{"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:00282979","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00282979","name":"Město Židlochovice","short_name":"Židlochovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Brno-venkov","municipality_code":584282},"amounts":{"revenue_approved":272174700,"revenue_adjusted":253944400,"revenue_actual":249438749.35,"expense_approved":258745500,"expense_adjusted":243893600,"expense_actual":226315170.32,"tax_revenue":119516852.83,"nontax_revenue":61192173.91,"capital_revenue":2784350,"transfer_revenue":65945372.61,"current_expense":211515468.28,"capital_expense":14799702.04,"budget_balance":23123579.03,"cash_current":31912342.5,"cash_previous":21655542.38},"ratios":{"revenue_execution":0.98225733,"expense_execution":0.92792583,"balance_to_revenue":0.09270243,"cash_to_expense":0.14100841,"cash_yoy":0.47363395,"capital_expense_share":0.06539421,"transfer_revenue_share":0.26437501},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00282979/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00282979"},"seo":{"slug":"zidlochovice","path":"/cz/municipalities/zidlochovice/"},"population":{"value":3645,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":272174700,"expenditure_czk":258745500,"financing_czk":-13429200,"balance_czk":13429200},{"stage":"revised","revenue_czk":253944400,"expenditure_czk":243893600,"financing_czk":-10050800,"balance_czk":10050800},{"stage":"actual","revenue_czk":249438749.35,"expenditure_czk":226315170.32,"financing_czk":-23123579.03,"balance_czk":23123579.03}],"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":[["5011",90160000],["6121",47571000],["5031",22280000],["5169",19209000],["5365",11000000],["5331",10700000],["5032",8089000],["5154",3638000],["5141",3590000],["5139",3471000],["5021",3304000],["5499",3200000],["5164",3024000],["5329",2548100],["5171",2385000],["5153",2375000],["5161",2200000],["5168",1952000],["5023",1900000],["5222",1600000],["5362",1590000],["5223",1565000],["5151",1384000],["5137",1360000],["5163",1263000],["5156",935000],["5162",868000],["5138",780000],["5166",664000],["5167",610000],["5175",421000],["5136",420000],["5323",368000],["6460",350000],["5038",326000],["5493",275000],["5660",250000],["5134",235000],["5229",200000],["5123",110000],["5225",100000],["5173",82000],["5179",70000],["5041",60000],["5903",50000],["5194",31000],["5142",30000],["5192",30000],["5199",30000],["5909",30000],["5364",22400],["5172",20000],["5133",15000],["5019",5000]],"economic_expenditure_total_czk":258745500,"economic_financing":[["8124",-13090000],["8115",-339200]],"economic_financing_total_czk":-13429200,"economic_revenue":[["1211",45439000],["4216",35543000],["4112",30748000],["2212",23630000],["1121",23142000],["4116",17947000],["1111",16915000],["2111",14560500],["1122",11000000],["1361",9500000],["1511",7850000],["4121",7500000],["2132",6620000],["4122",3257000],["1345",3200000],["4113",3000000],["1113",2927000],["2449",1821000],["2329",1800000],["1112",1388000],["2324",1135000],["4129",574200],["2460",450000],["1386",420000],["3112",300000],["1387",280000],["4221",233000],["1341",200000],["1381",200000],["2112",150000],["2411",89000],["4111",84000],["1343",50000],["1359",50000],["2119",50000],["2141",42000],["2321",40000],["2131",20000],["2133",15000],["2143",5000]],"economic_revenue_total_czk":272174700,"purpose_expenditure":[["6171",108444000],["2219",45196700],["6399",12500000],["5311",10915000],["4351",9814000],["3113",6725000],["3612",5654000],["3639",4712000],["6310",4000000],["3429",3385000],["2115",3334000],["4356