{"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:00640671","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00640671","name":"Obec Záhornice","short_name":"Záhornice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Nymburk","municipality_code":534471},"amounts":{"revenue_approved":14374000,"revenue_adjusted":15695748.9,"revenue_actual":15274515.86,"expense_approved":14374000,"expense_adjusted":17573841,"expense_actual":14311755.93,"tax_revenue":12569198.52,"nontax_revenue":1789105.55,"capital_revenue":15700,"transfer_revenue":900511.79,"current_expense":12474482.19,"capital_expense":1837273.74,"budget_balance":962759.93,"cash_current":9453107.19,"cash_previous":8467980.77},"ratios":{"revenue_execution":0.9731626,"expense_execution":0.81437837,"balance_to_revenue":0.06303047,"cash_to_expense":0.66051344,"cash_yoy":0.11633546,"capital_expense_share":0.12837514,"transfer_revenue_share":0.05895518},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00640671/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00640671"},"seo":{"slug":"zahornice","path":"/cz/municipalities/zahornice/"},"population":{"value":426,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":14374000,"expenditure_czk":14374000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":15695748.9,"expenditure_czk":17573841,"financing_czk":1878092.1,"balance_czk":-1878092.1},{"stage":"actual","revenue_czk":15274515.86,"expenditure_czk":14311755.93,"financing_czk":-962759.93,"balance_czk":962759.93}],"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",3452000],["6121",3057000],["5011",1393000],["5023",820000],["5331",816000],["5171",725000],["5139",714000],["5031",341000],["5365",300000],["5222",213000],["5021",202000],["5362",201000],["5032",199000],["5137",188000],["6119",180000],["5154",165000],["6130",152000],["6460",140000],["5163",136000],["5168",130000],["6127",130000],["5492",100000],["5156",90000],["5323",87000],["5153",80000],["5192",50000],["6122",50000],["5903",35000],["5194",30000],["5213",30000],["5179",25000],["5167",23000],["5175",22000],["5162",20000],["5151",16000],["5164",15000],["5134",10000],["5173",10000],["5038",7000],["5136",4000],["5133",3000],["5161",3000],["5329",3000],["5166",2000],["5221",2000],["5321",2000],["5039",1000]],"economic_expenditure_total_czk":14374000,"economic_revenue":[["1211",4600000],["1121",2400000],["1111",2000000],["1511",1600000],["2131",851000],["2111",526000],["2132",488000],["1345",436000],["1113",350000],["1122",300000],["2324",250000],["4112",110000],["1112",100000],["4116",100000],["2212",50000],["1386",40000],["4111",33000],["1381",20000],["1387",20000],["2460",20000],["3111",20000],["3121",20000],["2112",11000],["1341",8000],["1361",6000],["1342",5000],["1343",5000],["2141",3000],["2133",2000]],"economic_revenue_total_czk":14374000,"purpose_expenditure":[["3745",2125000],["2219",2000000],["6171",1450000],["3113",1393000],["3399",1140000],["3722",1126000],["6112",895000],["6399",500000],["1031",499000],["3639",454000],["3632",320000],["3419",276000],["5512",250000],["2321",210000],["3635",180000],["3631",170000],["3612",166000],["3429",160000],["4351",110000],["2212",100000],["2333",100000],["2292",87000],["3726",84000],["3723",80000],["5311",75000],["6320",70000],["2310",50000],["5213",45000],["3421",40000],["6114",33000],["3311",30000],["3412",30000],["3522",30000],["3326",20000],["3314",16000],["3319",16000],["3341",14000],["6310",10000],["1014",5000],["3721",5000],["3744",5000],["4379",3000],["3725",2000]],"purpose_expenditure_total_czk":14374000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",6305200],["6121",2986800],["5011",1393000],["5139",1049200],["5023",820000],["5331",816000],["5171",684700],["5031",341000],["5365",300000],["5137",294000],["5168",260000],["5021",224000],["5032",199000],["5154",191400],["5222",184900],["6119",180000],["6460",140000],["5163",137000],["5122",110000],["5362",102100],["5492",89000],["5323",87000],["5156",85000],["6127",75000],["5153",60900],["6122",49