{"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:00234052","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00234052","name":"Obec Záluží","short_name":"Záluží","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Beroun","municipality_code":532002},"amounts":{"revenue_approved":13924585,"revenue_adjusted":15264412,"revenue_actual":15225649.89,"expense_approved":13974585,"expense_adjusted":15314412,"expense_actual":11742550.74,"tax_revenue":10625810.32,"nontax_revenue":3393340.57,"capital_revenue":1,"transfer_revenue":1206498,"current_expense":9738871.79,"capital_expense":2003678.95,"budget_balance":3483099.15,"cash_current":16705457.01,"cash_previous":14222377.86},"ratios":{"revenue_execution":0.99746062,"expense_execution":0.76676471,"balance_to_revenue":0.22876522,"cash_to_expense":1.42264295,"cash_yoy":0.17458959,"capital_expense_share":0.17063405,"transfer_revenue_share":0.07924115},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00234052/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00234052"},"seo":{"slug":"zaluzi","path":"/cz/municipalities/zaluzi/"},"population":{"value":499,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":13924585,"expenditure_czk":13974585,"financing_czk":50000,"balance_czk":-50000},{"stage":"revised","revenue_czk":15264412,"expenditure_czk":15314412,"financing_czk":50000,"balance_czk":-50000},{"stage":"actual","revenue_czk":15225649.89,"expenditure_czk":11742550.74,"financing_czk":-3483099.15,"balance_czk":3483099.15}],"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",3250000],["5169",2775180],["5171",1403636],["6122",1070000],["5023",933000],["5901",880000],["5154",797000],["5021",545040],["5331",395000],["5141",196500],["5031",190500],["5139",188764],["5222",172500],["5329",115000],["5032",100200],["5137",92500],["5168",92000],["5163",88725],["5321",85000],["5365",75000],["5153",72800],["5213",72000],["5166",45000],["5362",45000],["5175",43500],["5156",41000],["5132",29000],["5164",26500],["5167",24000],["5162",20000],["5194",20000],["5221",15500],["6130",15000],["5134",12000],["5903",10000],["5151",8800],["5041",8500],["5173",6000],["5019",5000],["5229",3000],["5136",2460],["5161",1500],["5192",1080],["5133",1000],["5038",400]],"economic_expenditure_total_czk":13974585,"economic_financing":[["8115",1050020],["8124",-1000020]],"economic_financing_total_czk":50000,"economic_revenue":[["1211",4275480],["1121",2310000],["2111",1850000],["4216",1524646],["1111",1407900],["1511",670000],["1113",330900],["1345",330300],["2141",300000],["4122",300000],["4112",121300],["1112",100996],["2324",100000],["1122",75000],["2131",71973],["1386",48000],["4111",32000],["1387",28000],["1342",25000],["1361",12000],["1341",9000],["1334",2000],["2132",90]],"economic_revenue_total_czk":13924585,"purpose_expenditure":[["3633",2500000],["2321",1931000],["5512",1297325],["6112",1222700],["6171",973400],["3722",855000],["3631",850000],["3639",706300],["3745",483000],["3412",471300],["2212",395000],["3111",395000],["6409",380000],["3725",355000],["6310",208500],["2292",116500],["6399",115000],["3399",99000],["3419",90000],["5311",90000],["2223",70000],["3113",70000],["6320",60000],["3341",39580],["6114",32000],["2219",31000],["2310",30000],["3724",25000],["3635",20000],["3314",15400],["1070",15000],["5213",10000],["1014",9280],["5212",5000],["3543",3000],["3429",2500],["3326",2000],["3599",800]],"purpose_expenditure_total_czk":13974585},"revised":{"economic_expenditure":[["5169",4119723],["6121",2640410],["5171",2177381],["5023",932975],["5154",911250],["6123",862700],["5021",608110],["5331",390000],["5139",340674],["5901",330000],["6122",205300],["5141",196550],["5031",195340],["5222",173000],["5329",115000],["5168",112900