{"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:00264709","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00264709","name":"Obec Žalhostice","short_name":"Žalhostice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Litoměřice","municipality_code":565946},"amounts":{"revenue_approved":15741000,"revenue_adjusted":21152000,"revenue_actual":21330054.97,"expense_approved":15007000,"expense_adjusted":24159000,"expense_actual":18815079.99,"tax_revenue":14758614.48,"nontax_revenue":4300750.37,"capital_revenue":0,"transfer_revenue":2270690.12,"current_expense":16208685.78,"capital_expense":2606394.21,"budget_balance":2514974.98,"cash_current":9655634.83,"cash_previous":8168332.29},"ratios":{"revenue_execution":1.00841788,"expense_execution":0.7788021,"balance_to_revenue":0.11790757,"cash_to_expense":0.51318596,"cash_yoy":0.18208154,"capital_expense_share":0.13852687,"transfer_revenue_share":0.10645496},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00264709/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00264709"},"seo":{"slug":"zalhostice","path":"/cz/municipalities/zalhostice/"},"population":{"value":590,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":15741000,"expenditure_czk":15007000,"financing_czk":-734000,"balance_czk":734000},{"stage":"revised","revenue_czk":21152000,"expenditure_czk":24159000,"financing_czk":3007000,"balance_czk":-3007000},{"stage":"actual","revenue_czk":21330054.97,"expenditure_czk":18815079.99,"financing_czk":-2514974.98,"balance_czk":2514974.98}],"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":[["5331",3069000],["5171",2445000],["5169",2072000],["6121",1440000],["5011",1120000],["5023",650000],["5153",490000],["5154",413000],["5365",380000],["5151",325000],["5141",300000],["6130",300000],["5031",279000],["5139",266000],["5137",190000],["5168",170000],["5021",169000],["5032",162000],["5163",147000],["6129",100000],["5194",60000],["5903",60000],["5162",43000],["5156",40000],["5175",37000],["5321",35000],["5166",30000],["5222",30000],["5364",30000],["5329",27000],["5167",20000],["5492",20000],["5173",19000],["5041",16000],["5179",14000],["5223",10000],["5362",8000],["5038",6000],["5131",4000],["5161",4000],["5132",3000],["5134",3000],["5136",1000]],"economic_expenditure_total_czk":15007000,"economic_financing":[["8124",-1134000],["8115",400000]],"economic_financing_total_czk":-734000,"economic_revenue":[["1211",6006000],["1121",3015000],["1111",2135000],["2132",1325000],["1511",580000],["1113",514000],["2111",455000],["1122",380000],["1345",365000],["2324",235000],["4121",230000],["4112",165400],["1112",134000],["2131",70000],["1386",62000],["1387",30000],["1341",13000],["2119",10000],["1361",6600],["1343",4000],["1342",3000],["2112",2000],["2141",1000]],"economic_revenue_total_czk":15741000,"purpose_expenditure":[["3113",3069000],["6171",2008000],["3612",1300000],["3745",1194000],["3392",1115000],["3725",920000],["6112",756000],["3722",686000],["2223",600000],["2219",500000],["3639",434000],["6399",380000],["3631",345000],["3399",325000],["6310",309000],["3421",255000],["2212",155000],["6320",130000],["3111",70000],["3326",70000],["3412",70000],["5519",33000],["3749",32000],["3319",30000],["3349",30000],["3900",30000],["6402",30000],["5212",25000],["5213",25000],["3429",20000],["3726",20000],["2321",12000],["3525",10000],["3341",6000],["1014",5000],["3721",5000],["3314",3000]],"purpose_expenditure_total_czk":15007000},"revised":{"economic_expenditure":[["5171",5882000],["5331",3069000],["5169",2928000],["6121",1990000],["6351",1561000],["5011",1360000],["6129",683000],["5154",656000],["5023",650000],["5901",589000],["5153",490000],["5365",474000],["5137",461000],["5151",364000],["5139",357000],["5031",339000],["5141",300000],["5336",297000],["5168",244000],["6122",205000],["5021",190000],["5032",185000],["5163",169000],["5164",103000],["5194",76000],["5175",74000],["5903",60000],["5162",43000],["5156",40000],["5222",40000