{"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:00599409","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00599409","name":"Obec Horní Radslavice","short_name":"Horní Radslavice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Žďár nad Sázavou","municipality_code":595675},"amounts":{"revenue_approved":3106010,"revenue_adjusted":3299430.89,"revenue_actual":3378570.25,"expense_approved":3106010,"expense_adjusted":3217433,"expense_actual":2755270.42,"tax_revenue":2628301.29,"nontax_revenue":482605.96,"capital_revenue":8363,"transfer_revenue":259300,"current_expense":2357657.42,"capital_expense":397613,"budget_balance":623299.83,"cash_current":4866142.08,"cash_previous":4242842.25},"ratios":{"revenue_execution":1.02398576,"expense_execution":0.85635674,"balance_to_revenue":0.18448627,"cash_to_expense":1.76612141,"cash_yoy":0.1469062,"capital_expense_share":0.14430997,"transfer_revenue_share":0.07674844},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00599409/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00599409"},"seo":{"slug":"horni-radslavice","path":"/cz/municipalities/horni-radslavice/"},"population":{"value":100,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3106010,"expenditure_czk":3106010,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":3299430.89,"expenditure_czk":3217433,"financing_czk":-81997.89,"balance_czk":81997.89},{"stage":"actual","revenue_czk":3378570.25,"expenditure_czk":2755270.42,"financing_czk":-623299.83,"balance_czk":623299.83}],"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":[["5171",807000],["5023",485000],["5169",471000],["5011",320000],["6121",170000],["5021",155000],["5137",137000],["5139",130500],["5154",105000],["5032",80000],["5031",75000],["5019",31000],["5168",26500],["5163",19488],["5175",17000],["5162",15000],["5156",13869],["5321",13400],["5194",9653],["5039",8000],["5339",5000],["5901",5000],["5173",3000],["5329",1600],["5161",1000],["5223",1000]],"economic_expenditure_total_czk":3106010,"economic_revenue":[["1211",1075284],["1121",547638],["1111",393618],["1511",300000],["2111",130000],["1122",113620],["2131",100600],["4112",71800],["1113",69258],["1345",65400],["2141",60000],["2324",45000],["2149",40000],["4111",33000],["1112",32844],["1386",16279],["1387",5969],["1341",3500],["2112",1500],["1361",500],["2132",200]],"economic_revenue_total_czk":3106010,"purpose_expenditure":[["6171",650000],["6112",550000],["2212",540000],["2321",240000],["3722",230000],["1032",150000],["2310",150000],["3421",125000],["3631",120000],["3745",120000],["2333",40000],["3319",40000],["6114",33000],["5512",25000],["3639",20000],["3721",15000],["4351",10000],["6310",10000],["3399",9653],["6320",9357],["3111",5000],["3412",5000],["5213",5000],["3341",3000],["3330",1000]],"purpose_expenditure_total_czk":3106010,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5171",678052],["5023",485000],["5169",438812],["6121",398613],["5011",306874],["5021",203455],["5154",179501],["5032",80000],["5139",79977],["5365",75180],["5031",75121],["5168",36500],["5019",31000],["5137",24855],["5163",19488],["5321",14900],["5156",13869],["5194",13273],["5175",13000],["5162",10967],["5229",8500],["5039",8000],["5339",8000],["5901",5000],["5173",3000],["5362",2896],["5329",1600],["5161",1000],["5223",1000]],"economic_expenditure_total_czk":3217433,"economic_financing":[["8115",-81997.89]],"economic_financing_total_czk":-81997.89,"economic_revenue":[["1211",1075284],["1121",547638],["1111",393618],["1511",300000],["4222",155000],["2111",149569],["1122",113620],["2131",100600],["4112",71800],["1113",69258],["1345",66000],["2141",60000],["2324",45000],["2149",40000],["4111",33000],["1112",32844],["1386",16279],["1334",8923.8],["3111",8363],["1387",5969],["1341",4100],["2112",1500],["1361",500],["2132",200],["1335",198],["1381",166.5],["1382",0.59]],"economic_revenue_total_czk":3299430.89,"purpose_expenditure":[["6171",699000],["6112",550000],["2212",540000],["3631",404633],["3722",260000],["2310",220000],["3745",120000],["6399",75180],["2321",71000],["2333",40000],["3319",40000],["6114",33000],["3421",27427],["5512",25000],["3639",22896],["3721",19300],["3399",13273],["4351",10000],["6310",10000],["6320",9357],["3111",8000],["1032",5367],["3412",5000],["5213",5000],["3341",3000],["3330",1000]],"purpose_expenditure_total_czk":3217433},"actual":{"economic_expenditure":[["5171",511894.91],["5023",413755],["6121",397613],["5169",387475.65],["5011",302869],["5154",179100],["5021",170477],["5365",75180],["5031",75121],["5032",65681],["5139",49049.68],["5168",23174.18],["5163",17538],["5194",13273],["5137",12855],["5321",11500],["5229",8500],["5339",8000],["5019",7038.8],["5175",5819],["5162",5445],["5156",5080],["5362",2896],["5039",2381.2],["5173",1604],["5329",1600],["5161",350]],"economic_expenditure_total_czk":2755270.42,"economic_financing":[["8115",-623299.83]],"economic_financing_total_czk":-623299.83,"economic_revenue":[["1211",1059564.73],["1121",567031.47],["1111",385935.13],["1511",320007.35],["2111",168354],["2131",166886.4],["4222",155000],["1122",75180],["1113",74972.27],["4112",71800],["1345",66000],["2141",53632.56],["2324",50933],["2149",42500],["1112",36965.31],["4111",32500],["1386",20659.1],["1334",8923.8],["3111",8363],["1387",8097.04],["1341",4100],["1361",500],["2112",300],["1335",198],["1381",166.5],["1382",0.59]],"economic_revenue_total_czk":3378570.25,"purpose_expenditure":[["6171",649107.17],["2212",513907.57],["6112",457937],["3631",383300],["3722",234472.26],["2310",174970.88],["6399",75180],["3745",62197],["2321",35854],["3319",35819],["2333",29921.12],["3721",19208.75],["6114",19122],["3399",13273],["4351",10000],["6320",9357],["6310",8050],["3111",8000],["3639",7916.67],["3421",4530],["5512",1937],["1032",1210]],"purpose_expenditure_total_czk":2755270.42}},"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."}}}}