{"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:00266655","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00266655","name":"Obec Žalany","short_name":"Žalany","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Teplice","municipality_code":567876},"amounts":{"revenue_approved":25299234,"revenue_adjusted":25218363.74,"revenue_actual":22888499.46,"expense_approved":27285000,"expense_adjusted":27644328,"expense_actual":22913749.66,"tax_revenue":17365125.62,"nontax_revenue":1901312.1,"capital_revenue":0,"transfer_revenue":3622061.74,"current_expense":17759421.79,"capital_expense":5154327.87,"budget_balance":-25250.2,"cash_current":13905579.54,"cash_previous":14110944.76},"ratios":{"revenue_execution":0.90761239,"expense_execution":0.82887707,"balance_to_revenue":-0.00110318,"cash_to_expense":0.60686617,"cash_yoy":-0.01455361,"capital_expense_share":0.22494476,"transfer_revenue_share":0.15824811},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00266655/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00266655"},"seo":{"slug":"zalany","path":"/cz/municipalities/zalany/"},"population":{"value":509,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":25299234,"expenditure_czk":27285000,"financing_czk":1985766,"balance_czk":-1985766},{"stage":"revised","revenue_czk":25218363.74,"expenditure_czk":27644328,"financing_czk":2425964.26,"balance_czk":-2425964.26},{"stage":"actual","revenue_czk":22888499.46,"expenditure_czk":22913749.66,"financing_czk":25250.2,"balance_czk":-25250.2}],"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",7250000],["5169",4003000],["5171",3800000],["5331",3500000],["5011",2300000],["5023",1000000],["5031",770000],["5365",750000],["5154",470000],["5139",437000],["5151",383000],["5153",370000],["5021",352000],["5032",330000],["5194",246000],["5168",171000],["5137",140000],["5156",138000],["5175",110000],["6123",110000],["5163",95000],["5909",70000],["5172",55000],["5492",55000],["6122",50000],["5364",40000],["5362",31000],["5132",30000],["5141",30000],["5164",30000],["5167",30000],["5499",30000],["5222",25000],["5162",20000],["5903",20000],["5038",10000],["5134",10000],["5192",10000],["5136",9000],["5161",5000]],"economic_expenditure_total_czk":27285000,"economic_financing":[["8115",1985766]],"economic_financing_total_czk":1985766,"economic_revenue":[["1211",8000000],["1121",5000000],["4222",3459232],["1111",3000000],["1511",1000000],["2132",855002],["1113",750000],["1122",750000],["2141",700000],["1345",350000],["2324",295000],["2111",270000],["1112",200000],["4121",150000],["1381",120000],["1386",120000],["1361",100000],["1387",50000],["2131",40000],["1341",25000],["1334",20000],["2321",20000],["3111",20000],["2119",5000]],"economic_revenue_total_czk":25299234,"purpose_expenditure":[["3113",6000000],["6171",5800000],["2329",5000000],["3745",1500000],["6112",1400000],["3612",1000000],["3631",1000000],["5512",1000000],["3722",800000],["6399",770000],["3723",750000],["3613",600000],["3635",500000],["3399",350000],["3511",150000],["2212",100000],["2219",100000],["3421",100000],["3721",70000],["6320",70000],["6310",60000],["3639",50000],["6402",40000],["3314",30000],["3429",25000],["5213",20000]],"purpose_expenditure_total_czk":27285000},"revised":{"economic_expenditure":[["6121",6850000],["5169",3803400],["5331",3500000],["5011",2950000],["5171",2564200],["5336",1123128],["5023",1000000],["5137",947000],["5031",814000],["5154",460000],["5139",416000],["5153",399000],["5151",361000],["5021",344928],["5032