3677975.15}],"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",3350000],["5169",1120000],["5171",502201],["5139",402000],["5023",400000],["5021",378000],["5154",180000],["5213",150000],["5321",102000],["5365",100000],["5137",80000],["5032",65000],["5153",50000],["5031",40000],["5223",31000],["5156",30000],["5162",15000],["5173",10000],["5175",10000],["5194",10000],["5362",8000],["5179",5265],["5163",5000],["5221",2550],["5161",2000],["5038",1000],["5329",984]],"economic_expenditure_total_czk":7050000,"economic_revenue":[["1211",2400000],["1121",1400000],["2141",1275000],["1111",800000],["1511",300000],["1113",180000],["1345",170000],["2111",159200],["1122",100000],["2131",90000],["4112",71800],["1112",60000],["1381",30000],["2132",6000],["1341",5000],["2112",2000],["1361",1000]],"economic_revenue_total_czk":7050000,"purpose_expenditure":[["2321",2000000],["2310",1500000],["6171",1340000],["3745",500000],["6112",450000],["3722",350000],["3631",250000],["3412",150000],["3111",100000],["3639",100000],["6399",100000],["5512",60000],["1031",50000],["3399",50000],["2212",25000],["3322",25000]],"purpose_expenditure_total_czk":7050000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",3661000],["5169",1062988],["5171",480201],["5021",452590],["5139",426500],["5023",400000],["5365",335000],["5154",180000],["5213",150000],["5321",114500],["5153",91000],["5137",73900],["5032",65600],["5164",49000],["5031",43000],["5223",31000],["5156",30000],["6130",25000],["5162",15000],["5175",12500],["5173",11000],["5194",10000],["5362",8000],["5179",5265],["5163",5000],["5221",2550],["5161",2500],["5019",1050],["5038",1000],["5329",996],["5039",360]],"economic_expenditure_total_czk":7746500,"economic_financing":[["8115",-548520]],"economic_financing_total_czk":-548520,"economic_revenue":[["1211",2400000],["1121",1400000],["2149",959875],["1111",800000],["4222",550000],["1511",500000],["1122",335000],["2141",315125],["1113",180000],["1345",170000],["2111",159200],["4122",120000],["2131",90000],["1112",74000],["4112",71800],["1386",50000],["4111",32500],["1381",30000],["2132",26000],["1387",20000],["1341",5000],["2112",2000],["2119",2000],["1335",1400],["1361",1000],["1334",120]],"economic_revenue_total_czk":8295020,"purpose_expenditure":[["2321",2000000],["2310",1500000],["6171",1340000],["3722",710000],["3745",500000],["6112",450000],["6399",335000],["3631",250000],["3412",150000],["3111",110000],["3639",100000],["2212",84000],["5512",60000],["1031",50000],["3399",50000],["6114",32500],["3322",25000]],"purpose_expenditure_total_czk":7746500},"actual":{"economic_expenditure":[["6121",1812830.35],["5169",502546.67],["5023",387316],["5021",337688],["5365",334110],["5213",143741],["5171",112275.92],["5321",112187.04],["5153",90889.67],["5154",86538.44],["5032",49967],["5164",49000],["5031",42754],["5139",28518.91],["5223",15000],["5156",10373],["5162",8754.92],["5175",7260],["5194",5450],["5179",5265],["5163",3563.2],["5221",2550],["5161",1129],["5019",1038],["5329",996],["5173",836],["5038",703],["5039",352]],"economic_expenditure_total_czk":4153633.12,"economic_financing":[["8118",-122000000],["8117",103500000],["8115",14833902.85],["8901",-11878]],"economic_financing_total_czk":-3677975.15,"economic_revenue":[["1211",2398113.93],["1121",1282626.94],["2149",959875],["1111",873070.58],["1511",581698.67],["4222",550000],["1122",334110],["1113",169651.58],["1345",156800],["4122",120000],["1112",83628.65],["4112",71800],["2111",68005],["1386",46724.81],["2131",34991],["4111",32500],["2141",31611.46],["1387",18316.45],["2132",9720],["1341",4300],["2119",2000],["1335",1304.4],["1381",381.63],["1361",250],["1334",116.7],["1382",11.47]],"economic_revenue_total_czk":7831608.27,"purpose_expenditure":[["2321",1090148.3],["6171",708971.01],["3722",705790.8],["6112",421768],["2310",382049.4],["6399",334110],["3745",107785.5],["3111",107687.04],["3631",84265.45],["2212",73949.15],["3639",62476.71],["3412",20672.76],["6114",17602],["3322",15000],["3399",11525],["1031",9088],["5512",744]],"purpose_expenditure_total_czk":4153633.12}},"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."}}}}