{"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:00243604","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00243604","name":"Obec Zalužany","short_name":"Zalužany","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Příbram","municipality_code":541613},"amounts":{"revenue_approved":9652400,"revenue_adjusted":11650469,"revenue_actual":11387959.81,"expense_approved":9969500,"expense_adjusted":13388859,"expense_actual":10749825.85,"tax_revenue":8089746.48,"nontax_revenue":2713333.33,"capital_revenue":70651,"transfer_revenue":514229,"current_expense":8431974.04,"capital_expense":2317851.81,"budget_balance":638133.96,"cash_current":15228803.29,"cash_previous":14558622.18},"ratios":{"revenue_execution":0.97746793,"expense_execution":0.80289335,"balance_to_revenue":0.05603585,"cash_to_expense":1.41665581,"cash_yoy":0.04603328,"capital_expense_share":0.21561761,"transfer_revenue_share":0.0451555},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00243604/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00243604"},"seo":{"slug":"zaluzany","path":"/cz/municipalities/zaluzany/"},"population":{"value":326,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":9652400,"expenditure_czk":9969500,"financing_czk":317100,"balance_czk":-317100},{"stage":"revised","revenue_czk":11650469,"expenditure_czk":13388859,"financing_czk":1738390,"balance_czk":-1738390},{"stage":"actual","revenue_czk":11387959.81,"expenditure_czk":10749825.85,"financing_czk":-638133.96,"balance_czk":638133.96}],"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":[["5171",2050000],["5169",1515000],["5011",1094000],["5023",960000],["5139",809000],["5154",565000],["5031",446500],["6121",420000],["5155",280000],["5156",280000],["5137",270000],["5021",199400],["5032",195900],["6122",179700],["5163",160000],["5222",100000],["5192",90000],["5168",60000],["5162",41000],["5167",30000],["5173",29000],["5175",26000],["5492",24000],["5132",23000],["5194",20000],["5365",20000],["5903",20000],["5362",14000],["5136",13000],["5138",10000],["5172",10000],["5038",7000],["5179",5000],["5161",2000],["5164",1000]],"economic_expenditure_total_czk":9969500,"economic_financing":[["8115",317100]],"economic_financing_total_czk":317100,"economic_revenue":[["1211",2800000],["1121",1600000],["2111",1493600],["1111",1150000],["1511",750000],["1345",410000],["2324",331000],["1113",300000],["2132",219800],["4112",156000],["2131",114000],["1112",80000],["2119",60000],["1381",40000],["1386",30000],["4111",30000],["1361",25000],["2310",25000],["1387",20000],["1341",8000],["1334",5000],["2141",3000],["1343",2000]],"economic_revenue_total_czk":9652400,"purpose_expenditure":[["2212",1530000],["6171",1397000],["6112",1230000],["1032",835000],["3745",712700],["2411",708000],["3639",602000],["2310",519400],["2321",505000],["3722",380000],["5512",317000],["3723",260000],["3631",170000],["6320",150000],["3612",140000],["3399",126000],["3632",91000],["3392",80000],["3613",60000],["6114",30000],["3721",25000],["1036",20000],["3739",20000],["5213",20000],["3314",18400],["6310",10000],["6399",10000],["3319",3000]],"purpose_expenditure_total_czk":9969500},"revised":{"economic_expenditure":[["5171",2436000],["6123",1810000],["5169",1524440],["5011",1205000],["5023",1080000],["5139",905526],["5154",632000],["6121",510000],["5031",483500],["5021",405278],["5155",261000],["6122",239700],["5156",231000],["5032",220900],["5137",212508],["5163",162000],["5362",155000],["5339",135000],["5132",122492],["5194",92000],["5192",90000],["5168",80000],["5222",67000],["5365",51660],["5138",50000],["5162",43700],["5167",31000],["5173",30419],["5175",28336],["5492",24000],["5903",20000],["5172",15000],["5136",13100],["5038",7000],["5179",6000],["5909",5000],["5161",2300],["5164",1000]],"economic_expenditure_total_czk":13388859,"economic_financing":[["8115",1738390]],"economic_financing_total_czk":1738390,"economic_revenue":[["1211",3220000],["1121",1730000],["2111",1650800],["1111",1250000],["1511",1000000],["2324",518180],["1345",410000],["1113",270000],["2132",228300],["2141",203000],["4112",159100],["2131",134000],["1112",130000],["4222",125000],["4116",111130],["4122",100000],["3111",71000],["1386",70000],["2119",60000],["1381",40000],["1361",36500],["2310",32000],["1122",30660],["1387",30000],["4111",18999],["1341",8000],["1334",5000],["1343",4800],["2139",4000]],"economic_revenue_total_czk":11650469,"purpose_expenditure":[["1032",2795000],["2212",2030000],["6112",1395000],["6171",1360000],["3745",782700],["3639",772000],["2411",708000],["2310",519400],["2321",505000],["5512",455000],["3722",440000],["3723",262000],["6399",180660],["3631",170000],["3612",160000],["6320",150000],["3399",136000],["3113",135000],["3392",100000],["3632",91000],["3613",60000],["3900",41000],["3721",25000],["3314",22100],["1036",20000],["3739",20000],["5213",20000],["6114",18999],["6310",12000],["3319",3000]],"purpose_expenditure_total_czk":13388859},"actual":{"economic_expenditure":[["6123",1808950],["5171",1626088.14],["5169",1157268.73],["5011",1142756],["5023",1065482],["5139",570916.8],["5154",559127.52],["5031",464230],["6121",450975.71],["5021",339998],["5032",204089],["5155",150705],["5339",135000],["5163",132552.4],["5156",116182.55],["5362",110979],["5132",108524.8],["5194",87920.64],["5192",68810],["5168",63383.43],["6122",57926.1],["5222",51267],["5365",49160],["5137",45909.99],["5162",40934.25],["5138",39741.24],["5173",21453],["5175",18815],["5492",15000],["5172",14278],["5167",10660],["5179",5487],["5038",4741],["5909",4236.75],["5136",3016],["5161",2260.8],["5164",1000]],"economic_expenditure_total_czk":10749825.85,"economic_financing":[["8115",-670181.11],["8901",32047.15]],"economic_financing_total_czk":-638133.96,"economic_revenue":[["1211",3214878.89],["1121",1721004.56],["2111",1590749.11],["1111",1245839.98],["1511",992576.9],["2324",502803.7],["1345",407186],["1113",227501.79],["2132",224034],["2141",180452.31],["4112",159100],["2131",133275],["4222",125000],["1112",112184.26],["4116",111130],["4122",100000],["3111",70651],["1386",62704.25],["2119",49681.21],["1361",36440],["2310",31128],["1122",30660],["1387",24574.79],["4111",18999],["1341",6200],["1343",4800],["1334",2693.4],["2139",1210],["1381",501.66]],"economic_revenue_total_czk":11387959.81,"purpose_expenditure":[["1032",2660960.27],["2212",1424409.05],["6112",1361493],["6171",1176661.41],["3639",697795.37],["2310",464777.4],["2411",431439.12],["2321",386211.04],["3722",370093.71],["5512",350399.36],["3745",324135.27],["3723",218023.85],["6399",138110],["3113",135000],["6320",121014],["3399",109999.64],["3392",96151.42],["3631",85880],["3612",65814.37],["3900",40500],["3314",20956],["6114",18999],["3739",17500],["1036",14048.1],["6310",11538.4],["3721",4766.07],["3319",3000],["3632",150]],"purpose_expenditure_total_czk":10749825.85}},"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."}}}}