{"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:00235156","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00235156","name":"Obec Zákolany","short_name":"Zákolany","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kladno","municipality_code":533092},"amounts":{"revenue_approved":24910055,"revenue_adjusted":21971999.02,"revenue_actual":21931965.71,"expense_approved":23173372,"expense_adjusted":26202668.8,"expense_actual":24038359.32,"tax_revenue":16075558.95,"nontax_revenue":995495.74,"capital_revenue":1000000,"transfer_revenue":3860911.02,"current_expense":16103527.75,"capital_expense":7934831.57,"budget_balance":-2106393.61,"cash_current":986001.81,"cash_previous":2471411.3},"ratios":{"revenue_execution":0.99817799,"expense_execution":0.91740118,"balance_to_revenue":-0.09604217,"cash_to_expense":0.04101785,"cash_yoy":-0.60103694,"capital_expense_share":0.3300904,"transfer_revenue_share":0.17604035},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00235156/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00235156"},"seo":{"slug":"zakolany","path":"/cz/municipalities/zakolany/"},"population":{"value":624,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":24910055,"expenditure_czk":23173372,"financing_czk":-1736683,"balance_czk":1736683},{"stage":"revised","revenue_czk":21971999.02,"expenditure_czk":26202668.8,"financing_czk":4230669.78,"balance_czk":-4230669.78},{"stage":"actual","revenue_czk":21931965.71,"expenditure_czk":24038359.32,"financing_czk":2106393.61,"balance_czk":-2106393.61}],"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",7980000],["5169",4645372],["5011",2570000],["5331",1400000],["5023",1100000],["5139",1006000],["5031",850000],["5154",495000],["5171",409000],["6123",382000],["5032",372000],["5156",301000],["5222",280000],["5141",260000],["5021",216000],["5323",187000],["5137",100000],["5162",96000],["5163",90000],["5151",72000],["5153",70000],["5199",50000],["5194",47000],["5164",45000],["5229",25000],["5134",20000],["5329",15000],["5499",12000],["5038",11000],["5175",11000],["5363",10000],["5492",10000],["5132",5000],["5136",5000],["5155",5000],["5903",5000],["5167",3000],["5161",2000],["5365",2000],["5019",1000],["5041",1000],["5159",1000],["5166",1000],["5172",1000],["5173",1000],["5221",1000],["5321",1000],["5362",1000]],"economic_expenditure_total_czk":23173372,"economic_financing":[["8124",-1736683]],"economic_financing_total_czk":-1736683,"economic_revenue":[["4216",8146455],["1211",6520000],["1121",3568000],["1111",2100000],["1511",1200000],["4122",1000000],["1113",500000],["2132",350000],["1345",330000],["4116",210000],["2324",200000],["4112",178800],["4121",150000],["2111",130000],["1112",120000],["1386",80000],["1387",30000],["1341",20000],["1381",20000],["2112",19000],["3111",15000],["1361",10000],["2131",9000],["1334",1000],["1343",1000],["2119",1000],["2141",800]],"economic_revenue_total_czk":24910055,"purpose_expenditure":[["2329",3900000],["6171",3800000],["3326",2900000],["3745",2300000],["3113",1500000],["3639",1500000],["2219",1400000],["6112",1400000],["3631",800000],["3723",700000],["3429",549372],["3399",500000],["3722",400000],["5512",400000],["3419",200000],["2292",187000],["3742",140000],["2223",100000],["3632",100000],["6320",80000],["2212",50000],["2321",50000],["3322",50000],["3613",50000],["3314",40000],["5399",30000],["1014",17000],["3421",10000],["3729",5000],["4199",5000],["5213",5000],["6310",5000]],"purpose_expenditure_total_czk":23173372},"revised":{"economic_expenditure":[["6121",8609000],["5169",4960372],["5011",2720000],["5336",1512699.8],["5331",1400000],["5023",1170000],["5139",1018000],["5031",880000],["5154",641000],["5171",409000],["5032",392000],["6123",382000],["5156",301000],["5222",284000],["5141",260000],["5021",234000],["5323",187000],["5134",120000],["5163",105000],["5137",100000],["5162",96000],