",3236000],["3722",3140000],["3319",3027000],["4319",2990000],["6112",2921000],["3111",2557000],["3613",2230000],["3723",2200000],["3141",2000000],["3314",1955000],["3631",1950000],["2321",1849000],["4379",1623000],["5512",1526000],["3745",1391000],["2141",1365000],["2223",1350000],["3341",980000],["3726",955000],["3729",826000],["6320",810000],["3611",650000],["2212",535000],["3349",430000],["2292",368000],["3399",165000],["2221",150000],["3419",150000],["3635",100000],["3721",100000],["2143",84400],["6114",84000],["2331",50000],["5213",50000],["5274",50000],["2229",40000],["3329",40000],["3632",38000],["2299",30000],["1014",28000],["6402",22400],["5273",20000]],"purpose_expenditure_total_czk":258745500},"revised":{"economic_expenditure":[["5011",89912100],["5031",22597000],["5169",21348600],["5365",11162300],["5331",10700000],["5171",8379400],["5032",8375800],["6121",8267800],["5154",4427600],["5139",3847900],["5141",3568000],["5499",3477000],["5161",3414000],["5336",3315700],["6125",3139600],["6123",2921800],["5023",2860000],["5164",2663300],["5021",2546800],["5153",2357700],["5329",2023800],["5168",1733500],["5137",1629000],["5222",1621500],["5362",1606200],["5151",1570900],["5223",1457700],["5163",1383000],["5166",1221100],["5138",997100],["5156",952800],["5167",904400],["5175",686700],["5162",679300],["6111",653800],["6351",623500],["6122",521000],["5622",500000],["5123",443200],["5136",399600],["5323",368000],["5229",362300],["6460",350000],["5038",346000],["5134",316900],["5493",261500],["5173",106800],["5225",100000],["5172",95200],["5221",92500],["5194",84800],["5179",70200],["5660",69000],["5041",55900],["5903",50000],["5192",49000],["5142",35300],["5199",30000],["5909",30000],["5904",23900],["5364",22400],["5212",19000],["5811",15600],["5494",15100],["5133",14500],["5492",13500],["5019",4400],["5039",1300]],"economic_expenditure_total_czk":243893600,"economic_financing":[["8124",-13090000],["8115",3039200]],"economic_financing_total_czk":-10050800,"economic_revenue":[["1211",42732800],["4112",30748500],["2212",25903700],["1121",22615600],["1111",16348800],["2111",15758500],["4116",14866100],["1122",11161300],["1361",10205300],["4121",9302700],["1511",8025000],["2132",7334100],["4216",5078100],["2322",4763300],["2324",3818700],["4122",3265100],["1345",3200000],["1113",2990400],["3122",2574700],["4113",2494100],["2329",1843500],["2449",1821000],["1112",1475200],["1386",824000],["2226",506900],["2420",500000],["2460",450000],["1343",436500],["2112",388500],["2141",338500],["1387",323000],["3112",293200],["4221",233000],["3113",207400],["1341",200000],["2321",161900],["4129",158200],["2131",121200],["2411",89500],["2119",86500],["4111",85000],["4222",72000],["4171",54400],["1359",26000],["1334",24800],["2133",16400],["3111",8000],["1381",7000],["2143",5000],["2310",1000]],"economic_revenue_total_czk":253944400,"purpose_expenditure":[["6171",109948100],["4351",13383300],["6399",12661300],["5311",10970000],["3113",10319800],["3639",4945800],["2331",4827000],["3319",4425000],["5512",4221100],["6112",4188000],["3429",4174200],["3612",4042600],["6310",4037500],["4356",4005000],["2115",3949000],["2219",3807800],["4319",3705100],["3111",3088200],["3722",3054700],["3631",2990000],["3745",2855800],["3613",2432000],["3723",2400000],["2212",2149100],["3314",2073000],["3141",2000000],["4379",1857300],["2321",1756000],["2141",1462000],["2223",1380000],["3726",955000],["6320",877500],["3341",860000],["3729",860000],["3611",650000],["3349",430000],["2292",368000],["3419",296200],["2221",277500],["3399",259800],["3329",168000],["3632