{"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:00667951","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00667951","name":"Obec Zahorčice","short_name":"Zahorčice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Strakonice","municipality_code":536482},"amounts":{"revenue_approved":1409360,"revenue_adjusted":2560624,"revenue_actual":2460893.71,"expense_approved":1313238,"expense_adjusted":2531571.92,"expense_actual":1800818.82,"tax_revenue":1488149.41,"nontax_revenue":614937.3,"capital_revenue":0,"transfer_revenue":357807,"current_expense":1469278.82,"capital_expense":331540,"budget_balance":660074.89,"cash_current":1176715.44,"cash_previous":604240.55},"ratios":{"revenue_execution":0.96105235,"expense_execution":0.71134413,"balance_to_revenue":0.26822568,"cash_to_expense":0.65343355,"cash_yoy":0.94742878,"capital_expense_share":0.18410514,"transfer_revenue_share":0.14539718},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00667951/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00667951"},"seo":{"slug":"zahorcice","path":"/cz/municipalities/zahorcice/"},"population":{"value":51,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":1409360,"expenditure_czk":1313238,"financing_czk":-96122,"balance_czk":96122},{"stage":"revised","revenue_czk":2560624,"expenditure_czk":2531571.92,"financing_czk":-29052.08,"balance_czk":29052.08},{"stage":"actual","revenue_czk":2460893.71,"expenditure_czk":1800818.82,"financing_czk":-660074.89,"balance_czk":660074.89}],"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",269900],["5023",235000],["5021",195000],["5154",105000],["5171",102000],["5362",90238],["5141",62000],["5139",48100],["5163",38500],["5168",30000],["5137",25000],["5222",23500],["5194",19000],["5156",16000],["5032",15000],["5903",10000],["6130",5700],["5162",5300],["5164",4000],["5212",4000],["5175",3000],["5329",2000],["5365",2000],["5136",1600],["5161",1000],["5038",400]],"economic_expenditure_total_czk":1313238,"economic_financing":[["8124",-96122]],"economic_financing_total_czk":-96122,"economic_revenue":[["1211",500300],["1121",269000],["1111",200000],["1511",150000],["1122",96000],["4112",70000],["1113",32000],["1345",30000],["1336",18000],["1112",13000],["1381",10000],["2111",9000],["1361",4000],["2131",4000],["1341",3060],["2141",1000]],"economic_revenue_total_czk":1409360,"purpose_expenditure":[["6171",373138],["6112",250400],["3639",205100],["3631",120000],["5512",70000],["3722",65500],["1031",60000],["6310",60000],["2321",26000],["3723",25000],["3399",17000],["3745",13100],["5213",10000],["6399",10000],["2141",4000],["3319",2000],["3729",1000],["6409",1000]],"purpose_expenditure_total_czk":1313238},"revised":{"economic_expenditure":[["5169",655084.5],["6121",530464],["5023",247700],["5021",226071],["5154",115100],["5137",111913],["5171",102000],["5362",90238],["5139",74743],["5163",62500],["5141",62000],["5168",34600],["5222",33700],["5194",28190],["5364",27169],["5032",22113],["5365",19220],["5156",16000],["5175",15900],["5903",10000],["5321",8000],["6130",5700],["5162",5300],["5213",5000],["5164",4000],["5212",4000],["5329",3500],["5229",2500],["5173",2421],["5223",2000],["5136",1600],["5019",1286.42],["5161",1000],["5038",400],["5179",159]],"economic_expenditure_total_czk":2531571.92,"economic_financing":[["8124",-96122],["8115",67069.92]],"economic_financing_total_czk":-29052.08,"economic_revenue":[["1211",608300],["2112",581700],["1121",325000],["1111",218007],["4222",211707],["1511",176700],["1122",96000],["4112",71800],["1113",43000],["4111",32500],["4116",31800],["1345",30800],["2111",21800],["1112",21200],["1336",18710],["1386",11900],["2119",10700],["1342",10100],["1381",10000],["4129",10000],["1387",4700],["1361",4000],["2131",4000],["1341",3200],["2141",3000]],"economic_revenue_total_czk":2560624,"purpose_expenditure":[["3639",789964],["6171",431138],["1032",293500],["6112",270213],["3631",130100],["3722",107200],["5512",79700],["1031",60000],["6310",60000],["3723",48000],["3419",36900],["3399",33600],["6399",27220],["6402",27169],["2321",26000],["6320",24000],["6114",23318.92],["3745",13100],["3729",12600],["3319",11190],["5213",10000],["2141",9000],["6409",5659],["3330",2000]],"purpose_expenditure_total_czk":2531571.92},"actual":{"economic_expenditure":[["5169",504652.61],["6121",331540],["5023",247664],["5021",196258],["5154",115069.64],["5137",80572.49],["5139",44315.86],["5163",37924.1],["5168",34536.79],["5222",33200],["5364",27169],["5171",23335.4],["5032",22113],["5194",21190],["5365",17220],["5141",15596.42],["5175",14835.2],["5156",9911],["5213",5000],["5162",4948.89],["5321",4000],["5229",2500],["5173",2421],["5223",2000],["5019",1286.42],["5329",1000],["5038",400],["5179",159]],"economic_expenditure_total_czk":1800818.82,"economic_financing":[["8115",-572474.89],["8124",-87600]],"economic_financing_total_czk":-660074.89,"economic_revenue":[["1211",607875.11],["2112",581610.92],["1121",324919.8],["1111",218006.78],["4222",211707],["1511",176611],["4112",71800],["1113",42994.29],["4111",32500],["4116",31800],["1345",30800],["1112",21188.67],["1336",18710],["1122",17220],["2111",16788],["1386",11834.82],["2119",10700],["1342",10045],["4129",10000],["1387",4640.23],["2131",3670],["1341",3200],["2141",2168.38],["1381",98.05],["1382",5.66]],"economic_revenue_total_czk":2460893.71,"purpose_expenditure":[["3639",453066.16],["1032",293418],["6112",270177],["6171",243367.15],["3631",117489.64],["3722",107184],["3723",47963.19],["5512",32700],["3419",30892],["3399",30498.9],["6402",27169],["2321",25287.76],["6320",23378.5],["6114",23318.92],["6399",17220],["6310",15596.42],["3729",12552.18],["3745",9191],["3319",9190],["2141",5000],["6409",4159],["3330",2000]],"purpose_expenditure_total_czk":1800818.82}},"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."}}}}