{"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:00244104","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00244104","name":"Obec Mšecké Žehrovice","short_name":"Mšecké Žehrovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Rakovník","municipality_code":542113},"amounts":{"revenue_approved":13531000,"revenue_adjusted":13702153,"revenue_actual":15777868.19,"expense_approved":26738218,"expense_adjusted":17479371,"expense_actual":10729370.61,"tax_revenue":14143780.35,"nontax_revenue":1420506.84,"capital_revenue":20000,"transfer_revenue":193581,"current_expense":10128057.51,"capital_expense":601313.1,"budget_balance":5048497.58,"cash_current":23235318.79,"cash_previous":18186821.21},"ratios":{"revenue_execution":1.15148825,"expense_execution":0.61383048,"balance_to_revenue":0.31997337,"cash_to_expense":2.16558078,"cash_yoy":0.27759098,"capital_expense_share":0.05604365,"transfer_revenue_share":0.01226915},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00244104/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00244104"},"seo":{"slug":"msecke-zehrovice","path":"/cz/municipalities/msecke-zehrovice/"},"population":{"value":663,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":13531000,"expenditure_czk":26738218,"financing_czk":13207218,"balance_czk":-13207218},{"stage":"revised","revenue_czk":13702153,"expenditure_czk":17479371,"financing_czk":3777218,"balance_czk":-3777218},{"stage":"actual","revenue_czk":15777868.19,"expenditure_czk":10729370.61,"financing_czk":-5048497.58,"balance_czk":5048497.58}],"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",15036000],["5169",2637918],["5011",1600000],["5023",1400000],["5171",1380000],["5365",652000],["5031",600000],["5139",410000],["5321",386000],["5122",300000],["5021",265000],["5032",250000],["5154",247300],["5137",245000],["6122",170000],["5222",150000],["5329",150000],["5168",140000],["5155",100000],["5166",100000],["5156",75500],["5194",70000],["5903",70000],["5167",62000],["5151",36500],["5163",34000],["5229",33000],["5162",30000],["5212",20000],["5492",20000],["5173",15000],["5221",13000],["5362",11000],["5038",10000],["5132",10000],["5175",5000],["5136",2000],["5161",2000]],"economic_expenditure_total_czk":26738218,"economic_financing":[["8115",13207218]],"economic_financing_total_czk":13207218,"economic_revenue":[["1211",5500000],["1121",2900000],["1111",1700000],["1511",1000000],["2111",787000],["1113",500000],["1122",450000],["2324",220000],["4112",124000],["1112",120000],["2131",83000],["1386",50000],["1381",25000],["1387",24000],["1334",20000],["1341",12000],["2132",12000],["2141",3000],["1361",1000]],"economic_revenue_total_czk":13531000,"purpose_expenditure":[["3111",15000000],["6171",3136000],["3722",1800000],["6112",1710000],["2321",1059918],["3632",525800],["6399",451000],["3745",430000],["3113",374000],["3399",300000],["3421",250000],["2219",200000],["3631",200000],["5512",200000],["1032",150000],["2221",150000],["3419",150000],["3635",150000],["3639",150000],["2212",100000],["5213",70000],["3412",60000],["6409",53000],["6320",19000],["6310",17000],["4379",13000],["3149",12000],["3319",6000],["3322",1500]],"purpose_expenditure_total_czk":26738218},"revised":{"economic_expenditure":[["6121",5028599.1],["5169",2641688.46],["5171",1871822.72],["5011",1600000],["5023",1388450.16],["5365",630574.22],["5031",609342.84],["5139",582635.43],["6122",409607.14],["5321",386000],["5021",306909.97],["5032",253287.02],["5122",209470],["