{"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:00254398","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00254398","name":"Město Abertamy","short_name":"Abertamy","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Karlovarský kraj","district_name":"Karlovy Vary","municipality_code":554979},"amounts":{"revenue_approved":24198100,"revenue_adjusted":35317997.91,"revenue_actual":34015138.02,"expense_approved":22698100,"expense_adjusted":33817997.91,"expense_actual":31939971.61,"tax_revenue":21109951.4,"nontax_revenue":6175661.99,"capital_revenue":1337615,"transfer_revenue":5391909.63,"current_expense":25956692.12,"capital_expense":5983279.49,"budget_balance":2075166.41,"cash_current":7667090.43,"cash_previous":7058276.97},"ratios":{"revenue_execution":0.9631106,"expense_execution":0.94446666,"balance_to_revenue":0.06100714,"cash_to_expense":0.24004688,"cash_yoy":0.08625525,"capital_expense_share":0.18732889,"transfer_revenue_share":0.158515},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00254398/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00254398"},"seo":{"slug":"abertamy","path":"/cz/municipalities/abertamy/"},"population":{"value":822,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":24198100,"expenditure_czk":22698100,"financing_czk":-1500000,"balance_czk":1500000},{"stage":"revised","revenue_czk":35317997.91,"expenditure_czk":33817997.91,"financing_czk":-1500000,"balance_czk":1500000},{"stage":"actual","revenue_czk":34015138.02,"expenditure_czk":31939971.61,"financing_czk":-2075166.41,"balance_czk":2075166.41}],"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",4837000],["5011",3580000],["5171",2970000],["5331",1650000],["5154",1475000],["5031",1010000],["5023",900000],["5021",657000],["5139",620000],["6121",600000],["5137",530000],["5032",500000],["5141",500000],["5153",445000],["5163",340000],["6119",300000],["5166",200000],["6123",200000],["5222",175000],["5362",155000],["5138",150000],["5156",150000],["5229",115000],["5162",100000],["5329",100000],["5194",83100],["5151",52000],["5164",45000],["5175",37000],["5019",35000],["5492",33000],["5223",30000],["5173",28000],["5136",21000],["5161",20000],["5172",20000],["5213",20000],["5167",10000],["5038",5000]],"economic_expenditure_total_czk":22698100,"economic_financing":[["8124",-1500000]],"economic_financing_total_czk":-1500000,"economic_revenue":[["1211",7500000],["1121",3700000],["1111",3250000],["2111",2707000],["1511",1600000],["1345",1219900],["1342",1000000],["2132",773100],["1113",539700],["2131",502500],["3111",500000],["1112",423800],["2112",150000],["1381",137600],["1334",99500],["2141",30000],["1341",25000],["1361",18000],["3112",12000],["1343",10000]],"economic_revenue_total_czk":24198100,"purpose_expenditure":[["6171",3461100],["3639",2490000],["3113",1900000],["3722",1400000],["3429",1363000],["6112",1260000],["2212",1050000],["2411",1015000],["3613",950000],["3745",920000],["3326",900000],["3723",900000],["5512",703000],["3612",565000],["3631",540000],["6310",540000],["3419",497000],["3399",458000],["3421",330000],["3632",311000],["6320",300000],["3519",285000],["1031",250000],["2321",150000],["2310",125000],["3314",35000]],"purpose_expenditure_total_czk":22698100},"revised":{"economic_expenditure":[["5169",6320934.52],["5171",4211495.68],["5011",4071851],["6119",2337998],["5331",2261663.21],["5137",1507570.61],["6123",1455000],["5154",1381411.91],["6121",1122671.52],["6130",1105000],["5031",1104993],["5023",956300],["5139",799635.49],["5021",640040],["5032",559355],["5153",532000],["5141",528600],["5172",401634],["5163",400000],["6122",327248.25],["5166",300000],["5156",180000],["5222",175000],["5362",155000],["5138",152417.09],["5229",141591.63],["5162",100000],["5329",100000],["5194