{"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:00573159","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00573159","name":"Obec Šabina","short_name":"Šabina","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Karlovarský kraj","district_name":"Sokolov","municipality_code":538396},"amounts":{"revenue_approved":9855000,"revenue_adjusted":12453725.51,"revenue_actual":12151612.8,"expense_approved":9657000,"expense_adjusted":11473678.51,"expense_actual":10300802.08,"tax_revenue":8751150.33,"nontax_revenue":774133.96,"capital_revenue":2002000,"transfer_revenue":624328.51,"current_expense":7573303.55,"capital_expense":2727498.53,"budget_balance":1850810.72,"cash_current":7553564.95,"cash_previous":6003332.05},"ratios":{"revenue_execution":0.97574118,"expense_execution":0.89777677,"balance_to_revenue":0.15230988,"cash_to_expense":0.73329872,"cash_yoy":0.25822874,"capital_expense_share":0.26478506,"transfer_revenue_share":0.05137824},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00573159/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00573159"},"seo":{"slug":"sabina","path":"/cz/municipalities/sabina/"},"population":{"value":403,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":9855000,"expenditure_czk":9657000,"financing_czk":-198000,"balance_czk":198000},{"stage":"revised","revenue_czk":12453725.51,"expenditure_czk":11473678.51,"financing_czk":-980047,"balance_czk":980047},{"stage":"actual","revenue_czk":12151612.8,"expenditure_czk":10300802.08,"financing_czk":-1850810.72,"balance_czk":1850810.72}],"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",1866000],["5011",1341000],["6121",1315000],["5023",1195000],["5171",648000],["5031",516000],["6122",410000],["5139",327700],["5331",310000],["5154",297000],["5021",236000],["5032",230200],["5155",172000],["6460",150000],["5141",97000],["5163",91000],["5151",64000],["5137",60000],["5041",45000],["5901",30000],["5162",28000],["5194",25000],["5221",25000],["5173",21000],["5329",21000],["5321",20000],["5156",18000],["5175",16000],["5038",10100],["5132",10000],["5167",10000],["5213",10000],["5339",7000],["5166",5000],["5172",5000],["5179",5000],["5494",5000],["5136",3000],["5176",3000],["5229",3000],["5161",2000],["5222",2000],["5903",2000]],"economic_expenditure_total_czk":9657000,"economic_financing":[["8124",-338000],["8115",140000]],"economic_financing_total_czk":-198000,"economic_revenue":[["1211",3841000],["1121",1956000],["1111",1391000],["2111",688000],["1511",502000],["3111",380000],["1345",304000],["1113",247000],["2132",184000],["1112",117000],["4112",77000],["2460",53000],["1386",40000],["1387",30000],["1341",23000],["2131",8000],["2142",6000],["1343",2000],["1361",2000],["2119",2000],["2141",2000]],"economic_revenue_total_czk":9855000,"purpose_expenditure":[["3745",1762000],["6112",1500000],["6171",1285000],["3612",745000],["3319",602000],["3722",600000],["3111",310000],["2219",295000],["2321",295000],["3613",285000],["3421",250000],["3412",241000],["3639",201000],["2212",198000],["2310",190000],["3634",183000],["3631",177000],["3341",140000],["2115",110000],["6320",80000],["5519",50000],["6409",30000],["2143",20000],["3314",17000],["3429",15000],["4351",13000],["3721",12000],["1014",10000],["1031",10000],["3326",10000],["6310",10000],["3419",3000],["2223",2000],["3741",2000],["3900",2000],["5213",2000]],"purpose_expenditure_total_czk":9657000},"revised":{"economic_expenditure":[["5169",2171486.68],["6121",1829785],["5011",1341000],["5023",1195000],["6122",930388],["5171",736000],["5031",516000],["5139",382553.03],["5154",352000],["5021",311398],["5331",310000],["5032",230200],["6460",200000],["5155",172000],["5137",154000],["5141",97000],["5163",91000],["5151",64000],["5212",50000],["5041",45000],["5901