{"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:42634563","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"42634563","name":"Obec Zadní Vydří","short_name":"Zadní Vydří","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Jihlava","municipality_code":587231},"amounts":{"revenue_approved":1534800,"revenue_adjusted":1598310,"revenue_actual":1863972.65,"expense_approved":1615200,"expense_adjusted":1678710,"expense_actual":1143401.16,"tax_revenue":1718293.51,"nontax_revenue":41379.14,"capital_revenue":0,"transfer_revenue":104300,"current_expense":802235.71,"capital_expense":341165.45,"budget_balance":720571.49,"cash_current":4722783.36,"cash_previous":4002211.87},"ratios":{"revenue_execution":1.16621472,"expense_execution":0.68111893,"balance_to_revenue":0.38657836,"cash_to_expense":4.13046927,"cash_yoy":0.18004331,"capital_expense_share":0.29837774,"transfer_revenue_share":0.05595576},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/42634563/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/42634563"},"seo":{"slug":"zadni-vydri","path":"/cz/municipalities/zadni-vydri/"},"population":{"value":60,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":1534800,"expenditure_czk":1615200,"financing_czk":80400,"balance_czk":-80400},{"stage":"revised","revenue_czk":1598310,"expenditure_czk":1678710,"financing_czk":80400,"balance_czk":-80400},{"stage":"actual","revenue_czk":1863972.65,"expenditure_czk":1143401.16,"financing_czk":-720571.49,"balance_czk":720571.49}],"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",491000],["5169",251000],["5023",240000],["5171",240000],["5021",101000],["5154",65000],["5168",35000],["5139",28000],["5032",25000],["5229",22000],["5137",20000],["5172",20000],["5162",18000],["5156",12000],["5194",12000],["5163",7200],["5175",7000],["5136",6000],["5362",5000],["5329",3000],["5173",2000],["5221",2000],["5321",2000],["5161",1000]],"economic_expenditure_total_czk":1615200,"economic_financing":[["8115",80400]],"economic_financing_total_czk":80400,"economic_revenue":[["1211",600000],["1121",270000],["1511",260000],["1111",190000],["4112",71800],["1113",45000],["2111",27000],["2131",20000],["1122",15000],["1112",12000],["1337",8000],["1386",8000],["1387",5000],["1341",1000],["2139",1000],["2141",1000]],"economic_revenue_total_czk":1534800,"purpose_expenditure":[["6171",700000],["6112",265000],["2212",200000],["3631",150000],["2310",100000],["3745",70000],["3723",40000],["3722",35000],["6409",25000],["3721",15000],["1039",5000],["3399",5000],["3314",3000],["3421",2000],["6310",200]],"purpose_expenditure_total_czk":1615200},"revised":{"economic_expenditure":[["6121",529000],["5169",263000],["5023",250000],["5171",228000],["5021",111000],["5154",65000],["5168",35000],["5139",29224],["5032",25000],["5229",22000],["5137",20000],["5172",20000],["5162",18000],["5156",12000],["5194",12000],["5175",8480],["5163",7200],["5136",6000],["5329",5000],["5362",5000],["5173",2000],["5221",2000],["5321",2000],["5161",1000],["5019",806]],"economic_expenditure_total_czk":1678710,"economic_financing":[["8115",80400]],"economic_financing_total_czk":80400,"economic_revenue":[["1211",600000],["1121",300000],["1511",260000],["1111",210000],["4112",71800],["1113",45000],["2111",27000],["2131",20000],["1122",15000],["4111",13510],["1112",12000],["1345",8000],["1386",8000],["1387",5000],["1341",1000],["2139",1000],["2141",1000]],"economic_revenue_total_czk":1598310,"purpose_expenditure":[["6171",503000],["3745",305000],["6112",275000],["2212",200000],["3631",138000],["2310",100000],["3723",52000],["3722",35000],["6409",27000],["3721",15000],["6114",13510],["1039",5000],["3399",5000],["3314",3000],["3421",2000],["6310",200]],"purpose_expenditure_total_czk":1678710},"actual":{"economic_expenditure":[["6121",341165.45],["5023",248958],["5169",171251.96],["5021",106000],["5154",54003.43],["5171",49550],["5168",28989.88],["5032",22412],["5229",22375.24],["5172",22194.44],["5162",16701.76],["5137",14229.6],["5194",8578],["5156",6387],["5163",6117.4],["5139",4811],["5329",3900],["5362",3837],["5175",3806],["5019",3565],["5221",2000],["5136",989],["5173",653],["5161",426],["5365",420],["5321",80]],"economic_expenditure_total_czk":1143401.16,"economic_financing":[["8115",-720571.49]],"economic_financing_total_czk":-720571.49,"economic_revenue":[["1211",695266.61],["1121",374677.76],["1511",288203.32],["1111",255478.23],["4112",71800],["1113",49312.93],["4111",32500],["1112",24379.63],["2324",19021],["2111",17699],["1386",13637.27],["1345",9840],["1387",5347.1],["2119",2000],["2141",1659.14],["1341",1200],["2139",1000],["1334",438.3],["1122",420],["1381",92.36]],"economic_revenue_total_czk":1863972.65,"purpose_expenditure":[["6171",350974.59],["6112",271370],["3745",267851.45],["2212",105181.67],["3723",43838.29],["6409",26275.24],["3631",20860.52],["3722",18336.27],["6114",13510],["2310",9389],["3721",7726.73],["1039",3837],["3421",2000],["3399",1708],["6399",420],["6310",122.4]],"purpose_expenditure_total_czk":1143401.16}},"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."}}}}