",95100],["5151",65528],["5175",62695],["5164",45000],["5019",35000],["5492",33000],["5223",30000],["5173",28000],["5136",22300],["5161",20000],["5213",20000],["5364",16964],["5167",10000],["5038",5000]],"economic_expenditure_total_czk":33817997.91,"economic_financing":[["8124",-1500000]],"economic_financing_total_czk":-1500000,"economic_revenue":[["1211",8000000],["2111",4474900.65],["1121",4203000],["1111",3250000],["1511",2137000],["4222",1591609],["1345",1388650],["3111",1326000],["1342",1300000],["4153",1292064.03],["4233",963773.39],["2131",837991],["2132",815850],["4116",625263.21],["1113",555641],["4216",450000],["1112",423800],["4112",230700],["4122",196000],["2112",193900],["1386",181736.63],["2119",171300],["1381",137600],["1343",123600],["1387",109000],["1334",99500],["2226",60189],["4111",32500],["2141",30000],["1341",25000],["2321",19000],["1361",18000],["2322",16800],["2229",15630],["3112",12000],["4121",10000]],"economic_revenue_total_czk":35317997.91,"purpose_expenditure":[["3113",5416863.64],["6171",5279509.63],["3639",4270482],["3613",2754272],["3429",1856331],["5512",1488000],["3612",1457299],["3722",1400000],["6112",1260000],["2411",1015000],["3326",990000],["3723",900000],["3745",845701],["3419",810349.57],["3399",719018.93],["6310",568600],["2212",550000],["3631",540000],["6320",360000],["3519",285000],["1031",263600],["2321",215000],["3632",189207.14],["3421",166000],["2310",125000],["3314",43300],["6114",32500],["6402",16964]],"purpose_expenditure_total_czk":33817997.91},"actual":{"economic_expenditure":[["5169",5517836.18],["5011",4201199],["5171",3607221.99],["5331",2261663.21],["6119",1896070],["5137",1575084.52],["6123",1570160.72],["5154",1304993.42],["5031",1255783],["6130",1105000],["6121",1084800.52],["5023",956300],["5139",657897.68],["5021",549315],["5141",531155.58],["5153",477232.39],["5032",465237],["5172",381634],["5163",358000.99],["6122",327248.25],["5166",305229.9],["5164",265058.51],["5138",239840.09],["5156",173383.64],["5222",151992],["5162",117425.97],["5175",103199.9],["5329",87831.23],["5492",77000],["5229",61591.63],["5151",50436.22],["5362",48972],["5194",48955.67],["5019",43580],["5136",34200],["5212",20000],["5364",16964],["5161",5353.4],["5132",3210],["5173",1914]],"economic_expenditure_total_czk":31939971.61,"economic_financing":[["8124",-1466352.95],["8115",-608813.46]],"economic_financing_total_czk":-2075166.41,"economic_revenue":[["1211",7855398.03],["2111",4205694.53],["1121",4199675.47],["1111",2965979.68],["1511",2124860.61],["4222",1591609],["1345",1388650.04],["3111",1325615],["4153",1292064.03],["1342",1274595],["4233",963773.39],["2132",812386],["2131",714111.97],["4116",625263.21],["1113",555640.37],["4216",450000],["1112",273854.62],["4112",230700],["4122",196000],["2112",193821.06],["1386",152975.21],["1343",123588.19],["2119",118567],["1334",98911.76],["2226",60189],["1387",59975.27],["4111",32500],["1341",19917],["2141",19462.43],["2321",19000],["2322",16800],["2229",15630],["1361",14600],["3112",12000],["4121",10000],["1381",1261.61],["1382",68.54]],"economic_revenue_total_czk":34015138.02,"purpose_expenditure":[["3113",5416863.64],["6171",5254032.1],["3639",4266229.35],["3613",2721662.28],["3429",1856032.61],["5512",1487801.42],["3612",1451431.2],["3722",1289810.69],["6112",1250896],["2411",907680.38],["3745",844591.53],["3419",798349.57],["3723",784412.39],["3326",705854.37],["3399",695518.93],["6310",568475.57],["3631",372809.17],["6320",320681],["2212",209100.03],["2321",201869.14],["1031",197100.53],["3519",190242.65],["3314",42700],["6114",32500],["2310",27832.42],["6402",16964],["3421",15110],["3632",13420.64]],"purpose_expenditure_total_czk":31939971.61}},"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."}}}}