{"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:00241873","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00241873","name":"Obec Zlatníky - Hodkovice","short_name":"Zlatníky - Hodkovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-západ","municipality_code":539881},"amounts":{"revenue_approved":142441200,"revenue_adjusted":53326367.2,"revenue_actual":47518432.46,"expense_approved":142169900,"expense_adjusted":48116942.01,"expense_actual":40133401.84,"tax_revenue":39712723.91,"nontax_revenue":5429354.54,"capital_revenue":1232150,"transfer_revenue":1144204.01,"current_expense":36826300.78,"capital_expense":3307101.06,"budget_balance":7385030.62,"cash_current":22195797.38,"cash_previous":17032188.41},"ratios":{"revenue_execution":0.891087,"expense_execution":0.83408047,"balance_to_revenue":0.15541402,"cash_to_expense":0.55305049,"cash_yoy":0.30316768,"capital_expense_share":0.08240271,"transfer_revenue_share":0.02407916},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00241873/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00241873"},"seo":{"slug":"zlatniky-hodkovice","path":"/cz/municipalities/zlatniky-hodkovice/"},"population":{"value":1410,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":142441200,"expenditure_czk":142169900,"financing_czk":-271300,"balance_czk":271300},{"stage":"revised","revenue_czk":53326367.2,"expenditure_czk":48116942.01,"financing_czk":-5209425.19,"balance_czk":5209425.19},{"stage":"actual","revenue_czk":47518432.46,"expenditure_czk":40133401.84,"financing_czk":-7385030.62,"balance_czk":7385030.62}],"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":[["6130",55805000],["6121",42760000],["5169",7831500],["5011",7300000],["5331",5000000],["5171",4000000],["5023",3500000],["5154",1742000],["5329",1610000],["5141",1600000],["5139",1470000],["5031",1300000],["5222",1185000],["5032",850000],["5365",802400],["5499",670000],["5137",580000],["5166",500000],["5168",500000],["5321",500000],["6119",450000],["5362",412000],["5153",255000],["5163",205000],["5178",192000],["5173",170000],["5164",150000],["5156",145000],["5175",110000],["5901",100000],["5903",100000],["5194",80000],["5151",78000],["5167",60000],["5172",50000],["5162",32000],["5038",30000],["5161",15000],["5179",15000],["5132",10000],["5223",5000]],"economic_expenditure_total_czk":142169900,"economic_financing":[["8124",-2457419.66],["8115",2186119.66]],"economic_financing_total_czk":-271300,"economic_revenue":[["3111",80495000],["1387",20000000],["1211",14193400],["1121",8095800],["1511",4923400],["1111",4238450],["2132",3296000],["1345",1751000],["2324",1300000],["1113",1091800],["1122",772400],["2111",500000],["2141",400000],["4112",327500],["1334",257500],["1112",247200],["1386",200000],["2131",100000],["1341",87550],["1343",51500],["1361",41200],["4111",31500],["2322",20000],["2119",10000],["2321",10000]],"economic_revenue_total_czk":142441200,"purpose_expenditure":[["3639",60967000],["3636",22000000],["6171",11759000],["2219",9150000],["3113",5440000],["2321",4450000],["3631",4000000],["6112",3810000],["2212",2300000],["3412",2200000],["3723",2001000],["3722",1850000],["6310",1650000],["2292",1470000],["3745",1200000],["6399",1172400],["3632",1120000],["3399",910000],["3429",704000],["4359",690000],["5512",620000],["3635",450000],["3419",400000],["5311",400000],["2310",350000],["3111",340000],["3421",290000],["2339",100000],["6320",80000],["3728",70000],["5213",50000],["5272",50000],["3721",40000],["6114",31500],["3726",30000],["3326",20000],["3330",5000]],"purpose_expenditure_total_czk":142169900},"revised":{"economic_expenditure":[["5331",7943495.99],["5169",7617302],["5011",7089518],["5171",2969000],["6121",2607820.01],["5023",2400000],["5154",1737090],["5141",1600000],["5329",1528500],["5031",1334352],["5139",1182550],["5222",1033722],["5336",756504.01],["6130",709235],["6123",695200],["5137",690000],["5499",665000],["5365",624250],["5362