{"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:00282936","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00282936","name":"Obec Žabčice","short_name":"Žabčice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Brno-venkov","municipality_code":584231},"amounts":{"revenue_approved":122482100,"revenue_adjusted":124482500,"revenue_actual":103030441.17,"expense_approved":94869700,"expense_adjusted":120605700,"expense_actual":80893973.18,"tax_revenue":64554743.66,"nontax_revenue":37055439.11,"capital_revenue":55171,"transfer_revenue":1365087.4,"current_expense":48225314.13,"capital_expense":32668659.05,"budget_balance":22136467.99,"cash_current":12676660.08,"cash_previous":48845414.34},"ratios":{"revenue_execution":0.82767008,"expense_execution":0.67073093,"balance_to_revenue":0.21485367,"cash_to_expense":0.1567071,"cash_yoy":-0.7404739,"capital_expense_share":0.4038454,"transfer_revenue_share":0.01324936},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00282936/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00282936"},"seo":{"slug":"zabcice","path":"/cz/municipalities/zabcice/"},"population":{"value":1659,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":122482100,"expenditure_czk":94869700,"financing_czk":-27612400,"balance_czk":27612400},{"stage":"revised","revenue_czk":124482500,"expenditure_czk":120605700,"financing_czk":-3876800,"balance_czk":3876800},{"stage":"actual","revenue_czk":103030441.17,"expenditure_czk":80893973.18,"financing_czk":-22136467.99,"balance_czk":22136467.99}],"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",31681000],["5331",8735000],["5171",6691100],["5169",6545000],["5365",5759100],["6123",5000000],["5137",4660000],["5011",4040000],["6122",2685000],["5154",2174000],["5139",1925000],["5023",1808000],["5153",1558000],["5362",1515000],["5031",1279000],["5321",1100000],["5163",1042000],["5329",934100],["5222",629700],["5021",610000],["5032",565000],["6351",515000],["6119",500000],["6125",375000],["5151",315000],["5499",311000],["5175",275100],["5156",179000],["5166",170000],["5323",166100],["5168",155000],["5136",122000],["5042",106000],["5194",103000],["5903",100000],["5492",80000],["5162",77000],["5164",70900],["5167",55000],["5134",48000],["5131",36000],["6130",30000],["5041",25000],["5367",22300],["5038",20000],["5339",15000],["5173",13500],["5179",10000],["5161",9400],["5172",7000],["5132",5000],["5192",5000],["5364",4400],["5133",3000],["5363",3000],["5909",2000]],"economic_expenditure_total_czk":94869700,"economic_financing":[["8127",150000000],["8128",-150000000],["8117",35000000],["8118",-35000000],["8115",-27612400]],"economic_financing_total_czk":-27612400,"economic_revenue":[["1333",33000000],["2141",20000000],["1211",16000000],["2149",12000000],["1121",9000000],["1111",6000000],["2131",5800000],["1122",5747100],["2111",3161000],["2142",3000000],["2132",2478000],["1511",2000000],["1113",1500000],["1112",500000],["2449",388000],["4112",387100],["2324",335900],["1334",200000],["1386",200000],["1345",170000],["1356",150000],["1381",100000],["1387",100000],["3113",88000],["2112",50000],["4111",31000],["2119",30000],["1341",20000],["1361",20000],["3111",20000],["1343",6000]],"economic_revenue_total_czk":122482100,"purpose_expenditure":[["3113",38645000],["3745",7888000],["6399",7247100],["4351",4554600],["3613",3460000],["6171",3428600],["2212",3400000],["3725",2500000],["6112",2400000],["3412",2350000],["3723",2300000],["2219",2006700],["3392",2000000],["3722",2000000],["2321",1200000],["3631",1200000],["3399",1100000],["2310",903000],["5311",837000],["3632",750000],["3421",680000],["6310",600000],["5512",595000],["3635",500000],["3419",355000],["3429",273500],["6320",250000],["2115",180000],["2292",166100],["3141",159900],["3314",150000],["3341",150000],["4379",119300],["5213",100000],["3349",74000],["2221",50000],["3326",50000],["3639",50000],["2143",36400],["3319",32000],["6114",31000],["3611",30000],["3543",25000],["3521",15000],["2141",14700],["4329",8400],["6402",4400]],"purpose_expenditure_total_czk":94869700},"revised":{"economic_expenditure":[["6121",48094000],["5331",8292000],["5171",7447900],["5169",7011000],["6122",6869100],["5365",5759100],["5137",5160300],["5011",4530000],["6130",4167000],["5154",2307000],["6123",2000000],["5023",1792800],["5139",1585700],["5362",1513000],["5031",1387000],["5153",1324000],["5321",1181000],["5163",1042000],["6351",958000],["5329",934100],["5222",919700],["5021",858300],["5336",853400],["5166",724000],["5032",593000],["6119",500000],["6125",374700],["5499",332000],["5151",315000],["5175",283100],["5156",179000],["5323",166100],["5168",148200],["5167",142800],["5136",120600],["5194",107400],["5903",100000],["5162",82000],["5492",80000],["5042",74000],["5164",66900],["5131