{"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:00640468","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00640468","name":"Obec Zichovec","short_name":"Zichovec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kladno","municipality_code":571423},"amounts":{"revenue_approved":4665900,"revenue_adjusted":5111050,"revenue_actual":5386000.73,"expense_approved":5385000,"expense_adjusted":5826908,"expense_actual":5248605.38,"tax_revenue":4191398.73,"nontax_revenue":833019,"capital_revenue":30000,"transfer_revenue":331583,"current_expense":3993454.83,"capital_expense":1255150.55,"budget_balance":137395.35,"cash_current":5791678.02,"cash_previous":5654282.67},"ratios":{"revenue_execution":1.05379535,"expense_execution":0.90075309,"balance_to_revenue":0.02550972,"cash_to_expense":1.10346989,"cash_yoy":0.02429934,"capital_expense_share":0.23913982,"transfer_revenue_share":0.06156386},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00640468/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00640468"},"seo":{"slug":"zichovec","path":"/cz/municipalities/zichovec/"},"population":{"value":211,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4665900,"expenditure_czk":5385000,"financing_czk":719100,"balance_czk":-719100},{"stage":"revised","revenue_czk":5111050,"expenditure_czk":5826908,"financing_czk":715858,"balance_czk":-715858},{"stage":"actual","revenue_czk":5386000.73,"expenditure_czk":5248605.38,"financing_czk":-137395.35,"balance_czk":137395.35}],"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",1778000],["6121",1180000],["5023",460000],["5901",445000],["5154",380000],["5139",295000],["5021",290000],["5171",219000],["5175",50000],["5219",50000],["5032",40000],["5163",33000],["5339",32000],["5194",30000],["5156",20000],["5222",15000],["5162",14000],["5137",10000],["5229",10000],["5362",10000],["5321",7000],["5151",6000],["5223",5000],["5038",2000],["5161",2000],["5167",2000]],"economic_expenditure_total_czk":5385000,"economic_financing":[["8115",719100]],"economic_financing_total_czk":719100,"economic_revenue":[["1211",1620000],["1121",850000],["1111",600000],["2111",560000],["1345",300000],["1511",240000],["1113",140000],["2141",100000],["4112",74900],["1112",40000],["4111",30000],["4116",25000],["1386",15000],["2324",14000],["1342",12000],["1122",10000],["2131",10000],["1387",8000],["2132",6000],["1341",4000],["1361",3000],["1334",2000],["1381",2000]],"economic_revenue_total_czk":4665900,"purpose_expenditure":[["2212",1200000],["3745",750000],["6171",700000],["2321",650000],["6112",500000],["3635",370000],["3722",300000],["3723",280000],["3631",200000],["3399",150000],["3419",150000],["3639",50000],["3113",32000],["3421",30000],["6399",10000],["5212",5000],["5512",5000],["6310",3000]],"purpose_expenditure_total_czk":5385000},"revised":{"economic_expenditure":[["5169",2069956],["6121",1199000],["5023",430000],["5021",411697],["5011",328000],["5154",317000],["5139",260978],["5171",194000],["5031",117000],["5032",88000],["5137",62000],["5175",61500],["6122",57000],["5363",40000],["5163",33600],["5339",32000],["5156",25500],["5222",22000],["5229",17000],["5365",12000],["5362",10000],["5162",9000],["5194",7000],["5151",6000],["5321",5000],["5901",5000],["5161",2077],["5038",2000],["5167",2000],["5499",600]],"economic_expenditure_total_czk":5826908,"economic_financing":[["8115",715858]],"economic_financing_total_czk":715858,"economic_revenue":[["1211",1620000],["1121",850000],["2111",733125],["1111",608472],["1345",284000],["1511",275000],["4116",246475],["1113",125000],["4112",71800],["1112",62000],["2141",62000],["1386",35000],["3111",30000],["2132",29400],["4111",15608],["1387",14000],["1122",12000],["1342",12000],["1341",7150],["2131",7000],["2324",5000],["1361",3750],["1334",2000],["1385",270]],"economic_revenue_total_czk":5111050,"purpose_expenditure":[["2212",1250000],["6171",1119500],["3745",715600],["2321",662000],["6112",450000],["3723",430500],["3635",270000],["3722",261600],["3631",170000],["3419",150000],["3639",108000],["3399",94300],["3113",32000],["3421",30000],["6399",22000],["3721",18000],["6114",15608],["3314",8200],["3729",6000],["5212",5000],["5512",5000],["6310",3600]],"purpose_expenditure_total_czk":5826908},"actual":{"economic_expenditure":[["5169",1733795.11],["6121",1198860.55],["5023",429167],["5021",410847],["5011",327732],["5154",244335],["5139",217408.94],["5171",185273.4],["5031",114409],["5032",76951],["5362",-70310],["5137",60900],["5175",60584.35],["6122",56290],["5363",40000],["5163",32732.2],["5339",31280],["5156",24571.5],["5222",21664],["5229",16874],["5365",11550],["5194",6079],["5162",5351.33],["5321",5000],["5151",3428],["5038",1862],["5161",1370],["5499",600]],"economic_expenditure_total_czk":5248605.38,"economic_financing":[["8118",-10000000],["8117",9000000],["8115",862604.65]],"economic_financing_total_czk":-137395.35,"economic_revenue":[["1211",1764044.63],["1121",946545.61],["2111",731326],["1111",654999.37],["1345",283063],["1511",274779.44],["4116",244175],["1113",124932.85],["4112",71800],["1112",61661.89],["2141",61125],["1386",34473.69],["3111",30000],["2132",29400],["4111",15608],["1387",13513.33],["1122",11550],["1342",10674],["1341",7150],["2131",6488],["2324",4680],["1361",3750],["1381",260.92]],"economic_revenue_total_czk":5386000.73,"purpose_expenditure":[["2212",1246096.53],["6171",1101462.37],["3745",708852.02],["2321",656271.8],["6112",440417],["3723",430259.11],["3722",255016.26],["3639",108000],["3631",99420.85],["3399",83871],["3419",80927.5],["6399",-58760],["3113",31280],["3721",17780.13],["6114",15608],["3421",9084.68],["3314",8541],["3729",5620.93],["5512",5000],["6310",3506.2],["3751",350]],"purpose_expenditure_total_czk":5248605.38}},"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."}}}}