{"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:00640450","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00640450","name":"Obec Bílichov","short_name":"Bílichov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kladno","municipality_code":535125},"amounts":{"revenue_approved":6117504,"revenue_adjusted":7023459,"revenue_actual":6733627.12,"expense_approved":5833500,"expense_adjusted":7242130.77,"expense_actual":6178447.91,"tax_revenue":6283924.4,"nontax_revenue":107636.72,"capital_revenue":0,"transfer_revenue":342066,"current_expense":5723422.55,"capital_expense":455025.36,"budget_balance":555179.21,"cash_current":3549670.05,"cash_previous":2994490.84},"ratios":{"revenue_execution":0.95873374,"expense_execution":0.8531257,"balance_to_revenue":0.08244876,"cash_to_expense":0.57452456,"cash_yoy":0.1854002,"capital_expense_share":0.0736472,"transfer_revenue_share":0.05079966},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00640450/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00640450"},"seo":{"slug":"bilichov","path":"/cz/municipalities/bilichov/"},"population":{"value":214,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6117504,"expenditure_czk":5833500,"financing_czk":-284004,"balance_czk":284004},{"stage":"revised","revenue_czk":7023459,"expenditure_czk":7242130.77,"financing_czk":218671.77,"balance_czk":-218671.77},{"stage":"actual","revenue_czk":6733627.12,"expenditure_czk":6178447.91,"financing_czk":-555179.21,"balance_czk":555179.21}],"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":[["5169",2000000],["5011",770000],["5023",770000],["5171",375000],["5154",330000],["5139",305000],["5021",220000],["5901",200000],["5031",180000],["5032",165000],["5137",160000],["5175",70000],["5173",60000],["5156",50000],["5321",27500],["5162",25000],["5163",25000],["5323",20000],["5492",20000],["5136",18000],["5194",15000],["5155",10000],["5038",5000],["5363",5000],["5151",3000],["5161",3000],["5329",2000]],"economic_expenditure_total_czk":5833500,"economic_financing":[["8115",-284004]],"economic_financing_total_czk":-284004,"economic_revenue":[["1121",1700000],["1211",1500000],["1511",1300000],["1111",750000],["2131",350000],["1113",200000],["2111",116000],["4112",74904],["1112",60000],["1386",15000],["1122",10000],["1381",10000],["1387",10000],["3111",10000],["2119",8000],["1341",3600]],"economic_revenue_total_czk":6117504,"purpose_expenditure":[["6171",1538500],["3745",955000],["6112",870000],["3399",455000],["2321",400000],["3723",380000],["3722",360000],["3721",300000],["2212",200000],["3631",130000],["3319",80000],["3421",35000],["5512",30000],["2292",20000],["3111",15000],["3632",15000],["2310",10000],["3113",10000],["3326",10000],["3314",5000],["5212",5000],["5213",5000],["6310",5000]],"purpose_expenditure_total_czk":5833500},"revised":{"economic_expenditure":[["5169",1959500],["5171",1409000],["5023",879000],["5011",800000],["5154",331000],["6121",308000],["5021",230000],["5139",212000],["5031",205000],["6122",167130.77],["5032",165500],["5137",118000],["5175",99984],["5173",60000],["5321",49000],["5901",30000],["5162",25000],["5163",25000],["5156",20000],["5323",20000],["5339",20000],["5136",18000],["5194",16000],["5229",11000],["5155",10000],["5492",9986],["5365",7000],["5223",6000],["5038",5000],["5131",5000],["5363",5000],["5134",4000],["5151",3000],["5161",3000],["5164",3000],["5329",2000],["5029",769],["5019",261]],"economic_expenditure_total_czk":7242130.77,"economic_financing":[["8115",218671.77]],"economic_financing_total_czk":218671.77,"economic_revenue":[["1211",2306439],["1511",1335000],["1121",1310000],["1111",882000],["2131",350000],["1113",180000],["4222",153382],["2111",116000],["4116",105073],["1112",85000],["4112",71800],["1386",48000],["1387",18604],["2321",15000],["4111",11811],["1122",10000],["3111",10000],["2119",8000],["1341",4950],["1334",1000],["1335",1000],["1385",400]],"economic_revenue_total_czk":7023459,"purpose_expenditure":[["6171",2008116.77],["2212",1252000],["3745",980000],["6112",979000],["3399",470000],["3723",445000],["3722",363000],["3721",200000],["3631",162000],["2321",98000],["3319",80000],["3421",46000],["5512",30000],["2292",20000],["3113",20000],["3111",15000],["3632",15000],["6114",12014],["2310",10000],["3326",10000],["6399",7000],["3314",5000],["5212",5000],["5213",5000],["6310",5000]],"purpose_expenditure_total_czk":7242130.77},"actual":{"economic_expenditure":[["5169",1524846.93],["5171",1365623.8],["5023",878108.79],["5011",661854.21],["6121",287894.59],["5154",260845.05],["5021",178469],["5031",170165],["5139",169949.42],["6122",167130.77],["5032",142824],["5137",101751.34],["5175",86867],["5173",40456],["5321",30740],["5162",20272.53],["5339",20000],["5362",-18956],["5156",18565],["5163",15474],["5194",15246],["5229",10142],["5365",6720],["5223",6000],["5323",5559],["5134",3675.98],["5038",2695],["5164",2238.5],["5151",1716],["5029",769],["5161",544],["5019",261]],"economic_expenditure_total_czk":6178447.91,"economic_financing":[["8115",-555179.21]],"economic_financing_total_czk":-555179.21,"economic_revenue":[["1211",2431433.07],["1511",1334188.37],["1121",1301585.34],["1111",881270.17],["1113",172060.07],["4222",153382],["4116",105073],["1112",84844.66],["4112",71800],["2111",67338.72],["1386",47420.94],["2131",24088],["1387",18585.79],["2321",15000],["4111",11811],["1122",6720],["1341",4950],["2119",1210],["1381",379.55],["1334",302.84],["1335",183.6]],"economic_revenue_total_czk":6733627.12,"purpose_expenditure":[["6171",1658130.11],["2212",1251182],["6112",956028.9],["3745",915881.11],["3399",453849.13],["3723",443781.98],["3722",312895.87],["3631",80596.43],["3721",41196.38],["5512",26740],["3113",20000],["6399",-12236],["6114",11811],["3421",10500],["2292",5559],["6310",2532]],"purpose_expenditure_total_czk":6178447.91}},"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."}}}}