{"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:00261114","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00261114","name":"Město Zákupy","short_name":"Zákupy","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Česká Lípa","municipality_code":562262},"amounts":{"revenue_approved":124500500,"revenue_adjusted":144730520,"revenue_actual":150399407.47,"expense_approved":136182000,"expense_adjusted":182782020,"expense_actual":150932600.83,"tax_revenue":79295721.08,"nontax_revenue":45913230.08,"capital_revenue":2815860,"transfer_revenue":22374596.31,"current_expense":121444760.38,"capital_expense":29487840.45,"budget_balance":-533193.36,"cash_current":32986274.34,"cash_previous":33279803.85},"ratios":{"revenue_execution":1.03916857,"expense_execution":0.8257519,"balance_to_revenue":-0.00354518,"cash_to_expense":0.2185497,"cash_yoy":-0.00882005,"capital_expense_share":0.19537092,"transfer_revenue_share":0.14876785},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00261114/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00261114"},"seo":{"slug":"zakupy","path":"/cz/municipalities/zakupy/"},"population":{"value":2913,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":124500500,"expenditure_czk":136182000,"financing_czk":11681500,"balance_czk":-11681500},{"stage":"revised","revenue_czk":144730520,"expenditure_czk":182782020,"financing_czk":38051500,"balance_czk":-38051500},{"stage":"actual","revenue_czk":150399407.47,"expenditure_czk":150932600.83,"financing_czk":533193.36,"balance_czk":-533193.36}],"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",18226000],["5171",14090000],["5152",13640000],["5011",13131000],["5331",11500000],["6121",11330000],["5336",9800000],["5365",5000000],["5031",4146000],["5909",4045000],["5151",3816000],["5139",2951000],["5154",2750000],["5023",2472000],["6122",2400000],["6351",2000000],["5137",1830000],["5032",1505000],["5903",1355000],["5229",1338000],["5153",1330000],["5021",1212500],["5163",720000],["5323",600000],["5362",544500],["5499",510000],["6119",400000],["5168",390500],["5321",385500],["5156",380000],["5223",300000],["5901",300000],["5194",230000],["5212",180000],["6130",150000],["5134",140000],["5222",135000],["5162",133000],["5167",130000],["5175",120000],["5136",81000],["5161",70000],["5038",69000],["5329",65000],["5019",30000],["5166",30000],["5132",25000],["5179",24000],["5173",23000],["5811",21000],["5041",20000],["5339",20000],["5364",20000],["5192",15000],["5039",10000],["5363",10000],["5492",10000],["5660",10000],["5165",6000],["5133",5000],["5138",2000]],"economic_expenditure_total_czk":136182000,"economic_financing":[["8115",11681500]],"economic_financing_total_czk":11681500,"economic_revenue":[["1211",31000000],["2111",23703000],["1121",15500000],["2132",12500000],["1111",12000000],["4122",9800000],["1511",5600000],["1122",5000000],["1113",2000000],["1345",1950000],["4112",1552000],["2324",810000],["1112",600000],["2131",426000],["1361",350000],["1386",300000],["1381",200000],["1387",200000],["1343",150000],["1344",120000],["1341",110000],["1342",110000],["2321",100000],["3111",100000],["4111",94500],["2212",70000],["4121",64000],["2119",60000],["1356",15000],["2460",10000],["1334",5000],["2141",1000]],"economic_revenue_total_czk":124500500,"purpose_expenditure":[["3612",30000000],["4350",12555000],["6171",12470000],["3113",11660000],["3639",11493000],["2212",7150000],["6409",5334000],["3722",5030000],["1031",4803000],["6112",3626000],["3634",3500000],["3429",2936000],["3725",2850000],["3631",2620000],["3745",2520000],["3319",2514000],["5311",2385000],["3613",2330000],["5213",1355000],["5512",1090000