{"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:48527416","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"48527416","name":"Obec Kožichovice","short_name":"Kožichovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Třebíč","municipality_code":545309},"amounts":{"revenue_approved":17877000,"revenue_adjusted":21154523.6,"revenue_actual":20938630.44,"expense_approved":22019960,"expense_adjusted":25297483.6,"expense_actual":15545645.68,"tax_revenue":18295001.54,"nontax_revenue":1354684.3,"capital_revenue":31200,"transfer_revenue":1257744.6,"current_expense":7616855.25,"capital_expense":7928790.43,"budget_balance":5392984.76,"cash_current":29054629.65,"cash_previous":25597124.89},"ratios":{"revenue_execution":0.98979447,"expense_execution":0.61451352,"balance_to_revenue":0.25756149,"cash_to_expense":1.86898828,"cash_yoy":0.13507395,"capital_expense_share":0.51003288,"transfer_revenue_share":0.06006814},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/48527416/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/48527416"},"seo":{"slug":"kozichovice","path":"/cz/municipalities/kozichovice/"},"population":{"value":474,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":17877000,"expenditure_czk":22019960,"financing_czk":4142960,"balance_czk":-4142960},{"stage":"revised","revenue_czk":21154523.6,"expenditure_czk":25297483.6,"financing_czk":4142960,"balance_czk":-4142960},{"stage":"actual","revenue_czk":20938630.44,"expenditure_czk":15545645.68,"financing_czk":-5392984.76,"balance_czk":5392984.76}],"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",7270000],["5169",4108100],["5171",2016300],["5137",1240000],["5023",941500],["5901",900000],["5154",751900],["5011",736800],["6130",732200],["5331",546000],["5153",525000],["5139",443200],["5021",418600],["5031",355900],["5141",200000],["5032",151500],["5222",70000],["5163",64000],["5194",58000],["5168",53200],["5166",50000],["5212",47000],["5156",44400],["5151",44100],["5175",44000],["5136",43000],["5162",31500],["5329",29380],["5365",20000],["5167",13000],["5229",11500],["5133",10000],["5161",8400],["5221",6000],["5223",6000],["5164",5600],["5339",5000],["5132",4000],["5192",4000],["5038",3000],["5138",2500],["5019",2000],["5131",2000],["5039",1000],["5909",380]],"economic_expenditure_total_czk":22019960,"economic_financing":[["8115",6078440],["8124",-1935480]],"economic_financing_total_czk":4142960,"economic_revenue":[["1511",8000000],["1211",4300000],["1121",2000000],["1111",1550000],["2132",631500],["1345",396000],["1113",310000],["2324",132149],["4112",112351],["2111",92900],["1112",90000],["2141",90000],["2131",70000],["1386",35000],["1122",20000],["1387",18000],["2112",11000],["1341",10000],["1361",3000],["2119",3000],["1334",2000],["2310",100]],"economic_revenue_total_czk":17877000,"purpose_expenditure":[["3613",6240000],["6171",3020000],["2212",1890000],["3745",1700000],["6112",1200000],["3392",1110000],["1032",1100000],["3326",947800],["3639",725000],["3633",700000],["3631",560000],["3111",546000],["3722",480000],["3723",400000],["2321",300000],["6310",210000],["3399",160000],["5512",140000],["3329",120000],["3314",65000],["3635",50000],["1070",46000],["3412",40000],["3721",40000],["3341",36500],["3319",33000],["3429",25000],["4359",25000],["3726",20000],["6399",20000],["3349",15000],["2310",14160],["2219",10000],["3632",10000],["5213",10000],["3419",5500],["3522",5000],["2341",1000]],"purpose_expenditure_total_czk":22019960},"revised":{"economic_expenditure":[["6121",7738241],["5169",4157500],["5901",2180922],["5171",1925900],["6122",1849500],["5023",981900],["5154",771600],["5011",736800],["6130",732100],["5153",573400],["5331",546000],["5139",492169],["5021",469860],["5031",358400],["5336",287724.6],["5137",254300],["5141",200000],["5365",155620],["5032",154400],["5163",85500],["5222",73000],["5194",69000],["5151",55600],["5136",54900],["5168",53200],["5166",50000],["5175",47876],["5156",45200],["