",134000],["3635",100000],["3721",100000],["6114",89000],["2143",84400],["2229",50000],["5213",50000],["5274",50000],["2299",30000],["1014",28000],["6409",23900],["6402",22400],["5273",20000],["5279",1200]],"purpose_expenditure_total_czk":243893600},"actual":{"economic_expenditure":[["5011",82702644],["5031",20938542],["5169",19781850.15],["5365",11161390],["5331",10700000],["5171",7735298.16],["5032",7687962],["6121",7235585.04],["5154",4114703.91],["5499",3471905],["5161",3413819.8],["5139",3358808.91],["5336",3315432.23],["6125",3137833.45],["5141",3049017.94],["5023",2853067],["6123",2822830],["5164",2454077.57],["5021",2415203],["5329",2023441.78],["5153",1832866.14],["5168",1685317.99],["5137",1560930.85],["5222",1527479],["5151",1480453.5],["5163",1311234.46],["5223",1291171],["5166",1188423.53],["5362",1176283.13],["5138",933013.45],["5167",863866.07],["5156",828807.89],["5162",655183.84],["6111",652525],["5175",633869.03],["6351",623341.44],["5622",500000],["5123",391491.1],["5136",368842.94],["5323",367300],["5229",362277],["5038",341925],["6122",327587.11],["5134",288230.27],["5173",102065],["5221",92445],["5172",86950.4],["5194",78661.83],["5179",69293.01],["5660",60000],["5192",48453],["5041",44407.78],["5142",28964.26],["5909",26345],["5904",23823.36],["5493",23575],["5364",22389],["5811",15518],["5492",13500],["5212",7500],["5019",3046],["5133",1370],["5039",1032]],"economic_expenditure_total_czk":226315170.32,"economic_financing":[["8124",-13090000],["8115",-10250341.12],["8901",216762.09]],"economic_financing_total_czk":-23123579.03,"economic_revenue":[["1211",42249431.72],["4112",30748500],["2212",25513058.45],["1121",22615006.05],["1111",16166803.87],["4116",14865582.26],["2111",14002876.24],["1122",11161290],["1361",10205208],["4121",8931059],["1511",8024455.97],["2132",7332757.83],["4216",5078026.69],["2322",4762752],["2324",3683452.63],["4122",3265066],["1113",2989694.89],["1345",2877546.4],["3122",2573950],["4113",2494089.66],["2329",1842813.27],["2449",1820922],["1112",1474204.99],["1386",823982.27],["2420",500000],["2226",470706],["1343",436440],["2460",402782],["2141",332881.41],["1387",322929.69],["4221",232632],["3113",202400],["4129",158123],["1341",138498],["2112",129475.52],["2321",110900],["2131",109163.26],["2411",89105.53],["4111",85000],["2119",74327.88],["4222",72000],["1334",24754.2],["4171",15294],["2133",12626.42],["3111",8000],["1381",6606.78],["2310",1000],["2143",573.47]],"economic_revenue_total_czk":249438749.35,"purpose_expenditure":[["6171",102891966.34],["4351",13049930.96],["6399",12273852.14],["3113",10240297.89],["5311",10053390],["2331",4807974.59],["3639",4699823.2],["3319",4255119.07],["6112",4070288.35],["5512",4021668.99],["2115",3827602.65],["3612",3626950.72],["3429",3599657.87],["6310",3513451.4],["4356",3434982.37],["3111",2955612.87],["2219",2905713.11],["4319",2897175.02],["3722",2846308.35],["3745",2695796.21],["3631",2673669.76],["3723",2372514.97],["2212",2107158.28],["3141",2000000],["3314",1962158.74],["3613",1946860.65],["2321",1755263.5],["4379",1559696.85],["2141",1340047.48],["2223",1041705.75],["6320",810801],["3726",783092.21],["3729",781207.2],["3341",522957.7],["2292",367300],["3419",280443.2],["3349",269226.48],["2221",268512.39],["3399",232395.4],["3329",127050],["3632",115462.04],["6114",88320.99],["2143",84138],["3721",37292.2],["2299",24786.84],["6409",23823.36],["2229",22930.29],["6402",22389],["3611",13575],["1014",11661.94],["5279",1167]],"purpose_expenditure_total_czk":226315170.32}},"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."}}}}