{"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:00526771","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00526771","name":"Obec Žabovřesky nad Ohří","short_name":"Žabovřesky nad Ohří","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Litoměřice","municipality_code":565938},"amounts":{"revenue_approved":7483200,"revenue_adjusted":7708700,"revenue_actual":7689913.42,"expense_approved":7483200,"expense_adjusted":8411600,"expense_actual":8311569.3,"tax_revenue":6361289.7,"nontax_revenue":1108163.72,"capital_revenue":0,"transfer_revenue":220460,"current_expense":7257626.78,"capital_expense":1053942.52,"budget_balance":-621655.88,"cash_current":9393542.91,"cash_previous":10015198.79},"ratios":{"revenue_execution":0.99756294,"expense_execution":0.98810801,"balance_to_revenue":-0.08084043,"cash_to_expense":1.13017681,"cash_yoy":-0.06207125,"capital_expense_share":0.12680428,"transfer_revenue_share":0.02866872},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00526771/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00526771"},"seo":{"slug":"zabovresky-nad-ohri","path":"/cz/municipalities/zabovresky-nad-ohri/"},"population":{"value":276,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":7483200,"expenditure_czk":7483200,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":7708700,"expenditure_czk":8411600,"financing_czk":702900,"balance_czk":-702900},{"stage":"actual","revenue_czk":7689913.42,"expenditure_czk":8311569.3,"financing_czk":621655.88,"balance_czk":-621655.88}],"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",1411065],["5023",1031300],["5171",730700],["5011",505700],["5031",430200],["5154",410200],["5021",380000],["5139",373900],["6121",357600],["5156",242500],["5032",232300],["6122",230000],["5365",183800],["5137",159900],["6119",150000],["5166",136200],["5163",95000],["5162",48000],["5168",41200],["5229",41000],["5175",33500],["5364",28935],["5131",27000],["5141",25800],["5138",19000],["5194",19000],["5329",17600],["5901",13000],["5321",12000],["5492",12000],["5161",10500],["5133",10000],["5173",10000],["5903",10000],["5151",8200],["5132",7500],["5038",7000],["5167",6600],["5172",5000],["5499",5000],["5213",3000],["5362",2000]],"economic_expenditure_total_czk":7483200,"economic_revenue":[["1211",2490996],["1121",1199668],["1111",905864],["1511",713500],["2111",583600],["1345",260000],["4122",200000],["1122",183750],["2141",165000],["1113",160438],["4222",112000],["2324",110000],["1112",76084],["2321",73000],["4112",71800],["1381",53400],["2131",48200],["1386",21500],["3111",18700],["1387",9400],["2132",7800],["2112",6000],["2133",5000],["1341",4000],["2119",2000],["1361",1500]],"economic_revenue_total_czk":7483200,"purpose_expenditure":[["3745",1852500],["6112",1329600],["6171",1189100],["3723",928500],["3722",405900],["3631",270000],["3399",213000],["3725",199065],["6399",183800],["3639",176700],["2321",150000],["3635",150000],["3421",104400],["2212",70000],["6320",52800],["3412",31500],["3341",30600],["6402",28935],["2219",20000],["5213",20000],["6310",17300],["5512",17000],["3636",10000],["3319",9000],["1039",5000],["3543",5000],["4341",5000],["1019",3000],["3429",2500],["3511",1500],["3519",1500]],"purpose_expenditure_total_czk":7483200,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",2355565],["5023",1032400],["6121",715200],["5171",558200],["5011",460000],["5021",383600],["5154",375000],["5139",349600],["6119",338800],["5137",336000],["5031",326200],["5156",184200],["5365",183800],["5032",169000],["5168",103300],["5166",95200],["5175",71700],["5163",63200],["5194",63000],["5162",40600],["5364",29135],["5173",26700],["5131",20900],["5136",18400],["5321",12000],["5492",12000],["5229",11600],["5151",10800],["5133",10500],["5901",10000],["5903",10000],["5038",9500],["5161",5400],["5132",4000],["5019",3500],["5167",3100],["5213",3000],["5329",2800],["5192",2500],["5039",1200]],"economic_expenditure_total_czk":8411600,"economic_financing":[["8115",702900]],"economic_financing_total_czk":702900,"economic_revenue":[["1211",2486696],["1121",1331968],["1111",907364],["1511",877100],["2111",644200],["1345",239000],["1122",183750],["1113",176038],["2141",169000],["2324",168600],["2321",90000],["1112",86884],["4112",71800],["4116",65600],["4222",50900],["1386",48600],["4111",32500],["2131",23200],["1387",19400],["2322",13800],["2132",7800],["2133",5000],["1341",3300],["2112",2000],["2119",2000],["1361",1800],["1381",400]],"economic_revenue_total_czk":7708700,"purpose_expenditure":[["3745",2686900],["6112",1552800],["6171",1286000],["2219",715200],["3722",342000],["3725",328465],["3631",296500],["3399",228800],["6399",183800],["2321",168700],["3421",144500],["3639",117100],["2329",72600],["3635",72600],["6320",55400],["5213",45000],["6114",30700],["6402",29135],["5512",15400],["3543",11100],["6310",10800],["3724",8000],["3412",3500],["3341",2600],["3511",1500],["3519",1500],["3723",1000]],"purpose_expenditure_total_czk":8411600},"actual":{"economic_expenditure":[["5169",2348140.21],["5023",1031448],["6121",715142.52],["5171",557431.82],["5011",452408],["5021",377798],["5154",374751.24],["6119",338800],["5139",336665.43],["5137",332360.64],["5031",325499],["5365",183750],["5156",183705],["5032",163355],["5168",103261.62],["5166",93509],["5194",62280.9],["5163",61491.2],["5175",59464.07],["5162",40482.84],["5364",28935],["5173",26272],["5131",18464.6],["5136",18360],["5321",12000],["5492",12000],["5229",11456.5],["5133",10468.41],["5151",9554],["5161",5071.8],["5038",3372],["5167",3085.5],["5132",2943],["5329",2730],["5213",2612],["5192",2500]],"economic_expenditure_total_czk":8311569.3,"economic_financing":[["8117",12000000],["8118",-12000000],["8115",621655.88]],"economic_financing_total_czk":621655.88,"economic_revenue":[["1211",2486629.91],["1121",1331870.25],["1111",907287.11],["1511",877025.26],["2111",642970],["1345",238941],["1122",183750],["1113",175999.36],["2141",168925.72],["2324",168232],["2321",90000],["1112",86805.77],["4112",71800],["4116",65340],["4222",50820],["1386",48520.34],["4111",32500],["2131",22105],["1387",19017.33],["2322",13736],["1341",3260],["2112",2000],["1361",1800],["1381",383.37],["2119",195]],"economic_revenue_total_czk":7689913.42,"purpose_expenditure":[["3745",2665356.87],["6112",1545502],["6171",1273427.74],["2219",715142.52],["3722",341249.22],["3725",328460.84],["3631",296324.31],["3399",217743.25],["6399",183750],["2321",168634],["3421",140191.1],["3639",113994.69],["2329",72600],["3635",72600],["6320",55310],["6402",28935],["5213",25000],["6114",18993],["5512",15306.06],["3543",11050],["6310",7968.2],["3724",7926.51],["3341",2554],["3519",1312],["3511",1300],["3723",937.99]],"purpose_expenditure_total_czk":8311569.3}},"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."}}}}