000],["5192",45500],["5194",41000],["5903",35000],["6130",32000],["5213",30000],["5175",27000],["5179",25000],["5136",24000],["5162",22500],["5151",16000],["5134",15500],["5167",15000],["5499",15000],["5132",12800],["5164",11700],["5038",9000],["5173",9000],["5221",5000],["5363",4000],["5321",3500],["5161",3141],["5329",3000],["5133",2000],["5166",2000],["5039",1000]],"economic_expenditure_total_czk":17573841,"economic_financing":[["8115",1878092.1]],"economic_financing_total_czk":1878092.1,"economic_revenue":[["1211",4818000],["1121",2587324.11],["1511",2090000],["1111",1760000],["2131",851000],["2132",441000],["1345",435500],["4222",416000],["4116",366700],["1113",350000],["2111",331000],["1122",300000],["2324",257950],["1112",170000],["4113",100135.9],["4112",98500],["1386",95000],["2212",50000],["1387",37000],["1381",20000],["2460",20000],["3111",20000],["3121",20000],["4111",19175.89],["2112",10100],["1341",8000],["1361",8000],["1342",5000],["1343",5000],["2141",3000],["2133",2000],["2119",363]],"economic_revenue_total_czk":15695748.9,"purpose_expenditure":[["3745",3128800],["6171",1727500],["2219",1534000],["3113",1463000],["3639",1180100],["3399",1161000],["3722",1126000],["6112",895000],["1031",799000],["3632",793000],["5512",761500],["6399",400000],["3419",378000],["3429",304000],["2321",210000],["3635",180000],["3631",170000],["3612",166500],["3726",114000],["4351",110000],["2212",100000],["2333",100000],["2292",87000],["3723",80000],["5311",75000],["3421",74000],["6320",70000],["3326",58000],["2310",50000],["3341",46000],["5213",45000],["6114",33141],["3311",30000],["3412",30000],["3522",30000],["3319",16300],["3314",16000],["6310",11000],["1014",5000],["3721",5000],["3744",5000],["3725",3000],["4379",3000]],"purpose_expenditure_total_czk":17573841},"actual":{"economic_expenditure":[["5169",5947139.98],["6121",1765121.74],["5011",1358194],["5139",862151.24],["5331",816000],["5023",807156],["5031",333708],["5168",258947.22],["5365",256410],["5171",220632.44],["5137",206397.27],["5032",193737],["5154",178185.5],["5021",155860],["5222",143000],["5163",119971.2],["5323",86730],["5362",80536],["5122",77296.15],["6127",71152],["5492",69586],["5156",46052.5],["5194",40892],["5153",40611.25],["5213",30000],["5162",22332.49],["5175",21935.47],["5136",18000],["5499",14500],["5132",12029.07],["5134",11330],["5179",9330.81],["5038",7688],["5167",5000],["5192",4991],["5363",4000],["5173",3425],["5321",3200],["5329",3000],["5221",2500],["5161",2026.6],["6130",1000]],"economic_expenditure_total_czk":14311755.93,"economic_financing":[["8117",3038106.78],["8128",-3000000],["8115",-985126.42],["8901",-15740.29]],"economic_financing_total_czk":-962759.93,"economic_revenue":[["1211",4816846.3],["1121",2580907.4],["1511",2085181.75],["1111",1757836.08],["2131",828361],["2132",427665.76],["1345",416111],["4222",416000],["1113",340970.67],["4116",266700],["1122",256410],["2111",253905.79],["2324",253851.92],["1112",168196.17],["4113",100135.9],["4112",98500],["1386",94021.89],["1387",36850.77],["4111",19175.89],["2460",18000],["3111",9700],["1341",7770],["1361",7360],["3121",6000],["2112",3840],["2141",2918.08],["1381",736.49],["2119",363],["2133",200]],"economic_revenue_total_czk":15274515.86,"purpose_expenditure":[["3745",2882115.65],["6171",1514846.22],["3722",1105376.3],["2219",1083304.86],["3399",1048033.78],["3639",1006054.18],["3113",997005.83],["6112",879792],["5512",744662.94],["1031",702700.25],["3632",530331],["6399",334860],["3419",332579.02],["3429",259508.22],["3631",141092.55],["3726",107127.58],["4351",103590],["2292",86730],["3723",71793.3],["6320",63656],["3326",50260.87],["2212",41987],["3341",34798.2],["3421",33600.84],["3522",30000],["3412",23775.96],["5311",19751.84],["6114",19175.89],["2321",14000],["3314",13815],["3319",12267],["6310",10652.2],["3744",3617.77],["3612",3069],["4379",3000],["3725",1605],["3721",1219.68]],"purpose_expenditure_total_czk":14311755.93}},"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."}}}}