",34200],["5041",30000],["5367",22300],["5134",21100],["5038",20000],["5123",20000],["5339",15000],["5173",11300],["5161",10100],["5179",10000],["5364",8500],["5172",6000],["5192",6000],["5132",5000],["5029",3000],["5133",3000],["5363",3000],["5909",2000]],"economic_expenditure_total_czk":120605700,"economic_financing":[["8127",150000000],["8128",-150000000],["8117",35000000],["8118",-35000000],["8115",-3876800]],"economic_financing_total_czk":-3876800,"economic_revenue":[["1333",33000000],["2141",19800000],["1211",16000000],["2149",12000000],["1121",9000000],["1111",5948000],["2131",5800000],["1122",5747100],["2142",3200000],["2111",3186000],["2132",2808000],["1511",2000000],["1113",1500000],["4116",881600],["2324",738100],["1112",552000],["2449",388000],["4112",387100],["1386",350000],["1334",200000],["1345",170000],["1356",150000],["1387",140000],["2321",104000],["3113",88000],["1381",50000],["2112",50000],["3121",48000],["4222",44000],["4111",32500],["2119",30000],["1341",20000],["1361",20000],["3111",20000],["4122",20000],["1343",6000],["2229",4100]],"economic_revenue_total_czk":124482500,"purpose_expenditure":[["3113",39598400],["3745",13978000],["3412",12320000],["6399",7247100],["4351",4584600],["3639",4200000],["3613",3960000],["2212",3900000],["6171",3679600],["3725",2500000],["2321",2400000],["3723",2400000],["6112",2400000],["2219",2157700],["3392",2000000],["3722",2000000],["5512",1315000],["3631",1220000],["3399",1100000],["3421",1030000],["2310",903000],["5311",837000],["3632",750000],["6310",600000],["3429",523500],["3419",505000],["3635",500000],["6320",250000],["2115",180000],["3341",180000],["3141",170900],["3326",170000],["2292",166100],["4379",158300],["3314",150000],["5213",100000],["3349",74000],["3111",60000],["2221",50000],["2333",50000],["2143",36400],["4339",35000],["6114",32500],["3319",32000],["3611",30000],["3543",25000],["3521",15000],["2141",14700],["6402",8500],["4329",8400]],"purpose_expenditure_total_czk":120605700},"actual":{"economic_expenditure":[["6121",21452624.23],["5331",7109988],["5169",6315187.44],["5365",5758212],["5137",5119168.78],["5011",4525442],["6130",4140619],["6122",3660325.87],["5171",3348092.24],["5154",2095091.75],["6123",1978786],["5023",1598234],["5031",1363332],["5362",1304043],["5321",1165624],["5139",1162625.46],["6351",957392],["5329",933939],["5163",863296.16],["5336",853320.4],["5153",690585.98],["5222",616627],["5032",554342],["5021",515672],["5166",452486],["5499",296850],["6125",273211.95],["5151",270712],["5175",211278.2],["6119",205700],["5323",166100],["5156",137575],["5168",131438.17],["5167",113256],["5136",103049.24],["5194",93979],["5162",65227.23],["5042",62539.8],["5492",42000],["5164",41194],["5041",29648.71],["5131",23913],["5367",22241],["5038",18425],["5339",15000],["5364",8226],["5179",7797.57],["5173",6578],["5192",4000],["5029",3000],["5161",2423],["5134",1630],["5132",1174],["5133",750]],"economic_expenditure_total_czk":80893973.18,"economic_financing":[["8117",246087463.25],["8118",-246087463.25],["8128",-198140000],["8127",139834777.75],["8115",36168754.26]],"economic_financing_total_czk":-22136467.99,"economic_revenue":[["1333",24217280.08],["1211",15795995.54],["2149",11883397.71],["2141",9822414.33],["1121",8457160.82],["1111",5899397.16],["1122",5747070],["2131",5478319.48],["2142",3196968.12],["2111",2972866.77],["2132",2501535.62],["1511",1886608.84],["1113",1117860.88],["4116",881487.4],["2324",678194.08],["1112",551262.17],["4112",387100],["2449",387021],["1386",308127.6],["1345",166211],["1356",139548.11],["1387",120761.12],["1334",112550.1],["2321",103814],["3121",48000],["4222",44000],["4111",32500],["2119",26983],["4122",20000],["1341",15463],["1361",12890],["3113",7171],["1343",4100],["2229",3925],["1381",2457.24]],"economic_revenue_total_czk":103030441.17,"purpose_expenditure":[["3113",33748407.56],["3745",7411968.91],["6399",7040307],["3639",4169517],["4351",3958862.99],["6171",3117113.48],["3613",3099201.8],["3412",2716552.02],["3723",2357154.78],["6112",2128731.73],["3722",1989511.67],["3392",1136816.34],["3399",995430.66],["2310",902142],["5512",867994.91],["5311",804865.27],["3631",781668.35],["6310",502780.16],["2219",451889.25],["3419",351616],["3429",215772],["3635",205700],["6320",195855],["2321",177115],["3141",170015],["2292",166100],["3341",140386.25],["3326",135803.34],["3314",133034.53],["4379",129843],["3725",102540],["2212",85329.2],["2115",84301],["3632",75001.44],["3349",63082.24],["3111",52950],["2143",36295],["4339",35000],["6114",30592.3],["3421",26103],["3543",25000],["3319",17340],["2333",15125],["3521",15000],["2141",11627],["4329",8305],["6402",8226]],"purpose_expenditure_total_czk":80893973.18}},"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."}}}}