{"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:18246109","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"18246109","name":"Obec Zahrádka","short_name":"Zahrádka","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Plzeň-sever","municipality_code":578827},"amounts":{"revenue_approved":7492000,"revenue_adjusted":10409250,"revenue_actual":9849010.08,"expense_approved":9546400,"expense_adjusted":11874350,"expense_actual":8634647.84,"tax_revenue":5686747.78,"nontax_revenue":2344397.3,"capital_revenue":26700,"transfer_revenue":1791165,"current_expense":6895641.21,"capital_expense":1739006.63,"budget_balance":1214362.24,"cash_current":6766626.28,"cash_previous":5338877.46},"ratios":{"revenue_execution":0.94617865,"expense_execution":0.72716804,"balance_to_revenue":0.1232979,"cash_to_expense":0.78365979,"cash_yoy":0.26742491,"capital_expense_share":0.20139867,"transfer_revenue_share":0.18186244},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/18246109/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/18246109"},"seo":{"slug":"zahradka-18246109","path":"/cz/municipalities/zahradka-18246109/"},"population":{"value":171,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":7492000,"expenditure_czk":9546400,"financing_czk":2054400,"balance_czk":-2054400},{"stage":"revised","revenue_czk":10409250,"expenditure_czk":11874350,"financing_czk":1465100,"balance_czk":-1465100},{"stage":"actual","revenue_czk":9849010.08,"expenditure_czk":8634647.84,"financing_czk":-1214362.24,"balance_czk":1214362.24}],"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",3875000],["5169",1349000],["5023",1100000],["5154",565000],["5011",364000],["5031",356000],["5362",300000],["6119",265000],["5032",231000],["5173",204000],["5166",180000],["5137",130000],["5139",124000],["5168",100000],["5171",92000],["5163",77000],["5175",43000],["5021",40000],["5194",30000],["5329",29000],["5162",19000],["5136",17000],["5492",15000],["5156",12000],["5167",10000],["5323",8400],["5019",5000],["5161",3000],["5039",2000],["5901",1000]],"economic_expenditure_total_czk":9546400,"economic_financing":[["8115",2054400]],"economic_financing_total_czk":2054400,"economic_revenue":[["1211",2040000],["2111",1494000],["1121",1040000],["1122",760000],["1111",590000],["1511",590000],["2343",300000],["1345",201000],["1113",170000],["2131",152000],["1112",70000],["1381",70000],["2132",10000],["1341",3000],["2141",1000],["2324",1000]],"economic_revenue_total_czk":7492000,"purpose_expenditure":[["3722",2130000],["3639",1716000],["6112",1514000],["6171",1182000],["3326",700000],["1032",500000],["5512",477000],["6399",300000],["2341",275000],["3745",194000],["3631",132000],["3900",105000],["3421",100000],["1036",73000],["6320",35000],["3723",33000],["4356",15000],["3636",13000],["2321",10000],["3721",10000],["2221",8400],["5213",7000],["2212",6000],["6310",6000],["5212",4000],["3319",1000]],"purpose_expenditure_total_czk":9546400},"revised":{"economic_expenditure":[["6121",3267700],["5169",2652000],["5171",1317050],["5023",1100000],["5154",568000],["5362",523000],["5031",292000],["6119",265000],["6130",255000],["5137",205000],["5032",198000],["5166",180000],["5021",166000],["5139",155500],["5011",151000],["5168",112000],["5163",78000],["5329",50000],["5175",47500],["5321",42000],["5194",38000],["6127",35000],["5156",23000],["5162",22000],["5167",22000],["5492",22000],["5136",19000],["5173",19000],["5364",17000],["5019",9200],["5323",8400],["5179",8000],["5039",3000],["5161",3000],["5901",1000]],"economic_expenditure_total_czk":11874350,"economic_financing":[["8115",1465100]],"economic_financing_total_czk":1465100,"economic_revenue":[["1211",2218000],["2111",1567700],["1121",1198000],["2343",904000],["1111",803000],["1511",590000],["1122",540500],["4122",460000],["4216",450000],["4222",450000],["4116",327000],["1345",209500],["1113",170000],["2131",157000],["1112",78500],["4112",71800],["1381",70000],["1386",44000],["4111",32500],["3111",26700],["1387",17000],["2132",14000],["1341",3250],["2119",2500],["2310",2300],["2141",1000],["2324",1000]],"economic_revenue_total_czk":10409250,"purpose_expenditure":[["6171",2449000],["3722",2150000],["6112",1514000],["1032",1207000],["3326",987000],["3639",786000],["5512",557250],["6399",523000],["3745",322000],["2341",275000],["2212",159500],["3900",158500],["3421",152200],["2321",146000],["3631",136000],["1036",73000],["3721",44000],["3723",36000],["6320",35000],["3636",34000],["3113",33000],["6114",32500],["4356",17000],["6402",17000],["2221",8400],["5212",7000],["5213",7000],["6310",7000],["3319",1000]],"purpose_expenditure_total_czk":11874350},"actual":{"economic_expenditure":[["5169",1852585.77],["6121",1442373.63],["5171",1157009.67],["5023",1017446],["5362",516508],["5154",493438.29],["5137",315863.94],["5031",263766],["6130",253052],["5032",175405],["5021",154362],["5166",152286],["5011",150277],["5139",150222.69],["5168",109429.7],["5163",79797.8],["5321",41150],["5194",37479],["6127",34606],["5329",30849],["5175",26498.94],["5492",22000],["5156",20965],["5162",20909.86],["5136",20826.5],["5167",20171.9],["5173",18372],["5364",16774.47],["5019",9945],["6349",8475],["5323",8364],["5179",7744.68],["5039",3643],["5161",1550],["6122",500]],"economic_expenditure_total_czk":8634647.84,"economic_financing":[["8115",-1423741.82],["8901",209379.58]],"economic_financing_total_czk":-1214362.24,"economic_revenue":[["1211",2235741.31],["2111",1270098.46],["1121",1197865.36],["2343",903855.84],["1111",802706.9],["1511",701595.91],["4122",460000],["4216",450000],["4222",450000],["4116",326865],["1122",239190],["1345",208992],["1113",158258.8],["2131",151728],["1112",78065.3],["4112",71800],["1386",43636.46],["4111",32500],["3111",26700],["1387",17103.47],["2132",14000],["1341",3250],["2119",2420],["2310",2295],["1381",342.27]],"economic_revenue_total_czk":9849010.08,"purpose_expenditure":[["6171",2413468.76],["6112",1381681],["3326",935702.94],["3722",703132.88],["3639",624525.69],["6399",516508],["1032",419795.7],["5512",396489.44],["3745",315083.08],["2212",157289],["3900",157098.43],["3631",116853],["3421",86762.6],["1036",71256.9],["2321",64517.8],["2341",45000],["3721",43378.51],["3723",35645.4],["3636",34001],["3113",33000],["6114",28695.41],["4356",17000],["6402",16774.47],["2221",8364],["6310",6425.8],["5212",5173.03],["3319",1025]],"purpose_expenditure_total_czk":8634647.84}},"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."}}}}