{"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:00599956","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00599956","name":"Obec Zadní Zhořec","short_name":"Zadní Zhořec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Žďár nad Sázavou","municipality_code":597121},"amounts":{"revenue_approved":3458701,"revenue_adjusted":3985425,"revenue_actual":3976593.63,"expense_approved":2933700,"expense_adjusted":3550614,"expense_actual":2607182.11,"tax_revenue":3531313.94,"nontax_revenue":62329.69,"capital_revenue":9950,"transfer_revenue":373000,"current_expense":2266120.11,"capital_expense":341062,"budget_balance":1369411.52,"cash_current":11130220.44,"cash_previous":9760808.92},"ratios":{"revenue_execution":0.99778408,"expense_execution":0.73429049,"balance_to_revenue":0.34436798,"cash_to_expense":4.26906137,"cash_yoy":0.14029693,"capital_expense_share":0.13081633,"transfer_revenue_share":0.09379887},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00599956/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00599956"},"seo":{"slug":"zadni-zhorec","path":"/cz/municipalities/zadni-zhorec/"},"population":{"value":137,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3458701,"expenditure_czk":2933700,"financing_czk":-525001,"balance_czk":525001},{"stage":"revised","revenue_czk":3985425,"expenditure_czk":3550614,"financing_czk":-434811,"balance_czk":434811},{"stage":"actual","revenue_czk":3976593.63,"expenditure_czk":2607182.11,"financing_czk":-1369411.52,"balance_czk":1369411.52}],"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":[["5169",587000],["5171",574200],["6121",500000],["5023",300000],["5021",287800],["5365",230000],["5154",117087],["5153",68000],["5139",50600],["5329",39000],["5321",32500],["5032",27000],["5163",23913],["5137",23000],["5168",20000],["5156",16000],["5175",11000],["5162",7000],["5194",5000],["5167",4000],["5173",3900],["5151",2700],["5038",1500],["5136",1500],["5161",1000]],"economic_expenditure_total_czk":2933700,"economic_financing":[["8115",-525001]],"economic_financing_total_czk":-525001,"economic_revenue":[["1211",1400000],["1121",700000],["1111",500000],["1511",234000],["1122",230000],["1113",100000],["1345",90000],["4112",71800],["1112",35000],["2324",30100],["4111",25000],["2131",17000],["1386",10000],["1387",6000],["2112",3000],["2132",3000],["1342",2000],["1361",1000],["1341",800],["2139",1]],"economic_revenue_total_czk":3458701,"purpose_expenditure":[["2212",500000],["3412",500000],["6171",450000],["6112",330000],["6399",230000],["3745",215000],["3722",140000],["2141",85000],["3639",75000],["5512",70000],["3421",60000],["3631",60000],["3723",60000],["3399",35000],["2310",34000],["6114",25000],["4351",16500],["3113",16000],["3721",12000],["3319",5000],["3326",5000],["3111",4000],["3341",4000],["5213",2000],["6310",200]],"purpose_expenditure_total_czk":2933700},"revised":{"economic_expenditure":[["5171",671000],["6121",615000],["5169",601250],["5023",322900],["5021",287996],["5365",253470],["6119",169000],["5154",133587],["5139",75611],["5153",73000],["5031",48000],["5032",47100],["5329",39000],["5321",32500],["5137",31000],["5168",25000],["5163",23813],["5175",22091],["5222",20000],["5162",19200],["5156",12100],["5194",7000],["5019",4750],["5173",4446],["5167",4000],["5151",2200],["5039",1600],["5038",1500],["5136",1500],["5161",1000]],"economic_expenditure_total_czk":3550614,"economic_financing":[["8115",-434811]],"economic_financing_total_czk":-434811,"economic_revenue":[["1211",1446295],["1121",770500],["1111",518500],["1122",253470],["1511",240500],["4122",155000],["4222",112500],["1113",103000],["1345",98046],["4112",71800],["1112",51000],["2324",35050.19],["4111",32500],["1386",30000],["2131",17000],["1342",12000],["1387",11003],["3111",9950],["2111",9650],["2132",3000],["2112",1349.81],["4116",1200],["1361",1000],["1341",800],["1381",255],["1382",55],["2139",1]],"economic_revenue_total_czk":3985425,"purpose_expenditure":[["2212",590000],["6171",526000],["3412",500000],["6112",355100],["6399",253470],["3745",215000],["3722",180000],["3631",175000],["3635",169000],["2141",85000],["2310",84000],["5512",80000],["3639",75000],["3421",60000],["3723",60000],["3399",35000],["4351",16500],["3113",16000],["6114",15954],["3726",15000],["3341",14000],["3721",12000],["3111",6390],["3319",5000],["3326",5000],["5213",2000],["6310",200]],"purpose_expenditure_total_czk":3550614},"actual":{"economic_expenditure":[["5171",629053.9],["5169",335299.71],["5023",321585],["5021",260601],["5365",253470],["6121",172062],["6119",169000],["5139",68064.28],["5154",66107.59],["5031",47616],["5032",46292],["5153",38943.98],["5321",32500],["5137",30556.9],["5168",24215.41],["5163",23202.8],["5329",22440],["5162",17120.16],["5175",15979],["5156",7896],["5194",6491],["5222",6043],["5019",4720.38],["5167",2590],["5039",1596],["5173",1540],["5038",1167],["5151",816],["5161",213]],"economic_expenditure_total_czk":2607182.11,"economic_financing":[["8115",-1364623.52],["8901",-4788]],"economic_financing_total_czk":-1369411.52,"economic_revenue":[["1211",1446295],["1121",770134.59],["1111",518354.35],["1122",253470],["1511",240419],["4122",155000],["4222",112500],["1113",102162.17],["1345",98046],["4112",71800],["1112",50273.94],["2324",35004.69],["4111",32500],["1386",28026.77],["2131",15424],["1342",11774],["1387",11002.01],["3111",9950],["2111",9650],["2132",2200],["4116",1200],["1341",700],["1361",350],["1381",252.34],["1382",53.77],["2112",50],["2139",1]],"economic_revenue_total_czk":3976593.63,"purpose_expenditure":[["2212",585764.29],["6171",489100.37],["6112",351691],["6399",253470],["3722",176486.05],["3635",169000],["3631",136369.5],["5512",76990.93],["2310",67213.85],["3412",60500],["3723",50724.67],["3639",49575],["3399",23813],["3745",21758],["4351",16500],["3113",16000],["6114",15954],["3726",14520],["2141",9750.87],["3721",8100.98],["3341",7384.8],["3111",6390],["6310",124.8]],"purpose_expenditure_total_czk":2607182.11}},"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."}}}}