{"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:00234079","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00234079","name":"Město Žebrák","short_name":"Žebrák","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Beroun","municipality_code":532029},"amounts":{"revenue_approved":79934787.65,"revenue_adjusted":81614889.05,"revenue_actual":75630988.06,"expense_approved":138453700,"expense_adjusted":140500225.4,"expense_actual":86857763.96,"tax_revenue":63786963.27,"nontax_revenue":7311000.39,"capital_revenue":1218823,"transfer_revenue":3314201.4,"current_expense":56876291.06,"capital_expense":29981472.9,"budget_balance":-11226775.9,"cash_current":54848887.7,"cash_previous":66004396.6},"ratios":{"revenue_execution":0.92668126,"expense_execution":0.61820373,"balance_to_revenue":-0.14844148,"cash_to_expense":0.63147939,"cash_yoy":-0.1690116,"capital_expense_share":0.34517896,"transfer_revenue_share":0.04382068},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00234079/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00234079"},"seo":{"slug":"zebrak","path":"/cz/municipalities/zebrak/"},"population":{"value":2236,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":79934787.65,"expenditure_czk":138453700,"financing_czk":58518912.35,"balance_czk":-58518912.35},{"stage":"revised","revenue_czk":81614889.05,"expenditure_czk":140500225.4,"financing_czk":58885336.35,"balance_czk":-58885336.35},{"stage":"actual","revenue_czk":75630988.06,"expenditure_czk":86857763.96,"financing_czk":11226775.9,"balance_czk":-11226775.9}],"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",68130000],["5169",12002900],["5331",11669700],["6123",11010000],["5011",7801000],["5171",6426000],["5222",3752000],["5023",2300000],["5031",2136000],["6122",1611500],["5154",1440000],["5032",981000],["5362",958600],["5139",880000],["5021",811000],["6119",750000],["5229",675000],["5137",630000],["5168",620000],["5153",410000],["5156",360000],["5163",336000],["5136",265000],["5162",255000],["5166",255000],["5134",210000],["5151",210000],["5323",200000],["6111",200000],["5167",165000],["5499",150000],["5164",140000],["5161",110000],["5175",82000],["5194",80000],["5493",80000],["5212",60000],["5179",55000],["5038",50000],["5131",50000],["5172",31000],["5152",30000],["5173",27000],["5019",17000],["5492",15000],["5132",10000],["5138",10000],["5133",5000],["5039",1000]],"economic_expenditure_total_czk":138453700,"economic_financing":[["8115",58518912.35]],"economic_financing_total_czk":58518912.35,"economic_revenue":[["1211",24000000],["1121",14000000],["1111",9500000],["4216",7200000],["1511",6000000],["4213",4301787.65],["1385",2200000],["4112",1900000],["1113",1800000],["2132",1625000],["1345",1300000],["2141",1150000],["1387",1000000],["1122",700000],["1112",600000],["2131",430000],["2324",430000],["2111",265000],["1361",250000],["1381",200000],["1386",200000],["2212",200000],["4121",200000],["2119",150000],["1334",100000],["2142",50000],["1341",40000],["2321",40000],["4111",37000],["1342",20000],["2322",20000],["2112",15000],["1343",10000],["1346",1000]],"economic_revenue_total_czk":79934787.65,"purpose_expenditure":[["3113",23755700],["3639",21850000],["6171",10210000],["5512",9940000],["3745",9800000],["2219",7400000],["3115",6900000],["2212",6850000],["3319",5134000],["3419",5037000],["3111",4500000],["4357",3520000],["5311",3300000],["6112",3000000],["3722",2800000],["3631",1900000],["3729",1900000],["3421",1890000],["3727",1300000],["3612",1100000],["6399",950000],["3314",900000],["3635",750000],["3141",610000],["2310",500000],["3721",400000],["3330",330000],["3399",300000],["3349",250000],["3632",250000],["2292",200000],["2321",200000],["5213",100000],["3543",90000],["3231",80000],["1014",70000],["2221",50000],["3392",50000],["3741",50000],["6310",50000],["6114",37000],["1032",35000],["4199",30000],["3341",20000],["3429",20000],["4350",15000],["3749",10000],["4351",10000],["4359",5000],["4379",5000]],"purpose_expenditure_total_czk":138453700},"revised":{"economic_expenditure":[["6121",62084086],["5169",13908064.52],["5331",11919700],["6123",9276082],["5011",8151477.91],["5171",6272788],["5222",3517195],["6130",2344800],["5023",2300000],["5031",2226822.09],["5362",1996341],["5154",1804242.88],["6122",1766095],["5139",1630630.6],["5336",1410900.4],["5137",1292208],["5032",960393],["5021",939156],["6119",935000],["5229",675000],["5168",518336],["5163",482982],["5153",427377],["5156",375538],["5166",313991],["6322",300000],["5134",271075],["5136",260652],["5151",257776],["5162",223514],["5499",218617],["5323",210000],["5164",192866],["5194",180129],["5167",128723],["5172",111469],["5175",102351],["5493",70013],["5492",