{"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:00265365","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00265365","name":"Město Podbořany","short_name":"Podbořany","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Louny","municipality_code":566616},"amounts":{"revenue_approved":285785830,"revenue_adjusted":297014660,"revenue_actual":258005894.08,"expense_approved":337585830,"expense_adjusted":348814660,"expense_actual":272782934.06,"tax_revenue":171176337.48,"nontax_revenue":23792628.04,"capital_revenue":4944520.4,"transfer_revenue":58092408.16,"current_expense":208103311.54,"capital_expense":64679622.52,"budget_balance":-14777039.98,"cash_current":42381029.22,"cash_previous":57815209.84},"ratios":{"revenue_execution":0.86866384,"expense_execution":0.7820283,"balance_to_revenue":-0.05727404,"cash_to_expense":0.1553654,"cash_yoy":-0.2669571,"capital_expense_share":0.23711022,"transfer_revenue_share":0.22515923},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00265365/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00265365"},"seo":{"slug":"podborany","path":"/cz/municipalities/podborany/"},"population":{"value":6259,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":285785830,"expenditure_czk":337585830,"financing_czk":51800000,"balance_czk":-51800000},{"stage":"revised","revenue_czk":297014660,"expenditure_czk":348814660,"financing_czk":51800000,"balance_czk":-51800000},{"stage":"actual","revenue_czk":258005894.08,"expenditure_czk":272782934.06,"financing_czk":14777039.98,"balance_czk":-14777039.98}],"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":[["6121",75272880],["5011",60377700],["5169",39884920],["5336",21313870],["5331",19436000],["6122",17455800],["5031",14026160],["5171",12235000],["5032",7624950],["5154",7291000],["6125",5750000],["5137",4699800],["5023",4502000],["6123",3900000],["5139",3676000],["5172",3480000],["5222",3396000],["5164",3071480],["6130",3000000],["5153",2520000],["5213",2510000],["5499",1950000],["5365",1819440],["5168",1631000],["5021",1469000],["5163",1353500],["5151",1343000],["5152",1100000],["5173",1089000],["5166",860000],["5212",850000],["5161",633000],["5194",615000],["5156",587000],["5162",545000],["5362",540000],["5167",534000],["6111",470000],["5136",435000],["5132",400000],["5175",363000],["6460",350000],["6119",327670],["5903",300000],["6371",300000],["5134",265000],["5123",263000],["5179",240000],["5038",200000],["5493",200000],["5329",181680],["5811",150000],["5157",140000],["5229",135000],["5364",105780],["5138",70000],["5041",68000],["5133",51600],["5223",50000],["5363",50000],["5176",37000],["5909",30000],["5192",23500],["5039",20000],["5131",13000],["5142",3000],["5181",1100]],"economic_expenditure_total_czk":337585830,"economic_financing":[["8115",51800000]],"economic_financing_total_czk":51800000,"economic_revenue":[["1211",68000000],["1121",35000000],["1111",27000000],["3111",24954250],["1511",23000000],["4122",20138870],["2212",19762000],["4112",17445900],["4216",11179220],["4116",6127950],["1345",5300000],["1113",5000000],["1361",4000000],["2324",4000000],["4213",3342630],["1112",2000000],["2111",1831000],["1122",1819440],["2131",1000000],["1386",700000],["2322",500000],["2132",484000],["1387",400000],["1356",350000],["2119",302000],["4111",275000],["4113",259610],["1343",200000],["3112",200000],["1353",180000],["2329",150200],["2229",150000],["1341",140000],["1342",130000],["2133",110000],["1334",100000],["2460",90000],["2310",60000],["2112",51000],["1359",20000],["3113",20000],["2321",5400],["2141",4360],["2142",2000],["2143",1000]],"economic_revenue_total_czk":285785830,"purpose_expenditure":[["6171",75152840],["3639",45701610],["4350",30018870],["3113",27658490],["3313",23931620],["3412