["5151",72000],["5153",70000],["5199",50000],["5194",47000],["5164",45000],["5229",25000],["5329",15000],["5175",12400],["5499",12000],["5038",11000],["5363",10000],["5492",10000],["5132",5000],["5136",5000],["5155",5000],["5903",5000],["5364",3097],["5167",3000],["5173",2100],["5161",2000],["5365",2000],["5019",1000],["5041",1000],["5149",1000],["5159",1000],["5166",1000],["5172",1000],["5192",1000],["5221",1000],["5321",1000],["5362",1000]],"economic_expenditure_total_czk":26202668.8,"economic_financing":[["8123",7592000],["8124",-1736683],["8115",-1624647.22]],"economic_financing_total_czk":4230669.78,"economic_revenue":[["1211",7120000],["1121",3768000],["1111",2570000],["4116",1888283.69],["1511",1400000],["3112",1000000],["4216",983927.17],["1113",500000],["2132",350000],["1345",330000],["4213",285828],["4122",255273],["1112",250000],["4121",244417.21],["2324",233000],["2321",180000],["4112",178700],["2111",146000],["1386",80000],["2229",38188],["1387",30000],["4111",24481.95],["2112",21000],["1341",20000],["1381",20000],["2119",18000],["3111",15000],["1361",10000],["2131",9000],["1334",1000],["1343",1000],["2141",800],["1382",100]],"economic_revenue_total_czk":21971999.02,"purpose_expenditure":[["6171",4030000],["2329",3940000],["3326",3300000],["3113",3040796.8],["3745",2301000],["3639",1670000],["6112",1470000],["2219",1400000],["3723",825000],["3631",800000],["3429",653372],["3399",625000],["5512",500000],["3722",400000],["3419",200000],["2292",187000],["3742",140000],["3613",126000],["2223",100000],["3632",100000],["6320",95000],["2212",50000],["2321",50000],["3322",50000],["3314",40000],["6114",32500],["5399",30000],["1014",17000],["3421",10000],["3729",5000],["4199",5000],["5213",5000],["6310",5000]],"purpose_expenditure_total_czk":26202668.8},"actual":{"economic_expenditure":[["6121",7934831.57],["5169",4307418.61],["5011",2722536.15],["5336",1617972.8],["5331",1400000],["5023",1142314],["5031",902545],["5139",796907.27],["5154",671342.29],["5032",360582],["5222",327800],["5156",269221.36],["5171",235156.2],["5021",233267],["5141",171852.76],["5137",163369.01],["5323",136837],["5134",113890.21],["5163",100872.8],["5162",85276.43],["5153",67306],["5151",57626],["5194",56441],["5164",48397.86],["5499",17500],["5175",16533],["5166",14700],["5329",12420],["5038",12070],["5492",10000],["5155",6750],["5221",4968],["5136",4191],["5149",3830],["5364",3097],["5321",3000],["5161",2866],["5173",2671]],"economic_expenditure_total_czk":24038359.32,"economic_financing":[["8123",2384037.88],["8124",-1763053.76],["8115",1483345.49],["8901",2064]],"economic_financing_total_czk":2106393.61,"economic_revenue":[["1211",7050038.22],["1121",3772114.99],["1111",2568456.66],["4116",1888283.69],["1511",1392268.78],["3112",1000000],["4216",983927.17],["1113",498810.02],["2132",335600],["1345",313325],["4213",285828],["4122",255273],["1112",245920.93],["4121",244417.21],["2324",232771.2],["2321",179842],["4112",178700],["2111",156530],["1386",137426.17],["1387",53865.64],["2229",38188],["4111",24481.95],["2119",23690],["2112",20472.8],["1341",19300],["1361",15510],["2131",8364.35],["1334",4389.6],["1343",3000],["1381",1112.75],["2141",37.39],["1382",20.19]],"economic_revenue_total_czk":21931965.71,"purpose_expenditure":[["6171",4028416.23],["2329",3701120.17],["3326",3203212.55],["3113",3038292.95],["3745",1889713.37],["3639",1667255.36],["6112",1454622],["3723",824879.35],["2219",776332.16],["3429",652389.37],["3399",624605.63],["3631",522803.09],["5512",459527.06],["3722",322593.28],["3419",200000],["2292",136837],["3613",125510.56],["3742",108900],["6320",94131],["2223",60500],["3314",38506],["2212",28710.28],["2321",24974.16],["6114",24481.95],["1014",16214],["3421",10000],["6310",3731.8],["3632",100]],"purpose_expenditure_total_czk":24038359.32}},"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."}}}}