58200],["5179",55000],["5161",53824],["5038",50000],["5131",50000],["5173",42540],["5152",38508],["5132",20000],["5192",16848],["5138",15714],["5019",15000],["5365",11000],["5133",5000],["5329",5000],["5410",5000],["5363",2000],["5191",200]],"economic_expenditure_total_czk":140500225.4,"economic_financing":[["8115",58885336.35]],"economic_financing_total_czk":58885336.35,"economic_revenue":[["1211",24000000],["1121",14000000],["1111",9500000],["4216",7200000],["1511",6491200],["4213",4301787.65],["1385",2200000],["1113",1800000],["2132",1625000],["4112",1408800],["1345",1300000],["2141",1150000],["4122",1117950],["1387",1000000],["1122",700000],["1112",600000],["4116",558207.4],["2131",430000],["2324",430000],["2111",265000],["1361",250000],["1381",200000],["1386",200000],["2212",200000],["4121",200000],["2119",150000],["1334",100000],["2142",50000],["4111",40944],["1341",40000],["2321",40000],["1342",20000],["2322",20000],["2112",15000],["1343",10000],["1346",1000]],"economic_revenue_total_czk":81614889.05,"purpose_expenditure":[["3113",23983500.4],["3639",21826900],["6171",10206056],["5512",10131275],["3745",9705050],["2219",7400000],["3115",7125000],["2212",6850000],["3419",5022000],["3319",4978900],["3111",4500000],["4357",4478100],["5311",3353000],["6112",3000000],["3722",2928000],["3631",1921399.12],["3729",1900000],["3421",1890000],["3727",1300000],["6399",1233991],["3612",1101700.88],["3314",942900],["3635",750000],["3141",610000],["2310",500000],["3721",400000],["3399",343200],["3330",330000],["3349",288500],["3632",250000],["2292",210000],["2321",200000],["6310",116009],["5213",100000],["3543",90000],["3231",86000],["1014",70000],["3741",52300],["3341",50500],["3392",50000],["6114",40944],["2221",40000],["1032",35000],["4199",30000],["3429",20000],["1070",15000],["4350",15000],["3749",10000],["4351",10000],["4379",10000]],"purpose_expenditure_total_czk":140500225.4},"actual":{"economic_expenditure":[["6121",25942346.9],["5169",12238785.95],["5331",11419700],["5011",8151475],["5222",3459000],["5171",2715899.81],["6130",2344800],["5031",2220819],["5023",2175740],["5362",1980751.06],["5154",1804241.73],["5139",1602697.47],["5336",1410900.4],["5137",1236246.72],["6122",1213310],["5032",889111],["5021",800316],["5229",587500],["5168",518335.31],["5153",415742.93],["5163",348041.81],["5156",327424.38],["5166",311037.22],["6322",300000],["5151",254541],["5136",231092.4],["5162",208538.94],["5499",191250],["5164",186685.71],["6119",181016],["5194",180088.19],["5323",177088],["5167",118356.51],["5172",111468.01],["5175",89466.74],["5134",78569.16],["5182",71267],["5493",67000],["5161",53642.05],["5492",48200],["5173",40098],["5152",38508],["5038",35107],["5192",16313],["5138",15713.74],["5179",12555.54],["5132",10953.28],["5365",10900],["5329",5000],["5410",5000],["5019",2923],["5363",2000],["5191",200]],"economic_expenditure_total_czk":86857763.96,"economic_financing":[["8115",11068057.9],["8901",158718]],"economic_financing_total_czk":11226775.9,"economic_revenue":[["1211",23303464.79],["1121",12478394.93],["1111",11228969.97],["1511",9244092.3],["2321",2500000],["1113",1649232.84],["2132",1635004.92],["1387",1595577.66],["1345",1413382],["4112",1408800],["3111",1178823],["4122",1117950],["1122",1000440],["2141",974317.6],["1112",813347.07],["2111",614996.4],["2324",612656.5],["4116",558207.4],["1386",454627.51],["1361",348680],["2229",278590.37],["2212",222750],["4121",188300],["2131",182795.9],["2119",181732.7],["1385",159157.01],["2142",75350],["1341",44317],["4111",40944],["3113",40000],["2322",22902],["1334",22526.4],["1343",17640],["1342",9000],["2112",6217],["1381",3613.79],["2211",3000],["2123",671],["1346",500],["2328",16]],"economic_revenue_total_czk":75630988.06,"purpose_expenditure":[["3639",18061193.64],["6171",10064372.15],["3113",7373007.77],["3115",7124060],["3745",6254182.09],["4357",4161631],["3319",3952298.5],["3419",3672755],["5311",3352009.88],["3722",2927864.97],["6112",2848193],["3111",2193828],["3631",1921355.68],["3729",1853179.84],["3421",1840800],["3727",1232441.87],["6399",1216799.65],["3612",1101687.54],["3314",942832.27],["2219",849145.27],["5512",821027.14],["3141",610000],["2212",477168.86],["3399",343185.67],["3330",310000],["3349",288431.1],["3721",274391.96],["2292",177088],["3632",101203.34],["3231",85786.05],["3741",52249],["2321",51556.64],["3341",50464.48],["3392",50000],["1014",41599.8],["6114",40944],["6310",31073.07],["3543",26545.1],["2221",16701.63],["1070",15000],["3429",11000],["3749",10000],["4199",10000],["4379",10000],["4350",7500],["5213",1210]],"purpose_expenditure_total_czk":86857763.96}},"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."}}}}