",20626800],["3722",13556120],["2219",11760000],["3631",9570000],["5311",8522120],["6112",7443660],["3429",6740000],["3725",6426300],["3745",4505000],["3111",4100000],["3421",3695000],["3632",3480000],["2212",3193000],["3314",3132900],["3419",2955000],["5512",2495000],["6399",2319440],["3900",1900000],["3231",1817000],["3399",1625000],["2141",1477900],["4351",1415000],["3319",1401000],["3635",1227670],["1031",1020000],["3312",975000],["4349",923000],["3612",900000],["6320",700000],["3636",696680],["3749",650000],["3739",450000],["3611",350000],["3392",330000],["5213",320000],["3326",315000],["2221",300000],["3633",300000],["6114",275000],["1014",270000],["6310",135500],["3341",120000],["2321",108000],["6402",105780],["3721",100000],["3543",60000],["4379",60000],["2143",50000],["3330",50000],["1019",46700],["3728",27830],["6223",26000],["2169",20000],["6409",20000],["2310",15000],["1032",10000],["2299",5000],["4329",4000]],"purpose_expenditure_total_czk":337585830},"revised":{"economic_expenditure":[["6121",61865180],["5011",58579510],["5169",42325670],["5336",27031770],["6122",24832280],["5171",18960220],["5331",18836000],["5031",15155590],["5154",7597000],["5032",7289360],["6125",6747000],["5137",4707670],["5023",4499000],["5139",3721190],["6130",3700000],["5164",3323120],["6119",3202150],["5153",3054000],["5213",3010000],["5222",2947000],["6123",2880000],["5021",1974320],["5499",1950000],["5161",1938500],["5365",1819440],["5168",1738500],["5163",1615500],["5151",1461000],["5173",1140140],["5152",1049000],["5364",812510],["5194",727000],["5362",655000],["5156",632380],["5167",616820],["5162",558160],["5136",541520],["5175",490470],["5132",487110],["5166",483000],["5172",398990],["6460",350000],["5134",307240],["5903",300000],["6371",300000],["5179",273000],["5123",243000],["5493",213000],["5038",200000],["5329",181680],["5157",168000],["5212",119000],["5229",115000],["6111",100000],["5909",93000],["5138",74000],["5178",73470],["5041",68000],["5133",51600],["5223",50000],["5363",50000],["5176",37000],["5192",33500],["5131",23000],["5142",21000],["5039",10000],["5811",5000],["5181",1100],["5051",1000]],"economic_expenditure_total_czk":348814660,"economic_financing":[["8115",51800000]],"economic_financing_total_czk":51800000,"economic_revenue":[["1211",68000000],["1121",35000000],["1111",27000000],["3111",24954250],["1511",23000000],["4122",22546580],["2212",19762000],["4112",17445900],["4216",16740350],["4116",11315250],["1345",5300000],["1113",5000000],["1361",4000000],["2324",4000000],["1112",2000000],["2111",1831000],["1122",1819440],["2131",1000000],["2229",856730],["1386",700000],["2322",500000],["2132",484000],["2329",475210],["4213",404030],["1387",400000],["1356",350000],["4111",312500],["2119",302000],["4113",201660],["1343",200000],["3112",200000],["1353",180000],["1341",140000],["1342",130000],["2133",110000],["1334",100000],["2460",90000],["2310",60000],["2112",51000],["1359",20000],["3113",20000],["2321",5400],["2141",4360],["2142",2000],["2143",1000]],"economic_revenue_total_czk":297014660,"purpose_expenditure":[["6171",79209380],["3639",47502060],["4350",32420870],["3313",27896520],["3113",26618500],["3412",22116000],["3722",13498120],["2219",10456800],["5311",8494950],["3631",8470000],["3745",8031480],["6112",7448660],["2212",6507000],["3725",5179300],["3111",4958240],["3421",3245000],["3314",3145900],["5512",2632870],["3419",2455000],["6399",2429440],["3231",2289880],["3399",2055110],["3900",1964000],["2141",1692900],["4349",1441240],["4351",1415000],["3319",1413000],["3635",1275670],["3632",1250000],["3312",1236000],["1031",1020000],["3429",930050],["2221",833000],["3612",820000],["6402",812510],["6320",735000],["3633",668000],["2321",477000],["3636",463680],["3739",