5162",31500],["5329",29380],["6119",14600],["5167",14300],["5212",13200],["5229",12916],["5133",10000],["5223",10000],["5161",8531],["5362",7000],["5138",6800],["5172",6800],["5221",6000],["5339",5000],["5132",4000],["5192",4000],["5019",3047],["5038",3000],["5909",2880],["5131",2200],["5164",1300],["5039",417]],"economic_expenditure_total_czk":25297483.6,"economic_financing":[["8115",6078440],["8124",-1935480]],"economic_financing_total_czk":4142960,"economic_revenue":[["1511",8000000],["1211",4698500],["1121",2514400],["1111",1980500],["4116",903203.6],["2132",723200],["1345",400100],["1113",332500],["2141",277400],["2324",191049],["1112",164000],["4222",155000],["1122",153520],["4112",112400],["2111",111200],["1386",91700],["1334",79100],["2131",72300],["4229",54641],["1387",36000],["4111",32500],["3111",31200],["2112",16300],["1341",10000],["1361",6000],["2119",5000],["2310",1900],["1381",800],["2328",100],["1382",10]],"economic_revenue_total_czk":21154523.6,"purpose_expenditure":[["3613",6443700],["6171",4579022],["3745",2533600],["2212",1890000],["6112",1251300],["3392",1126600],["1032",1100000],["3326",947800],["3111",833724.6],["3639",726416],["3633",700000],["3631",560000],["3722",480000],["3723",409700],["2321",300000],["6310",210000],["3399",160000],["6399",153520],["5512",148100],["3329",120000],["3421",80741],["3429",67000],["3314",65000],["3635",50000],["1070",49000],["3412",40000],["3721",40000],["3341",36500],["3319",33000],["6114",32500],["4359",29000],["3726",20000],["3349",15000],["2310",14160],["3419",13800],["2219",10000],["3632",10000],["5213",10000],["3522",5000],["6409",2300],["2341",1000]],"purpose_expenditure_total_czk":25297483.6},"actual":{"economic_expenditure":[["6121",5832630.43],["6122",1849500],["5169",1801848.89],["5171",1015832.22],["5023",981812],["5331",546000],["5011",543714],["5154",395757.09],["5031",347843],["5021",301769],["5336",287724.6],["6130",232140],["5153",187316.16],["5365",155610],["5139",152646.75],["5032",148908],["5141",129099.98],["5137",87732.48],["5163",82400],["5222",65000],["5151",43619.13],["5194",42912.5],["5136",41861],["5168",40026.8],["5156",38104.5],["5175",27548.9],["5329",25600],["5162",18570.73],["5166",16447],["6119",14520],["5212",13200],["5167",11289.5],["5229",10916],["5223",10000],["5362",7000],["5172",6729.42],["5138",6655.8],["5161",6296.8],["5339",5000],["5192",3890],["5019",3047],["5038",2978],["5131",2128],["5132",1403],["5909",500],["5039",117]],"economic_expenditure_total_czk":15545645.68,"economic_financing":[["8117",10000000],["8118",-10000000],["8115",-3457504.76],["8124",-1935480]],"economic_financing_total_czk":-5392984.76,"economic_revenue":[["1511",7828891.47],["1211",4698462.29],["1121",2514359.46],["1111",1980479.39],["4116",903203.6],["2132",710206],["1345",400030],["1113",332449.85],["2141",277321.97],["2324",190972.33],["1112",163914.28],["4222",155000],["1122",153510],["4112",112400],["1386",91607.23],["2111",84533],["1334",79097.3],["2131",72300],["4229",54641],["1387",35904.39],["4111",32500],["3111",31200],["2112",13531],["1341",9600],["1361",5950],["2119",4000],["2310",1820],["1381",738.65],["1382",7.23]],"economic_revenue_total_czk":20938630.44,"purpose_expenditure":[["3613",5817072.9],["3745",2310083.39],["6171",1482507.99],["6112",1251170.73],["3326",896078.77],["3111",833724.6],["3722",453083.52],["3639",398661.48],["3723",362442.19],["3631",293037.34],["2212",198027.85],["1032",188366.73],["6399",153510],["3392",139187.92],["6310",136062.98],["3329",114250],["3421",80680.38],["3399",73477.4],["3314",55207],["1070",49000],["3429",43679.57],["5512",34405.32],["3721",26317.5],["3341",26310],["6114",23023.4],["4359",15000],["3635",14520],["3319",14375],["2310",14160],["3349",11894],["3726",11816.02],["3419",11320.8],["3412",5441],["3522",5000],["3632",2304.4],["2219",445.5]],"purpose_expenditure_total_czk":15545645.68}},"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."}}}}