{"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:00256374","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00256374","name":"Obec Žichovice","short_name":"Žichovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Klatovy","municipality_code":557544},"amounts":{"revenue_approved":15528100,"revenue_adjusted":24192428,"revenue_actual":24181864.73,"expense_approved":15528100,"expense_adjusted":16609809.16,"expense_actual":26398625.14,"tax_revenue":13729140.99,"nontax_revenue":3926541.43,"capital_revenue":78000,"transfer_revenue":6448182.31,"current_expense":18010367.59,"capital_expense":8388257.55,"budget_balance":-2216760.41,"cash_current":1044995.24,"cash_previous":4398798.65},"ratios":{"revenue_execution":0.99956336,"expense_execution":1.58933946,"balance_to_revenue":-0.09167037,"cash_to_expense":0.03958521,"cash_yoy":-0.76243622,"capital_expense_share":0.31775358,"transfer_revenue_share":0.26665364},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00256374/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00256374"},"seo":{"slug":"zichovice","path":"/cz/municipalities/zichovice/"},"population":{"value":611,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":15528100,"expenditure_czk":15528100,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":24192428,"expenditure_czk":16609809.16,"financing_czk":-7582618.84,"balance_czk":7582618.84},{"stage":"actual","revenue_czk":24181864.73,"expenditure_czk":26398625.14,"financing_czk":2216760.41,"balance_czk":-2216760.41}],"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":[["5901",4431697],["5169",2100000],["5011",1930000],["5171",1660000],["5331",900902],["5155",700000],["5154",678000],["5023",600000],["5031",476000],["5141",386000],["5139",353000],["5362",250000],["5032",236000],["5137",210000],["5156",152000],["5163",130000],["6119",100000],["5168",60000],["5323",39501],["5364",35000],["5194",25000],["5166",23000],["5162",20000],["5321",16000],["5038",8000],["5222",5000],["5175",3000]],"economic_expenditure_total_czk":15528100,"economic_revenue":[["1211",3800000],["1121",2500000],["2111",2500000],["1111",2300000],["2132",1400000],["1122",600000],["1345",600000],["1511",500000],["1113",450000],["1112",350000],["4112",236100],["2324",120000],["2131",60000],["1386",50000],["1387",20000],["1361",15000],["2141",15000],["1341",12000]],"economic_revenue_total_czk":15528100,"purpose_expenditure":[["6409",4426697],["6171",3000000],["3612",900000],["3634",800000],["3745",800000],["6112",800000],["3113",502000],["2321",500000],["2310",400000],["3722",400000],["3723",400000],["3111",398902],["6310",386000],["2212",250000],["6399",250000],["3314",200000],["3322",200000],["3399",100000],["3511",100000],["3631",100000],["3635",100000],["6320",100000],["1032",80000],["5512",70000],["3412",50000],["3639",50000],["3721",50000],["2292",39501],["6402",35000],["3349",20000],["1036",10000],["5213",10000]],"purpose_expenditure_total_czk":15528100,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5901",4431697],["5169",2220000],["5011",1930000],["5171",1660000],["5141",955527.5],["5331",900902],["5155",700000],["5154",678000],["5023",600000],["5031",476000],["5139",353000],["5336",290497.66],["5362",250000],["5032",236000],["5137",210000],["5156",152000],["5163",130000],["6119",100000],["5168",60000],["6122",55570],["5365",46114],["5323",39501],["5364",35000],["5194",25000],["5166",23000],["5162",20000],["5321",16000],["5038",8000],["5222",5000],["5175",3000]],"economic_expenditure_total_czk":16609809.16,"economic_financing":[["8115",-6463198.84],["8124",-1119420]],"economic_financing_total_czk":-7582618.84,"economic_revenue":[["1211",5500000],["4216",4481516],["2111",3037100],["1121",2621000],["1111",2300000],["2132",1400000],["4122",880000],["4116",615512],["1122",600000],["1345",600000],["1511",500000],["1113",450000],["1112",350000],["4112",244800],["4222",210000],["2324",120000],["3111",78000],["2131",60000],["1386",50000],["4111",32500],["1387",20000],["1361",15000],["2141",15000],["1341",12000]],"economic_revenue_total_czk":24192428,"purpose_expenditure":[["6409",4426697],["6171",3290497.66],["6310",955527.5],["3612",900000],["3634",800000],["3745",800000],["6112",800000],["2310",621684],["3113",502000],["2321",500000],["3722",400000],["3723",400000],["3111",398902],["2212",250000],["6399",250000],["3314",200000],["3322",200000],["3399",100000],["3511",100000],["3631",100000],["3635",100000],["6320",100000],["1032",80000],["5512",70000],["3412",50000],["3639",50000],["3721",50000],["2292",39501],["6402",35000],["3349",20000],["1036",10000],["5213",10000]],"purpose_expenditure_total_czk":16609809.16},"actual":{"economic_expenditure":[["6121",4591938.6],["5169",3950461.73],["6122",3786318.95],["5171",3469108.29],["5011",2490448],["5155",1161662.96],["5139",938778.41],["5154",923040.08],["5023",895321],["5031",829004],["5331",801176.5],["5141",569527.5],["5032",330830],["5137",314941.29],["5163",305540],["5156",282476.91],["5021",246294],["5168",106808.21],["5365",46114],["5166",45496],["5175",41606],["5323",39501],["5321",38732],["5362",34453],["5162",26544.49],["5364",20118],["5222",20000],["5136",17818.22],["5038",13155],["5167",13058],["5179",11590],["5182",10000],["6130",10000],["5329",9195],["5161",6712],["5173",856]],"economic_expenditure_total_czk":26398625.14,"economic_financing":[["8115",3336180.41],["8124",-1119420]],"economic_financing_total_czk":2216760.41,"economic_revenue":[["1211",6067957.39],["4216",4419677.25],["1121",3244826.25],["2111",2289205.51],["1111",2228248.46],["2132",1347641],["4122",880000],["1511",751822.41],["4116",661205.06],["1345",600228],["1113",429242.52],["2324",265095.3],["4112",244800],["1112",211576.93],["4222",210000],["1386",118200.68],["3111",78000],["1387",46338.22],["4111",32500],["2131",24446],["1361",20170],["1341",9518],["1381",969.61],["2141",153.62],["1382",42.52]],"economic_revenue_total_czk":24181864.73,"purpose_expenditure":[["6171",7032740.02],["3143",4745808.71],["2321",1382483.22],["3745",1369993.06],["5512",1303476.92],["6112",1187965],["3322",1116716.64],["3634",1010810.85],["3111",1002862.32],["3113",693850.05],["2212",688229.43],["2310",661210.85],["3722",597963.22],["6310",581045.5],["3612",547038.25],["3723",525749.51],["2411",411827.92],["3639",295863.71],["3314",237031.22],["3399",206096],["3631",183870.69],["3511",179527.33],["1032",179405.23],["6320",106533],["2292",39501],["6399",34453],["6114",32157],["3412",24297.49],["6402",20118]],"purpose_expenditure_total_czk":26398625.14}},"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."}}}}