],["5032",101955],["5365",99800],["5163",90575],["5321",85000],["5137",78200],["5213",72000],["5153",66600],["5162",48107],["5175",45005],["5362",41795],["5156",41470],["5194",30000],["5132",29000],["5166",29000],["5164",28000],["5167",24000],["5221",15500],["6130",15000],["5134",12000],["5903",10000],["5151",8800],["5041",8500],["5173",6700],["5019",5000],["5136",3512],["5229",3000],["5161",2100],["5192",1080],["5133",1000],["5038",400]],"economic_expenditure_total_czk":15314412,"economic_financing":[["8115",1050020],["8124",-1000020]],"economic_financing_total_czk":50000,"economic_revenue":[["1211",4275480],["2111",2892100],["1121",2285250],["1111",1549900],["4216",1208446],["1511",690000],["1113",330900],["1345",330300],["4122",315000],["2141",300000],["4222",300000],["1112",145996],["2324",145227],["4112",121300],["1122",99750],["1386",86502],["2131",71973],["1387",28000],["1342",25000],["2321",20000],["4111",18998],["1361",12000],["1341",9000],["1334",2000],["4116",1200],["2132",90]],"economic_revenue_total_czk":15264412,"purpose_expenditure":[["2321",3361000],["3633",2237500],["5512",1299552],["6112",1222700],["3631",1050000],["6171",988400],["3722",855000],["3639",656300],["3725",615000],["3745",558000],["3412",471300],["2212",395000],["3111",390000],["6310",210500],["6399",135000],["3399",131100],["2292",116500],["3419",90000],["5311",90000],["2223",70000],["3113",70000],["6320",60000],["3341",39580],["6114",32500],["2219",31000],["2310",30000],["3724",25000],["3635",20000],["3314",15400],["1070",14395],["5213",10000],["1014",9885],["5212",5000],["3429",3000],["3543",3000],["3326",2000],["3599",800]],"purpose_expenditure_total_czk":15314412},"actual":{"economic_expenditure":[["5169",3828146.18],["5171",1580353.57],["6121",1080325],["5023",931812],["6123",862678.5],["5154",858776.68],["5021",497179],["5331",390000],["5139",298455.37],["5141",196541.03],["5031",188315],["5222",172000],["5365",99800],["5168",98188.52],["5032",85617],["5321",78000],["5163",76232.6],["5329",73442],["5213",72000],["5362",-66863],["6122",60675.45],["5153",45807.03],["5137",41447.9],["5175",39071],["5162",32548.82],["5166",24898.92],["5164",20940.27],["5194",19543.8],["5156",17237],["5167",16286.9],["5041",7664],["5151",5532.2],["5229",3000],["5136",2512],["5173",1498],["5161",1036],["5134",869],["5192",540],["5038",400],["5132",43]],"economic_expenditure_total_czk":11742550.74,"economic_financing":[["8118",-3454460],["8124",-1000020],["8115",971380.85]],"economic_financing_total_czk":-3483099.15,"economic_revenue":[["1211",4569087.58],["2111",2882169.52],["1121",2444693.98],["1111",1676939.72],["1511",888312.06],["4216",450000],["1113",323276.19],["1345",317852],["4122",315000],["4222",300000],["2141",266920.97],["2324",166342.08],["1112",159380.31],["4112",121300],["1122",99750],["1386",89065.48],["2131",67818],["1387",34910.12],["4111",18998],["2321",10000],["1361",9180],["1341",8790],["1342",3630],["4116",1200],["1381",721.11],["1334",208.8],["2132",90],["1382",12.97],["3113",1]],"economic_revenue_total_czk":15225649.89,"purpose_expenditure":[["2321",3164081.17],["6112",1201177.88],["5512",1024248.46],["3633",1005747],["3722",822210.71],["6171",772766.46],["3631",685162.08],["3725",604004.5],["3412",468443.1],["3745",437540.9],["3111",390000],["3639",321966.5],["6310",206954.43],["3399",94934.4],["3419",90000],["2292",73442],["3113",70000],["2223",60675.45],["6320",53955.2],["3341",36475.65],["5311",32230],["6399",26342],["6114",18998],["2212",15425],["3314",14599.67],["2310",13068],["2219",11652],["3724",10960.18],["1014",9885],["3543",3000],["3429",2000],["3599",605]],"purpose_expenditure_total_czk":11742550.74}},"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."}}}}