{"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:00279790","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00279790","name":"Obec Záchlumí","short_name":"Záchlumí","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Ústí nad Orlicí","municipality_code":581208},"amounts":{"revenue_approved":18552200,"revenue_adjusted":22973305.47,"revenue_actual":24580762.93,"expense_approved":22968100,"expense_adjusted":26074246.25,"expense_actual":19351767.52,"tax_revenue":18857850.29,"nontax_revenue":3844127.17,"capital_revenue":34080,"transfer_revenue":1844705.47,"current_expense":15451898.81,"capital_expense":3899868.71,"budget_balance":5228995.41,"cash_current":42615200.14,"cash_previous":37386204.73},"ratios":{"revenue_execution":1.06997066,"expense_execution":0.74217936,"balance_to_revenue":0.21272714,"cash_to_expense":2.20213477,"cash_yoy":0.1398643,"capital_expense_share":0.20152519,"transfer_revenue_share":0.07504671},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00279790/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00279790"},"seo":{"slug":"zachlumi","path":"/cz/municipalities/zachlumi/"},"population":{"value":778,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":18552200,"expenditure_czk":22968100,"financing_czk":4415900,"balance_czk":-4415900},{"stage":"revised","revenue_czk":22973305.47,"expenditure_czk":26074246.25,"financing_czk":3100940.78,"balance_czk":-3100940.78},{"stage":"actual","revenue_czk":24580762.93,"expenditure_czk":19351767.52,"financing_czk":-5228995.41,"balance_czk":5228995.41}],"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":[["5171",5332000],["6119",2300000],["6121",2300000],["5169",2065000],["5331",1500000],["6122",1280000],["5011",1140000],["5023",1100000],["5139",1011000],["5154",945000],["5021",716000],["5168",576000],["5031",553000],["5365",479100],["6130",250000],["5032",213000],["5163",173000],["5137",165000],["5156",160000],["5167",90000],["5194",80000],["5329",80000],["5499",70000],["5903",50000],["5175",41800],["5138",40000],["5134",35000],["5162",31000],["5173",20200],["5136",20000],["5212",20000],["5321",20000],["5362",20000],["5132",16000],["5038",10000],["5179",10000],["5339",9000],["5164",8000],["5222",7000],["5019",5000],["5041",5000],["5155",5000],["5161",5000],["5133",4000],["5151",3000],["5229",3000],["5039",2000]],"economic_expenditure_total_czk":22968100,"economic_financing":[["8115",4415900]],"economic_financing_total_czk":4415900,"economic_revenue":[["1211",7500000],["1121",3700000],["1111",2700000],["1511",1000000],["1345",675000],["2132",555000],["1113",500000],["1122",464100],["2111",410000],["1112",200000],["2324",190000],["4112",181100],["2141",150000],["1356",100000],["1386",70000],["2131",70000],["4111",31000],["1387",30000],["1341",13000],["1342",8000],["1361",5000]],"economic_revenue_total_czk":18552200,"purpose_expenditure":[["3639",4118000],["2212",3210000],["2321",3010000],["3117",2250000],["6171",1552000],["6112",1520000],["3111",950000],["3631",900000],["3722",900000],["2310",760000],["5512",484000],["6399",464100],["3612",400000],["3392",300000],["1032",250000],["3399",230000],["2219",200000],["2333",200000],["3635",170000],["3613",150000],["6320",150000],["2141",100000],["3322",100000],["3745",100000],["3721",60000],["3900",60000],["3314",58000],["3341",50000],["3412",50000],["5213",50000],["3319",40000],["3326",40000],["6114",31000],["3421",30000],["2221",20000],["4357",9000],["6310",2000]],"purpose_expenditure_total_czk":22968100},"revised":{"economic_expenditure":[["5171",6102000],["6121",2800000],["6119",2405000],["5169",2247000],["5331",1990000],["6122",1630000],["5011",1130000],["5023",1100000],["5139",1020990],["5154",813000],["5021",749230],["5336",625646.25],["5031",583000],["5168",578400],["5365",479100],["5137",305000],["6130",250000],["5032",223000],["5163",173000],["5156",160000],["5167",113000],["5194",80000],["5329",80000],["5499",70000],["5903",50000