{"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:00599191","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00599191","name":"Obec Zahrádka","short_name":"Zahrádka","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Třebíč","municipality_code":591947},"amounts":{"revenue_approved":3750000,"revenue_adjusted":4439150,"revenue_actual":4736885.14,"expense_approved":7100000,"expense_adjusted":8639150,"expense_actual":8186745.97,"tax_revenue":3679016.65,"nontax_revenue":731218.49,"capital_revenue":90700,"transfer_revenue":235950,"current_expense":2038845.97,"capital_expense":6147900,"budget_balance":-3449860.83,"cash_current":4473668.51,"cash_previous":7923529.34},"ratios":{"revenue_execution":1.0670703,"expense_execution":0.94763327,"balance_to_revenue":-0.72829734,"cash_to_expense":0.54645259,"cash_yoy":-0.43539447,"capital_expense_share":0.75095771,"transfer_revenue_share":0.04981121},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00599191/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00599191"},"seo":{"slug":"zahradka","path":"/cz/municipalities/zahradka/"},"population":{"value":136,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3750000,"expenditure_czk":7100000,"financing_czk":3350000,"balance_czk":-3350000},{"stage":"revised","revenue_czk":4439150,"expenditure_czk":8639150,"financing_czk":4200000,"balance_czk":-4200000},{"stage":"actual","revenue_czk":4736885.14,"expenditure_czk":8186745.97,"financing_czk":3449860.83,"balance_czk":-3449860.83}],"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":[["6349",5000000],["5169",715590],["5023",333000],["5021",192000],["5171",145770],["5154",140000],["5153",75000],["5365",75000],["5139",51000],["5137",49000],["5032",43500],["5031",37500],["5163",37500],["5162",25000],["5194",22000],["5339",22000],["5168",20000],["5909",20000],["5156",19000],["5175",16000],["5223",14100],["5362",12000],["5329",7755],["5167",7000],["5179",6285],["5903",5000],["5166",3000],["5161",2000],["5173",2000],["5038",1000],["5229",1000]],"economic_expenditure_total_czk":7100000,"economic_financing":[["8117",3350000]],"economic_financing_total_czk":3350000,"economic_revenue":[["1211",1465000],["1121",750000],["1111",500000],["1511",450000],["1113",110000],["2133",90000],["1122",75000],["4112",71800],["2131",43200],["2111",40000],["1112",30000],["2141",30000],["2324",30000],["4111",20000],["2132",15000],["1386",14000],["2321",10000],["1387",6000]],"economic_revenue_total_czk":3750000,"purpose_expenditure":[["2321",5000000],["6171",500000],["6112",363000],["3722",225000],["1031",200000],["3639",121000],["3745",110000],["3613",100000],["3631",80000],["6399",75000],["2212",60000],["2219",50000],["3421",50000],["3399",30000],["5512",30000],["3111",20000],["6114",20000],["3723",15000],["4359",14100],["3330",10000],["3341",10000],["2310",5000],["5213",5000],["6310",2500],["3749",2400],["3522",2000]],"purpose_expenditure_total_czk":7100000},"revised":{"economic_expenditure":[["6349",6000000],["5169",1071440],["5023",333000],["5021",223119],["6122",150000],["5171",142770],["5154",137000],["5365",90000],["5153",72000],["5032",45500],["5031",41500],["5139",38656],["5137",37000],["5163",35500],["5162",28000],["5168",24000],["5194",23000],["5339",22000],["5156",19000],["5909",16709],["5175",16184],["5321",14100],["5166",14000],["5362",12000],["5329",7755],["5167",7000],["5179",6285],["5903",5000],["5132",1800],["5161",1272],["5038",1000],["5229",1000],["5173",880],["5029",680]],"economic_expenditure_total_czk":8639150,"economic_financing":[["8117",35100000],["8118",-30750000],["8115",-150000]],"economic_financing_total_czk":4200000,"economic_revenue":[["1211",1465000],["1121",750000],["1111",500000],["1511",450000],["2111",250000],["2141",210000],["4116",131650],["1113",110000],["1122",90000],["2133",90000],["4112",71800],["3121",52000],["2131",43200],["2321",40000],["2324",40000],["3113",38000],["4111",32500],["1112",30000],["1386",22000],["2132",15000],["1387",8000]],"economic_revenue_total_czk":4439150,"purpose_expenditure":[["2321",6000000],["1031",540850],["6171",500000],["6112",363000],["3639",271000],["3722",245000],["3745",110000],["3613",100000],["6399",90000],["3631",80000],["2212",60000],["2219",50000],["3421",50000],["6114",32500],["5512",30800],["3399",30000],["3111",20000],["3723",15000],["4359",14100],["3330",10000],["3341",10000],["2310",5000],["5213",5000],["6310",2500],["3749",2400],["3522",2000]],"purpose_expenditure_total_czk":8639150},"actual":{"economic_expenditure":[["6349",6000000],["5169",929590.29],["5023",332958],["5021",199917],["6122",147900],["5154",97490],["5365",89460],["5153",62624.5],["5032",44879],["5031",41077],["5163",34129.6],["5137",28376],["5162",27967],["5168",23891],["5171",19905],["5139",14801.76],["5321",14100],["5166",13068],["5339",11500],["5362",10783],["5194",9952],["5156",9281.42],["5329",7755],["5167",5450],["5175",2333],["5179",2252],["5132",1621.4],["5229",1000],["5173",880],["5029",680],["5038",620],["5161",504]],"economic_expenditure_total_czk":8186745.97,"economic_financing":[["8117",34250000],["8118",-30750000],["8115",-50139.17]],"economic_financing_total_czk":3449860.83,"economic_revenue":[["1211",1516757.46],["1121",811021.7],["1111",552859],["1511",505470.72],["2111",255212],["2141",236036.99],["4116",131650],["1113",107291.47],["1122",89460],["2133",89023],["4112",71800],["1112",52883.25],["3121",52000],["2324",47741.5],["2131",46719],["3113",38700],["2321",38460],["4111",32500],["1386",29542.92],["2132",18026],["1387",11581.98],["1335",1751.2],["1381",242.76],["1334",144],["1382",10.19]],"economic_revenue_total_czk":4736885.14,"purpose_expenditure":[["2321",6000000],["1031",530923.2],["6171",469782.2],["6112",362930],["3639",238958.22],["3722",225809.67],["6399",89460],["3745",71508.42],["3631",49245.5],["3613",47462.76],["2212",25289],["6114",15791],["4359",14100],["3111",10000],["3723",7600],["3421",7426],["5512",6021.4],["3399",4800],["2310",4230],["3749",2115],["6310",1793.6],["3522",1500]],"purpose_expenditure_total_czk":8186745.97}},"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."}}}}