{"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:00573621","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00573621","name":"Obec Záchlumí","short_name":"Záchlumí","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Tachov","municipality_code":541664},"amounts":{"revenue_approved":13654560,"revenue_adjusted":16343178.4,"revenue_actual":15760028.94,"expense_approved":13654560,"expense_adjusted":26951918.4,"expense_actual":25005068.51,"tax_revenue":12242997.3,"nontax_revenue":1137653.24,"capital_revenue":10000,"transfer_revenue":2369378.4,"current_expense":12885873.02,"capital_expense":12119195.49,"budget_balance":-9245039.57,"cash_current":18290931.65,"cash_previous":16533324.11},"ratios":{"revenue_execution":0.96431848,"expense_execution":0.92776581,"balance_to_revenue":-0.58661311,"cash_to_expense":0.73148896,"cash_yoy":0.10630697,"capital_expense_share":0.48466956,"transfer_revenue_share":0.15034099},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00573621/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00573621"},"seo":{"slug":"zachlumi-00573621","path":"/cz/municipalities/zachlumi-00573621/"},"population":{"value":473,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":13654560,"expenditure_czk":13654560,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":16343178.4,"expenditure_czk":26951918.4,"financing_czk":10608740,"balance_czk":-10608740},{"stage":"actual","revenue_czk":15760028.94,"expenditure_czk":25005068.51,"financing_czk":9245039.57,"balance_czk":-9245039.57}],"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",3488000],["6121",2778595],["5169",1927000],["5331",1370000],["5011",1130000],["5023",950000],["5031",525000],["5154",266000],["5021",205000],["5032",194000],["5139",124000],["5492",80000],["5222",64000],["5168",60000],["5166",50000],["5156",45000],["5163",40500],["5137",40000],["5194",40000],["5321",33050],["5499",30000],["5323",29043],["5173",20000],["5167",17000],["5136",15000],["5175",15000],["5365",15000],["5329",13300],["5364",13072],["5162",12000],["5903",10000],["5151",8000],["5153",8000],["5221",8000],["5038",5000],["5159",5000],["5179",5000],["5213",5000],["5229",5000],["5041",4000],["5161",2000]],"economic_expenditure_total_czk":13654560,"economic_revenue":[["1211",4710000],["1121",2390000],["1111",1759000],["4116",1400000],["1511",1100000],["2132",609560],["1345",340000],["1113",300000],["4122",200000],["2141",170000],["2324",160000],["1112",140000],["4112",108000],["1386",55000],["2131",35000],["4111",30000],["4121",30000],["1341",28000],["1387",25000],["2111",20000],["2321",20000],["1381",10000],["1361",5000],["2119",5000],["1334",3000],["2139",2000]],"economic_revenue_total_czk":13654560,"purpose_expenditure":[["3322",2506000],["6171",2476945],["2321",2150000],["6112",1299000],["3639",762500],["3111",720000],["3113",650000],["3412",500000],["3722",500000],["3725",370000],["2310",353000],["3399",350000],["3631",240000],["3115",200000],["3721",80000],["3745",80000],["2212",75000],["3419",60000],["3421",55000],["3723",50000],["6320",30000],["2292",29043],["3314",22000],["3319",20000],["3613",15000],["6402",13072],["5213",10000],["5512",10000],["2329",9000],["6310",8000],["1014",6000],["3341",4000],["3632",1000]],"purpose_expenditure_total_czk":13654560,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",12580003],["5171",4117500],["5169",3061000],["5331",1370000],["5011",1130000],["5023",950000],["5336",585078.4],["5031",525000],["5365",285480],["5139",276733],["5154",267300],["6123",238000],["5021",218231],["6122",210000],["5032",194000],["5166",146800],["5137",141400],["5492",95000],["5222",64000],["5168",60000],["5194",55000],["5156",45000],["5163",42200],["5321",33050],["5499",31200],["5323",29043],["5175",20980],