",342500],["5909",211000],["5365",200000],["5194",191000],["5132",185000],["5168",175000],["5156",144000],["5163",95000],["6123",54000],["6122",50000],["5172",49000],["5222",45000],["5175",44072],["5364",40000],["5492",39100],["5499",36000],["5141",30000],["5164",30000],["5362",30000],["5167",28000],["5162",20000],["5903",20000],["5038",15000],["5134",10000],["5192",10000],["5136",9000],["5161",5000],["5019",2000],["5039",1000],["5149",1000]],"economic_expenditure_total_czk":27644328,"economic_financing":[["8115",2425964.26]],"economic_financing_total_czk":2425964.26,"economic_revenue":[["1211",8092000],["1121",5000000],["1111",3150000],["4216",1559433.74],["4116",1128728],["1511",1057000],["2132",954402],["1113",740000],["2141",400000],["4112",351400],["1345",350000],["4122",350000],["2324",331300],["1112",310000],["2111",270600],["1122",250000],["4121",200000],["1386",170000],["1361",100000],["1387",100000],["2321",90000],["1334",78000],["1381",63000],["2131",35000],["4111",32500],["1341",25000],["3111",20000],["2119",10000]],"economic_revenue_total_czk":25218363.74,"purpose_expenditure":[["3113",7123128],["2329",5000000],["6171",4920000],["3612",1500000],["3745",1500000],["6112",1400000],["5512",1216200],["3613",1100000],["3631",1000000],["3722",800000],["3723",750000],["3399",400000],["6399",220000],["2219",100000],["3421",100000],["3511",100000],["3721",70000],["6320",70000],["6310",60000],["3639",50000],["6402",40000],["3314",30000],["2212",25000],["3429",25000],["6114",25000],["5213",20000]],"purpose_expenditure_total_czk":27644328},"actual":{"economic_expenditure":[["6121",5105395.47],["5331",3500000],["5169",3342426.29],["5011",2541374],["5171",1720113.24],["5336",1123128],["5023",990585],["5137",849287.9],["5031",797407],["5032",318105],["5139",296373.54],["5153",295898.62],["5151",257160],["5154",232197.15],["5021",228842],["5194",186874.57],["5909",186203],["5132",176036.45],["5365",168420],["5168",132192.5],["5163",89496.7],["5156",86853],["6122",48932.4],["5222",45000],["5364",36314],["5499",36000],["5492",29100],["5175",23272.25],["5164",15191],["5167",13645],["5038",10272],["5134",8850.27],["5362",8324],["5161",4543],["5141",3704.21],["5162",3617.1],["5019",1154],["5149",800],["5136",561],["5039",100]],"economic_expenditure_total_czk":22913749.66,"economic_financing":[["8115",205365.22],["8124",-180115.02]],"economic_financing_total_czk":25250.2,"economic_revenue":[["1211",7713721.54],["1121",4133765.15],["1111",2882098.12],["4216",1559433.74],["4116",1128728],["1511",1056009.22],["2132",885653],["1113",546063.16],["2141",382690.32],["4112",351400],["4122",350000],["1345",309350],["2324",271857],["1112",269382.85],["2111",254790],["4121",200000],["1122",168420],["1386",150588.44],["2321",74500],["1387",59021.98],["4111",32500],["1361",30050],["1334",27271.2],["2131",24540],["1341",18209],["2119",7281.78],["1381",1174.96]],"economic_revenue_total_czk":22888499.46,"purpose_expenditure":[["3113",6559238.24],["6171",4131409.77],["2329",3796927.65],["6112",1350549.31],["3612",1310465.07],["3745",1200911.64],["5512",951823.57],["3613",822638.27],["3722",788060.66],["3723",697424.59],["3399",394846.78],["3631",296006.64],["6399",168744],["2219",67203],["6320",64461],["3511",63123.58],["3421",60858.99],["6402",36314],["6310",29887.91],["3429",25000],["3721",21851.15],["3314",20835.35],["6114",19528],["2212",18449.49],["3639",17191]],"purpose_expenditure_total_czk":22913749.66}},"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."}}}}