{"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:00279862","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00279862","name":"Obec Žichlínek","short_name":"Žichlínek","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Ústí nad Orlicí","municipality_code":581275},"amounts":{"revenue_approved":31267300,"revenue_adjusted":36327348.16,"revenue_actual":29786250.59,"expense_approved":36045000,"expense_adjusted":41105048.16,"expense_actual":21916677.2,"tax_revenue":22412818.5,"nontax_revenue":2239078.93,"capital_revenue":67405,"transfer_revenue":5066948.16,"current_expense":16780261.45,"capital_expense":5136415.75,"budget_balance":7869573.39,"cash_current":17137877.99,"cash_previous":9268304.6},"ratios":{"revenue_execution":0.81994013,"expense_execution":0.533187,"balance_to_revenue":0.26420154,"cash_to_expense":0.78195603,"cash_yoy":0.84908446,"capital_expense_share":0.23436106,"transfer_revenue_share":0.1701103},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00279862/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00279862"},"seo":{"slug":"zichlinek","path":"/cz/municipalities/zichlinek/"},"population":{"value":992,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":31267300,"expenditure_czk":36045000,"financing_czk":4777700,"balance_czk":-4777700},{"stage":"revised","revenue_czk":36327348.16,"expenditure_czk":41105048.16,"financing_czk":4777700,"balance_czk":-4777700},{"stage":"actual","revenue_czk":29786250.59,"expenditure_czk":21916677.2,"financing_czk":-7869573.39,"balance_czk":7869573.39}],"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",15886000],["5171",3628500],["5169",2620500],["5331",2300000],["5011",2264000],["5023",1460000],["6130",1000000],["5031",798500],["5154",692000],["6202",690000],["5213",680000],["5222",425000],["5139",422000],["5032",343500],["5021",310000],["5365",300000],["5329",235000],["5137",228000],["5163",215000],["5901",200000],["5153",180000],["5499",162500],["5223",150000],["5156",116000],["5903",100000],["5162",89000],["5164",80000],["5151",79000],["5175",74000],["5173",70000],["5194",58000],["5168",40000],["5321",32000],["5019",20000],["5167",20000],["5362",20000],["5134",15000],["5038",14500],["5122",10000],["5364",10000],["5133",3000],["5136",2000],["5161",2000]],"economic_expenditure_total_czk":36045000,"economic_financing":[["8115",4777700]],"economic_financing_total_czk":4777700,"economic_revenue":[["1211",9500000],["3111",9447000],["1121",4900000],["1111",3400000],["1511",1000000],["1113",620000],["1345",600000],["2132",438000],["2324",290000],["4112",233800],["1112",220000],["2111",208000],["1122",180000],["2131",140000],["1381",50000],["1341",20000],["2119",10000],["1361",7000],["2139",3000],["2141",500]],"economic_revenue_total_czk":31267300,"purpose_expenditure":[["3639",13800000],["3117",3500000],["6171",2700000],["2321",2500000],["3631",2000000],["6112",1900000],["3392",1400000],["3745",1350000],["2212",1100000],["3722",800000],["3326",700000],["3723",600000],["5512",600000],["3412",500000],["3399",370000],["3419",300000],["6399",300000],["3612",260000],["6320",200000],["2141",180000],["3330",150000],["4359",150000],["3632",100000],["5213",100000],["1031",80000],["5519",80000],["3729",60000],["3613",50000],["3635",50000],["3744",40000],["3314",35000],["1014",20000],["2341",20000],["3319",15000],["6310",15000],["1037",10000],["6402",10000]],"purpose_expenditure_total_czk":36045000},"revised":{"economic_expenditure":[["6121",19083941.56],["5171",3817500],["5169",2874854],["5331",2300000],["5011",2264000],["5023",1460000],["5031",818500],["5336",733892.6],["5154",725800],["6202",690000],["5213",680000],["5139",565215],["5137",540500],["6130",426340],["5222",425000],["5365",423780],["5032",351000],["5021",336364],["6123",289000],["5163",262000],["5329",235000],["5901",200000],["5499",174500],["5153