{"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:00599468","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00599468","name":"Obec Kadolec","short_name":"Kadolec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Žďár nad Sázavou","municipality_code":595811},"amounts":{"revenue_approved":4406403,"revenue_adjusted":4910693,"revenue_actual":4709672.4,"expense_approved":6233400,"expense_adjusted":6737690,"expense_actual":4364799.75,"tax_revenue":3889027.98,"nontax_revenue":199754.42,"capital_revenue":12300,"transfer_revenue":608590,"current_expense":2780396.75,"capital_expense":1584403,"budget_balance":344872.65,"cash_current":6552302.65,"cash_previous":6207430},"ratios":{"revenue_execution":0.95906472,"expense_execution":0.64781843,"balance_to_revenue":0.07322646,"cash_to_expense":1.50116913,"cash_yoy":0.05555804,"capital_expense_share":0.36299558,"transfer_revenue_share":0.1292213},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00599468/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00599468"},"seo":{"slug":"kadolec","path":"/cz/municipalities/kadolec/"},"population":{"value":165,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4406403,"expenditure_czk":6233400,"financing_czk":1826997,"balance_czk":-1826997},{"stage":"revised","revenue_czk":4910693,"expenditure_czk":6737690,"financing_czk":1826997,"balance_czk":-1826997},{"stage":"actual","revenue_czk":4709672.4,"expenditure_czk":4364799.75,"financing_czk":-344872.65,"balance_czk":344872.65}],"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",3250000],["5169",840000],["5023",600000],["5171",413600],["5021",260000],["5365",150000],["5154",116000],["5139",111500],["5321",66900],["5032",65000],["5031",40000],["5175",35000],["5156",30000],["5492",30000],["5903",30000],["5168",29500],["5162",23500],["5153",20000],["5163",20000],["5194",20000],["5222",20000],["5329",19400],["5137",15000],["5173",10000],["5151",7500],["5019",5000],["5041",2000],["5362",1500],["5039",1000],["5161",1000]],"economic_expenditure_total_czk":6233400,"economic_financing":[["8115",1826997]],"economic_financing_total_czk":1826997,"economic_revenue":[["1211",1800000],["1121",820000],["1111",560000],["1511",300000],["1122",200000],["2141",200000],["1113",130000],["1345",98400],["4112",71800],["2324",51000],["1112",40000],["4111",32000],["1386",30000],["2131",25703],["2111",25000],["1387",10000],["1341",4500],["1334",3000],["2132",3000],["1343",1000],["1361",1000]],"economic_revenue_total_czk":4406403,"purpose_expenditure":[["3412",2200000],["2219",1000000],["6112",650000],["6171",500000],["3745",380000],["3635",245000],["2212",170000],["3722",150000],["6399",150000],["3723",110000],["3399",100000],["3639",100000],["1032",90000],["3326",70000],["3113",40000],["6114",35000],["3631",32000],["2310",30000],["3421",30000],["5213",30000],["5512",27000],["2321",20000],["6320",17000],["4351",16400],["3721",15000],["3419",10000],["3319",6000],["3392",5000],["6310",3000],["3900",2000]],"purpose_expenditure_total_czk":6233400},"revised":{"economic_expenditure":[["6121",2623150],["5169",1178244],["5023",602000],["6130",462690],["5171",330780],["5021",299000],["5139",211737],["5154",172400],["6123",148000],["5137",87530],["5365",84000],["5032",73000],["5321",66900],["5175",51090],["5031",49000],["5492",46500],["5194",35566],["5903",30000],["5168",28500],["5156",25600],["5162",23500],["5163",23348],["5222",22300],["5329",21920],["5153",14500],["5151",7500],["5362",5700],["5173",5600],["5019",5000],["5039",1500],["5161",1135]],"economic_expenditure_total_czk":6737690,"economic_financing":[["8115",1826997]],"economic_financing_total_czk":1826997,"economic_revenue":[["1211",1800000],["1121",890000],["1111",575790],["4116",349290],["1511",300000],["2141",200000],["4222",155000],["1113",130000],["1345",98400],["1122",73710],["4112",71800],["2324",51000],["2131",45703],["2111",45000],["1112",40000],["4111",32500],["1386",30000],["1387",10000],["1341",4500],["1334",3000],["2132",3000],["1343",1000],["1361",1000]],"economic_revenue_total_czk":4910693,"purpose_expenditure":[["3412",1465600],["2219",1155000],["6112",657000],["6171",570000],["3639",562690],["1032",420000],["3745",380000],["3635",245000],["3723",200000],["3722",195000],["2212",170000],["3399",139000],["6399",84000],["3631",75000],["3326",70000],["3421",47000],["3113",40000],["6114",35000],["3721",32000],["2310",30000],["5213",30000],["3725",28000],["5512",27000],["2321",20000],["6320",17000],["4351",16400],["3419",10000],["3319",6000],["3392",5000],["6310",4000],["3900",2000]],"purpose_expenditure_total_czk":6737690},"actual":{"economic_expenditure":[["6121",974353],["5169",885779.47],["5023",600996],["6130",462050],["5021",249174],["5139",178580.35],["6123",148000],["5154",121320.98],["5171",121131.59],["5137",86769],["5365",73710],["5032",71676],["5321",62600],["5031",48499],["5175",48352],["5492",40500],["5194",35346.3],["5168",28308.7],["5329",21896],["5163",21825.8],["5162",21819.56],["5153",14108],["5222",13950],["5156",11120],["5151",5763],["5362",5450],["5173",5160],["5019",4380],["5039",1484],["5161",697]],"economic_expenditure_total_czk":4364799.75,"economic_financing":[["8115",-358721.65],["8901",13849]],"economic_financing_total_czk":-344872.65,"economic_revenue":[["1211",1662750.28],["1121",890799.69],["1111",610134.34],["4116",349290],["1511",325284],["4222",155000],["1113",117696.06],["1345",98650],["1122",73710],["4112",71800],["2141",65503.42],["2324",59235],["1112",58054.93],["2131",40343],["4111",32500],["1386",32450.91],["2111",28207],["1387",12719.18],["3111",12300],["2132",6466],["1341",4300],["1343",1000],["1334",875.6],["1361",300],["1381",254.99],["1335",48]],"economic_revenue_total_czk":4709672.4,"purpose_expenditure":[["2219",944353],["6112",655073],["3639",561070.19],["6171",558301.56],["1032",417624],["3745",225427.59],["3723",196404.03],["3722",193163.32],["3399",137762.4],["6399",73710],["3631",66518.72],["3421",44416.03],["3113",36000],["3721",31063.12],["3412",28000],["3725",27709],["2212",21958],["2321",19468],["2310",19320],["5512",17670.46],["3635",17000],["4351",16100],["6320",15910],["6114",15532],["3326",10135.51],["3319",5542.02],["3419",4000],["6310",3567.8],["3900",2000]],"purpose_expenditure_total_czk":4364799.75}},"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."}}}}