],["5138",40000],["5175",36780],["5134",35000],["5173",21390],["5162",21000],["5212",20000],["5321",20000],["5362",20000],["5132",16000],["5136",15000],["5179",10000],["5339",9000],["5164",8000],["5222",7000],["5161",5710],["5019",5000],["5038",5000],["5041",5000],["5155",5000],["5133",4000],["5151",3000],["5229",3000],["5039",2000]],"economic_expenditure_total_czk":26074246.25,"economic_financing":[["8115",3100940.78]],"economic_financing_total_czk":3100940.78,"economic_revenue":[["1211",7500000],["1121",3700000],["1111",2700000],["2226",1415000],["1511",1000000],["2141",690000],["1345",675000],["4116",625646.25],["4213",615459.22],["2132",555000],["1356",520000],["2324",518000],["1113",500000],["1122",464100],["2111",410000],["4222",270000],["1112",200000],["4112",181100],["4122",120000],["4216",85500],["1386",70000],["2131",70000],["4111",32500],["1387",30000],["1341",13000],["1342",8000],["1361",5000]],"economic_revenue_total_czk":22973305.47,"purpose_expenditure":[["3639",4389000],["2212",4130000],["3117",3582698.25],["2321",3010000],["6171",1602000],["6112",1520000],["3111",1282948],["3631",900000],["3722",900000],["2310",760000],["5512",659000],["6399",464100],["3612",400000],["2219",300000],["3392",300000],["1032",250000],["3399",230000],["3635",170000],["3613",150000],["6320",150000],["2141",100000],["3322",100000],["3745",100000],["2333",90000],["3314",74500],["3721",60000],["3900",60000],["3326",56500],["3341",50000],["3412",50000],["5213",50000],["3319",40000],["6114",32500],["3421",30000],["2221",20000],["4357",9000],["6310",2000]],"purpose_expenditure_total_czk":26074246.25},"actual":{"economic_expenditure":[["5171",4810882.46],["5331",1990000],["5169",1801450.75],["6121",1358680.9],["6119",1245050],["6122",1075837.81],["5011",1020164],["5023",1019827],["5154",664875.07],["5336",625646.25],["5139",617023.15],["5021",552950],["5031",515833],["5365",470000],["5137",292001.61],["6130",220300],["5032",197824],["5168",183959.67],["5163",124675.8],["5156",100202.56],["5167",88019.15],["5329",71104],["5194",66359],["5499",52165],["5175",31722],["5138",28530.5],["5212",20000],["5162",18652.32],["5134",16906],["5321",10500],["5339",9000],["5132",7614],["5179",6798],["5222",6000],["5173",5734],["5038",4613],["5362",3814],["5164",3211.81],["5229",3000],["5136",2797],["5161",2364],["5019",2267],["5041",1906.71],["5039",767],["5151",739]],"economic_expenditure_total_czk":19351767.52,"economic_financing":[["8118",-20094000],["8117",16400000],["8128",-4140000],["8127",2700000],["8115",-106639.41],["8901",11644]],"economic_financing_total_czk":-5228995.41,"economic_revenue":[["1211",7758129.84],["1121",4155214.03],["1111",2863715.52],["2226",1415670.33],["1511",1313938.69],["2141",746232.5],["1345",681333],["4116",625646.25],["4213",615459.22],["2132",557989],["1113",549100.77],["1356",521715.67],["2324",519986.74],["2111",501988.6],["1122",464100],["1112",270822.04],["4222",270000],["4112",181100],["1386",151382.53],["4122",120000],["2131",74055],["1387",59331.1],["1334",34679.7],["3111",34080],["4111",32500],["2321",20500],["1342",13490],["1341",13100],["1361",5990],["2112",5705],["2310",2000],["1381",1197],["1335",610.4]],"economic_revenue_total_czk":24580762.93,"purpose_expenditure":[["3117",3406301.87],["2212",2915878.76],["3639",2551641.21],["2321",1659129.73],["6171",1504084.15],["6112",1378792],["3111",1056480],["3722",886201.21],["3631",758384],["2310",497353.81],["6399",464100],["5512",406577.03],["2219",292978],["3392",275464.6],["3612",220702.45],["1032",176479.54],["3399",169992.71],["6320",103741],["3613",99806.24],["2141",80674],["3635",78000],["3900",58408],["3314",54538],["3322",50784.58],["3326",49683],["3721",38145.25],["3319",33120],["6114",32500],["3745",22637],["2221",9717],["4357",9000],["2333",7259],["3341",3022.58],["6310",190.8]],"purpose_expenditure_total_czk":19351767.52}},"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."}}}}