["5173",20580],["5167",17000],["5136",15000],["5329",13392],["5179",13300],["5364",13072],["5151",12000],["5162",12000],["5153",10000],["5903",10000],["5221",8000],["5019",7584],["5038",5000],["5213",5000],["5229",5000],["5909",4324],["5041",4000],["5039",2568],["5161",2100]],"economic_expenditure_total_czk":26951918.4,"economic_financing":[["8123",18000000],["8115",-7391260]],"economic_financing_total_czk":10608740,"economic_revenue":[["1211",4783000],["1121",2565000],["4116",2061078.4],["1511",1839000],["1111",1759000],["2132",615160],["4122",490000],["1113",340000],["1345",340000],["1122",270480],["2324",215000],["2141",170000],["1112",167000],["4222",141000],["4112",109800],["1386",95482],["2321",70200],["2322",66518],["2111",40000],["1387",37500],["2131",36000],["4121",35000],["4111",32500],["1341",28000],["1381",10000],["3113",10000],["1361",5000],["2119",5000],["1334",3000],["2139",2000],["2212",1460]],"economic_revenue_total_czk":16343178.4,"purpose_expenditure":[["4339",12520000],["3322",3175700],["6171",2354245],["6112",1299000],["3111",1035539.2],["3113",952039.2],["3639",870200],["2321",688600],["3412",607000],["3745",540000],["3399",515000],["3722",500000],["3725",370000],["6399",270480],["3631",253000],["2219",197000],["3613",133000],["2115",101800],["3721",80000],["2212",75000],["3421",70000],["3419",60000],["3723",50000],["6114",32500],["6320",31000],["3349",30000],["2292",29043],["3314",22200],["3319",20000],["6402",13072],["5213",10000],["5512",10000],["2329",9000],["2310",8500],["6310",8000],["1014",6000],["3341",4000],["3632",1000]],"purpose_expenditure_total_czk":26951918.4},"actual":{"economic_expenditure":[["6121",11672374.49],["5171",4024017.37],["5169",2667313.06],["5331",1370000],["5011",1070420],["5023",939512],["5336",585078.4],["5031",446409],["5365",270480],["6123",237500],["6122",209321],["5154",201926.78],["5139",196132.65],["5032",179883],["5166",131648],["5137",130895],["5021",129141],["5492",67600],["5222",60000],["5194",47858.5],["5168",42204.01],["5163",41191.2],["5156",39365],["5321",33050],["5499",31200],["5323",29043],["5173",14735],["5175",14131.86],["5136",13815],["5329",13392],["5179",13262],["5364",13072],["5151",11666],["5162",10861.63],["5167",9323],["5153",8621],["5221",8000],["5019",7584],["5038",4621],["5041",3796],["5039",2568],["5161",2056.56]],"economic_expenditure_total_czk":25005068.51,"economic_financing":[["8123",11002647.11],["8115",-1757607.54]],"economic_financing_total_czk":9245039.57,"economic_revenue":[["1211",4782449.31],["1121",2564382.34],["1511",1838714.54],["1111",1788224.72],["4116",1561078.4],["2132",615160],["4122",490000],["1113",338621.85],["1345",333431],["1122",270480],["2324",206064.34],["1112",167085.63],["4222",141000],["2141",125814.5],["4112",109800],["1386",93409.56],["2322",66518],["2321",64627],["1387",36612.49],["2131",35889],["4121",35000],["4111",32500],["1341",25087],["2111",20324],["3113",10000],["1361",3780],["2139",1800],["2212",1456.4],["1381",718.86]],"economic_revenue_total_czk":15760028.94,"purpose_expenditure":[["4339",11527011.58],["3322",3104170.71],["6171",2153510.11],["6112",1221969],["3111",1035340.2],["3113",952039.2],["3639",738179.91],["2321",684400.2],["3412",606155.79],["3745",505650.25],["3399",468971.5],["3722",414429.74],["3725",351199.48],["6399",270480],["2219",195096],["3631",143513.51],["3613",127064.6],["2115",101800],["3421",69560],["3419",60000],["3723",46885.65],["3721",36004.48],["6320",30971],["2292",29043],["3349",28974],["6114",28176],["3314",21345],["6402",13072],["5512",10000],["2310",8276.4],["2329",8000],["6310",7075.2],["3341",3796],["2212",2250],["3632",658]],"purpose_expenditure_total_czk":25005068.51}},"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."}}}}