5154",208090.41],["5137",196184.57],["5222",170000],["5329",143880.07],["5168",143177],["5155",126003],["5166",101497.39],["5903",65414.1],["5156",58448.08],["5163",44606.4],["5229",33000],["5194",32865],["5167",32150],["5151",30552],["5162",29523.61],["5909",20256],["5175",20245.31],["5212",20000],["5492",20000],["5173",15000],["5179",10244],["5038",10000],["5132",10000],["5362",8644.4],["5164",6534],["5161",3115.6],["5221",900],["5136",652],["6130",1]],"economic_expenditure_total_czk":17479371,"economic_financing":[["8115",13407218],["8118",-9630000]],"economic_financing_total_czk":3777218,"economic_revenue":[["1211",5500000],["1121",2900000],["1111",1700000],["1511",1000000],["2111",795540],["1113",500000],["1122",450000],["2324",220000],["4112",154500],["1112",120000],["2131",83000],["2119",67113],["4111",65000],["1386",50000],["1381",25000],["1387",24000],["1334",20000],["1341",12000],["2132",12000],["2141",3000],["1361",1000]],"economic_revenue_total_czk":13702153,"purpose_expenditure":[["3111",4951040],["6171",3134046.4],["3722",1800000],["6112",1710000],["2321",1227718],["3632",895800],["6399",439969.22],["3745",405846.04],["3113",374000],["3399",301980.8],["3631",278032.98],["3421",271119.86],["1032",216410],["5512",200000],["2221",177240.47],["2219",172759.53],["3419",170000],["3639",150000],["3635",127558.09],["2212",100000],["6409",83500],["6114",65742],["5213",65414.1],["3412",60000],["6310",25888.4],["6320",19000],["6173",16000],["4379",13000],["3149",12000],["1031",6384],["3319",6000],["3322",2921.11]],"purpose_expenditure_total_czk":17479371},"actual":{"economic_expenditure":[["5169",2336627.03],["5171",1748273.38],["5011",1328967.03],["5023",1135714],["5031",527216],["5139",515997.77],["5321",386000],["6121",337551],["5365",317470],["6122",263761.1],["5021",246423.97],["5032",221583],["5137",180949.57],["5154",178755.48],["5222",170000],["5329",143880],["5168",127281.36],["5155",126003],["5166",83183],["5156",58120],["5163",43515.4],["5229",33000],["5194",32865],["5167",31645],["5162",29523.61],["5151",22581],["5909",20256],["5212",20000],["5492",20000],["5175",14503.31],["5164",6534],["5179",6462],["5038",5496],["5173",4404],["5161",3115.6],["5132",1712],["6130",1]],"economic_expenditure_total_czk":10729370.61,"economic_financing":[["8118",-10000000],["8115",4951502.42]],"economic_financing_total_czk":-5048497.58,"economic_revenue":[["1211",6158732.6],["1121",3298144.14],["1111",2235265.52],["1511",1300633.45],["2111",761796],["1113",435879.58],["1122",314370],["2324",303020],["1112",214969.07],["2141",188267.84],["4112",154500],["1386",120160.21],["2131",83510],["2119",71913],["1387",47093.78],["4111",39081],["3122",20000],["1341",12625.66],["2132",12000],["1334",4105.8],["1381",953.09],["1361",800],["1335",47.45]],"economic_revenue_total_czk":15777868.19,"purpose_expenditure":[["6171",2578127.17],["3722",1597994.46],["6112",1450846.84],["3632",887147.11],["2321",809130.79],["3113",374000],["6399",314370],["3399",301980.8],["3111",294750],["3631",278032.98],["3421",271119.86],["1032",216410],["5512",199671.92],["3745",178729.29],["2221",177240.4],["3419",170000],["3639",135294.39],["2219",115715.53],["2212",95519.31],["6409",79718],["3412",39947.51],["6114",39081],["3635",31388],["6310",25888.4],["6320",17909],["6173",15952.74],["4379",12100],["3149",12000],["1031",6384],["3322",2921.11]],"purpose_expenditure_total_czk":10729370.61}},"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."}}}}