450000],["3611",350000],["3392",330000],["5213",320000],["3326",315000],["6114",312500],["6310",289500],["1014",145000],["3341",120000],["3749",118000],["3721",100000],["6409",83000],["3543",60000],["4379",60000],["2143",50000],["3330",50000],["3728",27830],["6223",26000],["3349",23000],["1019",22700],["2310",13000],["1032",10000],["2229",10000],["2169",8000],["4329",6000],["2299",5000],["4399",2000]],"purpose_expenditure_total_czk":348814660},"actual":{"economic_expenditure":[["5011",52112254],["5169",34634782.61],["6121",33638280.56],["5336",27031765.78],["6122",21485781.6],["5331",18729688.8],["5171",14953392.02],["5031",13511179],["5032",5071224],["5154",4524162.83],["5023",3882166],["6130",3674368],["5213",2970000],["5222",2881433.4],["6125",2802772.61],["5137",2739691.63],["5139",2545018.5],["5164",2457243.05],["6123",2367939.75],["5153",2014565.06],["5365",1819440],["5168",1721509.09],["5161",1700482.32],["5499",1575946.02],["5021",1532388],["5163",1415927.85],["5173",863114.62],["5364",812514.52],["5151",804419.05],["5136",534463.45],["5152",508293.17],["5167",480956.31],["5162",457125.02],["5175",442145.07],["6119",440480],["5194",439776.62],["5156",391529.09],["5362",382864],["5166",286951.5],["6371",270000],["5132",255120.97],["5179",253668.18],["5134",206871],["5038",197602],["5329",181680],["5493",143000],["5157",126746],["5123",117128.16],["5909",82800],["5178",73474.26],["5138",62963.27],["5229",52000],["5172",48018],["5041",30393.8],["5131",14336],["5189",10000],["5192",9240],["5142",6492.52],["5176",2750],["5133",615]],"economic_expenditure_total_czk":272782934.06,"economic_financing":[["8115",14689854.51],["8901",87185.47]],"economic_financing_total_czk":14777039.98,"economic_revenue":[["1211",67091614.75],["1121",35900449.94],["1111",25897937.61],["4122",22546580],["1511",20620601.06],["4112",17445900],["2212",12080878.78],["4116",10908179.45],["4216",6166825.71],["1361",5078120],["3111",4944520.4],["1345",4903152.21],["1113",4747062.96],["2324",3188078.03],["2132",2854471.81],["1112",2340454.08],["2131",1931436.1],["1122",1819440],["2111",1712040.59],["1386",1300780.99],["2229",858905.04],["1387",512653.01],["4213",404028],["2329",389923.1],["4111",312500],["2322",242662],["1356",237926.4],["4113",201661],["1353",193200],["1342",178727],["2119",175575.57],["1343",157420],["1341",141394.15],["4171",106734],["2310",106272],["2460",89718],["2133",85784.91],["2112",67062],["1359",24000],["1334",20685.7],["1381",10568.92],["2141",5131.71],["2143",4688.4],["1382",148.7]],"economic_revenue_total_czk":258005894.08,"purpose_expenditure":[["6171",68361685.36],["3639",33593344.73],["4350",28964163.94],["3113",25597959.33],["3313",19344801.97],["3412",18108978.8],["3722",10783196.61],["2219",6855204.97],["6112",6270462.14],["5311",5020162.53],["2212",4893857.87],["3631",4664409.92],["3745",4626753.98],["3725",4508711.71],["3111",3991237.59],["3314",2680508.48],["3419",2307113.4],["3231",2287975.2],["6399",2185256],["3900",1960986.15],["5512",1598542.51],["2141",1449502.2],["4349",1133500.12],["3399",1113177.16],["1031",1007193.2],["3312",972014.83],["3612",817229.07],["6402",812514.52],["3429",764400],["3632",760421.14],["6320",730304],["3319",678582.99],["3633",620558.37],["2221",552970],["3635",542080],["2321",447745],["3636",367545.5],["6310",274152.52],["6114",254075.67],["4351",196034.28],["3421",153656],["3341",87120],["6409",82800],["3392",58372.25],["3543",55000],["2143",50000],["4379",44000],["3326",40890.13],["6223",24320],["1014",21349.74],["3749",19360],["3349",18486],["3721",16485.19],["1019",4308.99],["2310",4224],["4399",1490],["4329",1246],["2229",512]],"purpose_expenditure_total_czk":272782934.06}},"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."}}}}