],["5321",35000],["5166",30000],["5364",30000],["5492",30000],["5329",28000],["5167",22000],["5173",19000],["5041",16000],["5179",14000],["5223",10000],["5362",8000],["5038",7000],["5134",7000],["5136",6000],["5363",5000],["5131",4000],["5161",4000],["5132",3000],["5019",1000],["5039",1000]],"economic_expenditure_total_czk":24159000,"economic_financing":[["8117",11623000],["8118",-7000000],["8124",-1134000],["8115",-482000]],"economic_financing_total_czk":3007000,"economic_revenue":[["1211",6476000],["1121",3365000],["1111",2335000],["2451",1900000],["4216",1561000],["2132",1334000],["1511",580000],["2111",495000],["1113",474000],["1122",473000],["1345",395000],["2324",316000],["4116",297000],["4121",217000],["1112",209000],["2322",173000],["4112",165400],["1386",137000],["2131",73000],["1387",53000],["4111",33000],["2321",30000],["1343",20000],["1341",13000],["2119",10000],["1361",6600],["2112",4000],["1342",3000],["2329",3000],["2141",1000]],"economic_revenue_total_czk":21152000,"purpose_expenditure":[["3113",4927000],["6171",3041000],["3392",2845000],["3745",1542000],["3612",1383000],["2219",1350000],["3725",1295000],["2212",866000],["3631",866000],["6112",807000],["3722",784000],["3421",655000],["3399",622000],["2223",600000],["6399",473000],["6310",319000],["3635",300000],["3639",255000],["5311",159000],["6320",159000],["3412",130000],["3749",118000],["3111",90000],["3314",84000],["3326",70000],["3900",60000],["3349",47000],["5519",33000],["6114",31000],["3319",30000],["6402",30000],["3341",26000],["5212",25000],["5213",25000],["1014",22000],["2321",22000],["3429",20000],["3726",20000],["3721",18000],["3525",10000]],"purpose_expenditure_total_czk":24159000},"actual":{"economic_expenditure":[["5171",4609755.51],["5331",3069000],["5169",2318187.64],["6351",1560429.01],["5011",1312902],["5023",612000],["6129",574565.8],["5154",500900.59],["5365",473000],["6121",416949.4],["5137",337900.89],["5153",314034.52],["5031",312997],["5151",310364],["5336",296037.11],["5141",266541.78],["5139",264488.88],["5168",251538.58],["5163",192953.7],["5032",168126],["5164",90000],["5194",86930.8],["5175",74120.29],["5021",69229],["6122",54450],["5162",38106.68],["5156",29991],["5364",29346.7],["5321",27800],["5329",25600],["5222",25000],["5173",18000],["5492",18000],["5167",14081],["5179",12818.16],["5134",6169.3],["5223",6000],["5363",5000],["5038",4971],["5136",4510],["5161",4014],["5131",3947],["5362",2000],["5132",1180.65],["5019",853],["5039",289]],"economic_expenditure_total_czk":18815079.99,"economic_financing":[["8117",11622669.72],["8118",-7000000],["8115",-6003644.7],["8124",-1134000]],"economic_financing_total_czk":-2514974.98,"economic_revenue":[["1211",6537705.58],["1121",3504862.42],["1111",2410423.22],["2451",1899709.24],["4216",1560429.01],["2132",1333750],["1511",521896.56],["2111",501233],["1122",472500],["1113",462871.32],["1345",401050],["4116",296037.11],["2324",279206.13],["1112",228376.18],["4121",216324],["2322",172966],["4112",165400],["1386",127671.07],["2131",72553],["1387",50040.88],["4111",32500],["2321",30000],["1343",19840],["1341",11100],["2119",8668],["1361",6590],["1342",2700],["2329",2460],["1381",987.25],["2112",205]],"economic_revenue_total_czk":21330054.97,"purpose_expenditure":[["3113",4925466.12],["3392",2641508.03],["6171",2449686.93],["3745",1446238.64],["3725",956169.66],["3722",767007.51],["6112",715293.38],["3631",671129.65],["2219",635141.8],["3612",599614.99],["3399",546924.02],["6399",472500],["2212",443986.1],["3421",351427],["6310",274398.98],["2223",180376.4],["3639",156138.17],["6320",137690],["3749",115834.51],["3314",72342.4],["3111",52520],["3349",36563.18],["3900",31000],["6402",29346.7],["6114",28098],["5519",22154],["3525",10000],["3726",9916.96],["2321",9800],["5311",8974.75],["3429",8000],["1014",7900],["3721",1392.11],["3341",540]],"purpose_expenditure_total_czk":18815079.99}},"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."}}}}