",30000],["5162",28000],["5194",25000],["5221",25000],["5173",21606],["5329",21000],["5321",20000],["5156",18000],["5175",17486.8],["5038",10100],["5132",10000],["5167",10000],["5213",10000],["5339",7000],["5172",5000],["5179",5000],["5492",5000],["5494",5000],["5166",3024],["5136",3000],["5176",3000],["5222",3000],["5229",3000],["5161",2675],["5903",2000],["5366",1976]],"economic_expenditure_total_czk":11473678.51,"economic_financing":[["8115",-642047],["8124",-338000]],"economic_financing_total_czk":-980047,"economic_revenue":[["1211",3841000],["3111",2382000],["1121",1956000],["1111",1391000],["2111",690400],["1511",502000],["1345",304000],["4222",300000],["1113",247000],["4122",206823],["2132",184000],["1112",117000],["4112",94000],["2460",53000],["1386",40000],["1387",30000],["2324",26122],["4111",23505.51],["1341",23000],["2329",20303],["2131",8000],["2142",6000],["1343",2000],["1361",2000],["2119",2000],["2141",2000],["1381",572]],"economic_revenue_total_czk":12453725.51,"purpose_expenditure":[["3745",1939000],["6112",1500000],["6171",1345024],["3319",768000],["3612",745000],["3722",700000],["2321",673000],["2310",422000],["2411",339388],["3412",326000],["3111",310000],["3613",285000],["3631",261000],["3421",254785],["3639",251000],["2212",198000],["3341",195000],["2219",188000],["3634",183000],["2115",110000],["5311",80000],["6320",80000],["5519",51000],["2142",50000],["3723",30000],["6409",30000],["6114",23505.51],["2143",20000],["3429",20000],["3314",17000],["4351",13000],["3721",12000],["1014",10000],["1031",10000],["3326",10000],["6310",10000],["3419",3000],["3741",3000],["2223",2000],["3900",2000],["5213",2000],["6402",1976]],"purpose_expenditure_total_czk":11473678.51},"actual":{"economic_expenditure":[["5169",1943736.89],["6121",1643694.46],["5023",1190612],["5011",1154171],["6122",883804.07],["5171",515007.93],["5031",464379],["5139",368533.44],["5154",340117.54],["5331",310000],["5021",290717],["5032",209997],["6460",200000],["5137",130122],["5155",105130],["5141",97957.74],["5151",87352],["5163",56342.4],["5212",50000],["5175",41507.39],["5162",37220.35],["5041",30774.09],["5194",24378],["5221",22000],["5321",20000],["5156",13365],["5173",12006],["5329",10500],["5213",9396],["5339",7000],["5038",6887],["5492",5000],["5132",4902],["5494",3575],["5179",3527.78],["5222",3000],["5366",1976],["5161",1673],["5136",440]],"economic_expenditure_total_czk":10300802.08,"economic_financing":[["8115",-1509534.81],["8124",-337597.91],["8901",-3678]],"economic_financing_total_czk":-1850810.72,"economic_revenue":[["1211",3815831.04],["1121",2046441.67],["3111",2002000],["1111",1379891.53],["1511",652510.49],["2111",482097.5],["1345",322134],["4222",300000],["1113",270196.9],["4122",206823],["2132",181504],["1112",133332.08],["4112",94000],["1386",74541.19],["2460",52911.67],["1387",29217.25],["2324",27954.14],["4111",23505.51],["1341",21483],["2329",20303.04],["2119",4500],["2131",4485],["1343",3600],["1361",1400],["1381",571.18],["2141",378.61]],"economic_revenue_total_czk":12151612.8,"purpose_expenditure":[["3745",1938023.05],["6112",1489989],["6171",1342768.59],["3319",767736],["3722",687303.67],["2321",639443.96],["3612",552989.56],["2310",356202.28],["2411",338469.8],["3111",310000],["3412",307358.53],["3421",254784.86],["3639",233374.5],["3631",233110.34],["3341",190466.1],["3634",127999],["3613",115012.34],["2219",89988.67],["2212",68699],["5519",50472.3],["2142",50000],["6320",45169],["6114",23505.51],["2115",22750],["3314",14200],["4351",10000],["3721",7576],["1014",6250],["1031",6000],["6310",5542.4],["3429",5000],["3723",3641.62],["3741",3000],["3900",2000],["6402",1976]],"purpose_expenditure_total_czk":10300802.08}},"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."}}}}