",170500],["5223",150000],["5156",146500],["5151",101800],["5175",101800],["5903",100000],["5178",98400],["5162",89900],["5164",80000],["5173",79109],["5194",79000],["5168",60900],["5167",32300],["5321",27000],["5362",22800],["5019",20000],["5134",15000],["5038",14500],["5122",10000],["5364",10000],["5179",7500],["5161",4652],["5133",4200],["5136",2000]],"economic_expenditure_total_czk":41105048.16,"economic_financing":[["8115",4777700]],"economic_financing_total_czk":4777700,"economic_revenue":[["1211",9500000],["3111",9447000],["1121",4900000],["4216",3597777.16],["1111",3400000],["1511",1000000],["4116",906455],["1113",620000],["1345",600000],["2132",438000],["2111",320200],["2324",303200],["4122",296416],["4112",233800],["1112",220000],["1122",180000],["2131",140000],["1386",60000],["1381",50000],["4111",32500],["1341",20000],["1387",20000],["2322",17500],["2119",10000],["1361",7000],["1334",3500],["2139",3000],["2141",500],["2329",500]],"economic_revenue_total_czk":36327348.16,"purpose_expenditure":[["3639",10828160],["2212",7080021.56],["3117",4256892.6],["6171",2861900],["2321",2500000],["3745",2030634],["3631",1998000],["6112",1901000],["3392",1413700],["3722",764500],["3326",700000],["5512",680000],["3723",678200],["3412",520700],["3399",431700],["6399",423780],["3419",300000],["3612",260000],["6320",247000],["2141",180000],["4359",158500],["3330",150000],["3632",100000],["5213",100000],["1031",80000],["5519",80000],["3729",60000],["3613",59500],["3635",50000],["3744",40000],["6114",37360],["3314",35000],["3319",23500],["1014",20000],["2341",20000],["6310",15000],["1037",10000],["6402",10000]],"purpose_expenditure_total_czk":41105048.16},"actual":{"economic_expenditure":[["6121",4017048.75],["5169",2647984.16],["5011",2490355],["5331",2300000],["5023",1443634],["5171",1113699.4],["5031",854935],["5336",733892.6],["6202",690000],["5213",680000],["5154",561010.42],["5365",423780],["5222",395000],["5032",355619],["5139",349029.12],["5329",316236],["5021",296252],["6123",288870],["5163",260999.69],["5499",187940],["5137",184308.68],["5153",170800.64],["5223",150000],["5156",120790.02],["5178",107201.16],["6129",98797],["5175",97177.8],["5194",93417.4],["5151",81547.9],["5162",77884.08],["5173",70747.4],["5168",62793.8],["5321",44332],["6130",41700],["5167",23988.8],["5164",22335.5],["5362",21792],["5038",10136],["5134",9157],["5019",7739.88],["5179",7479],["5161",5069],["5133",1197]],"economic_expenditure_total_czk":21916677.2,"economic_financing":[["8115",-4869573.39],["8118",-3000000]],"economic_financing_total_czk":-7869573.39,"economic_revenue":[["1211",9602181.94],["1121",5142416.68],["1111",3643786.24],["4216",3597777.16],["1511",1682020.86],["2111",1092763.51],["4116",906455],["1113",679597.24],["1345",609526.12],["2132",498994],["1122",423780],["2324",421768.17],["1112",335172.55],["4122",296416],["4112",233800],["1386",187350.74],["2131",155004.25],["1387",73427.65],["3111",67405],["2141",37500],["4111",32500],["2322",27049],["1341",20760.88],["1361",7990],["2139",6000],["1334",3323.1],["1381",1484.5]],"economic_revenue_total_czk":29786250.59,"purpose_expenditure":[["2212",3170509.76],["3117",3168515.68],["6171",3021282.72],["3639",2154141.33],["3745",2116504.89],["6112",1845896.82],["3392",1232435],["3723",708714.59],["3722",574338.31],["3412",493915.59],["3399",435797.2],["6399",423780],["3631",414128.91],["3419",281341],["2321",278804.68],["6320",247052],["5512",246151.01],["1031",230580.8],["2141",180000],["4359",152154.37],["3330",150000],["5519",68659],["3613",44391.4],["3612",43023.5],["3326",36000],["6114",33500],["3314",33328],["3319",33310.7],["3744",32310.75],["3729",21235.5],["2341",20328],["6310",13947.69],["1037",10000],["3632",598]],"purpose_expenditure_total_czk":21916677.2}},"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."}}}}