",569530],["5032",565648],["5168",548350],["6119",450000],["5166",431000],["5321",400000],["5153",267710],["5163",254723],["5164",177000],["6122",153365],["5156",145000],["5173",126582],["5175",124108],["5151",119000],["5903",100000],["5021",95183],["5162",80000],["5194",80000],["5167",60000],["5901",33695],["5038",30000],["5172",25000],["5221",24000],["5132",20000],["5161",15000],["5179",15000],["5492",15000],["5223",5000],["5192",2500],["5191",1009]],"economic_expenditure_total_czk":48116942.01,"economic_financing":[["8115",-2700825.54],["8124",-2508599.65]],"economic_financing_total_czk":-5209425.19,"economic_revenue":[["1211",14193400],["1121",8095800],["1387",8000000],["1511",4923400],["1111",4857425.29],["2132",3140500],["2324",1831374.9],["1345",1751000],["1113",1091800],["3111",817462],["4116",756504.01],["1122",614250],["3122",540000],["2111",435620],["1112",405350],["2141",400000],["4112",355200],["1386",270000],["1334",257500],["2119",150000],["2131",100000],["1341",87550],["2321",69000],["1343",51500],["1361",41200],["2229",32222],["4111",31771],["2322",20000],["2142",6538]],"economic_revenue_total_czk":53326367.2,"purpose_expenditure":[["6171",12509000],["3113",9120000],["3639",4335820.01],["6112",2610000],["3723",2001000],["3722",1650000],["6310",1650000],["3631",1600000],["2292",1400000],["3412",1200000],["3745",1200000],["6399",1172400],["2321",950000],["2212",800000],["3429",704000],["3399",693222],["4359",690000],["5512",620000],["2219",500000],["3635",450000],["3111",410000],["3419",400000],["5311",400000],["3421",290000],["2310",250000],["3632",220000],["6320",95000],["5213",50000],["5272",50000],["3721",40000],["6114",31500],["3326",20000],["3330",5000]],"purpose_expenditure_total_czk":48116942.01},"actual":{"economic_expenditure":[["5331",7916280],["5011",6146130],["5169",5924357.99],["5171",2076506.55],["5023",2054635],["6121",2003647.06],["5154",1381951.42],["5141",1361004.25],["5031",1211730],["5329",1146394],["5222",856295],["5362",774580],["5336",756504.01],["6123",664600],["5499",616651.13],["5365",614250],["5168",547846.11],["5137",531425.19],["5139",517639.35],["5032",503321],["5166",367906],["6130",355163],["5321",257183],["5153",247642.05],["5163",206849.71],["6122",153011],["5164",139805.39],["6119",130680],["5156",112206],["5151",101249],["5021",95446],["5175",81170.97],["5173",68539.49],["5162",58203.26],["5194",42849.48],["5221",24000],["5038",19565],["5167",18813.93],["5132",17680],["5492",15000],["5161",8580],["5172",2601.5],["5192",2500],["5191",1009]],"economic_expenditure_total_czk":40133401.84,"economic_financing":[["8115",-5163608.97],["8124",-2508599.65],["8123",247600],["8901",39578]],"economic_financing_total_czk":-7385030.62,"economic_revenue":[["1211",13280513.14],["1121",7117027.08],["1387",5446445.42],["1111",4976076.09],["1511",4112489.56],["2132",3355087.61],["1345",1689602],["2324",1291425.73],["1113",940144.11],["4116",756504.01],["3111",692150],["1122",614250],["1385",555843.73],["3122",540000],["1112",463790.92],["2141",388454.79],["4112",355200],["1386",259265.16],["1334",162192],["2119",148250.41],["1341",75292],["2111",75107],["2131",70769],["2321",61000],["4111",32500],["2229",32222],["1361",17770],["2142",6538],["1381",2022.7],["2329",500]],"economic_revenue_total_czk":47518432.46,"purpose_expenditure":[["6171",11148569.63],["3113",8821508.01],["3639",3009773.38],["6112",2235180],["3723",1700203.27],["3722",1529544.87],["3631",1436345.2],["6399",1387764],["6310",1377267.06],["2292",1086410],["3412",766565.16],["3745",673835],["2212",656914.21],["4359",626651.13],["3429",477207.67],["2321",431132.41],["3419",400000],["2219",379877],["5512",377824.84],["3399",373294.11],["3111",330586.5],["5311",257183],["3632",191400],["2310",160160.39],["3635",130680],["6320",95754],["3421",40000],["6114",31771]],"purpose_expenditure_total_czk":40133401.84}},"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."}}}}