],["3419",1085000],["3421",750000],["2321",610000],["2295",600000],["2310",500000],["6320",500000],["6399",500000],["2341",450000],["3314",420500],["3322",350000],["3330",300000],["4359",285500],["1012",237500],["3511",150000],["3349",123000],["1014",110000],["2221",100000],["2333",100000],["3900",100000],["3632",95000],["6114",94500],["6310",80000],["3635",75000],["5212",75000],["3543",50000],["3742",50000],["3744",50000],["2143",25000],["4341",25000],["3133",20000],["3525",20000],["6402",20000],["3541",5000],["3549",5000]],"purpose_expenditure_total_czk":136182000},"revised":{"economic_expenditure":[["6121",44262250],["5169",21541900],["5171",16874000],["5152",13742000],["5011",13487000],["5331",11500000],["5336",11204270],["5909",7867000],["5365",5000000],["5031",4021000],["6351",4000000],["5151",3372600],["6122",2871000],["5023",2755000],["5139",2150000],["5154",2128000],["5137",2059600],["5032",1547500],["5903",1355000],["5229",1287000],["5021",1191500],["5153",1053400],["5163",755000],["5362",752500],["5329",608000],["5323",600000],["5168",500500],["5499",500000],["5321",443300],["5156",410000],["5223",343000],["6349",307000],["5222",225000],["5175",186000],["5212",180000],["5134",140000],["6130",139000],["6322",135000],["5162",132000],["5194",130000],["5167",129000],["5166",121000],["5136",116000],["5192",108500],["6323",80200],["5038",71000],["5161",61000],["5041",55000],["5172",52000],["5173",36000],["5019",31000],["5132",25000],["5179",24000],["5811",21000],["5339",20000],["5364",20000],["5363",11000],["5039",10000],["5492",10000],["5660",10000],["5165",6000],["5133",5000],["5138",3000]],"economic_expenditure_total_czk":182782020,"economic_financing":[["8115",21051500],["8123",17000000]],"economic_financing_total_czk":38051500,"economic_revenue":[["1211",31200000],["2111",26770949],["1121",15600000],["2132",12726001],["1111",12000000],["4122",10588000],["4213",7650000],["1511",5600000],["1122",5000000],["3111",2910000],["4116",2691370],["1113",2100000],["1345",2080000],["4112",1552000],["2324",1333700],["1112",900000],["1386",615000],["2226",566800],["1361",550000],["2131",461000],["1334",355000],["1387",250000],["1343",171000],["1342",135000],["1344",120000],["1341",110000],["2321",100000],["4111",97500],["2141",90000],["4121",80000],["2212",77500],["4222",72300],["2322",62400],["2119",60000],["4171",20000],["1356",15000],["2460",10000],["1381",5000],["1383",3000],["2112",2000]],"economic_revenue_total_czk":144730520,"purpose_expenditure":[["3612",33038600],["2212",17606250],["3113",15804270],["6171",13500000],["4350",12555000],["3639",11493000],["2321",9914000],["3613",8324000],["2310",6302000],["3722",5830000],["6409",5034000],["3429",4974400],["3634",4900000],["6112",3826000],["1031",3803000],["3319",3290500],["3745",3260000],["3725",2850000],["3631",2620000],["5311",2485000],["3322",1757000],["5512",1490000],["5213",1355000],["3419",1235000],["3421",750000],["6399",700000],["2295",600000],["6320",500000],["3314",468500],["3330",423200],["4359",287300],["1012",237500],["3349",150000],["3511",150000],["1014",140000],["3900",123000],["6310",115000],["2221",100000],["2341",100000],["6114",97500],["3632",95000],["3635",95000],["3742",88000],["5212",75000],["3543",50000],["3744",50000],["2143",25000],["4341",25000],["2333",20000],["3133",20000],["3525",20000],["6402",20000],["3541",5000],["3549",5000]],"purpose_expenditure_total_czk":182782020},"actual":{"economic_expenditure":[["6121",22632863.66],["5169",18634432.07],["5171",15539947.71],["5152",13696454.33],["5011",13056446],["5331",11500000],["5336",11191633.19],["5909",7858588.91],["5365",4514160],["6351",4000000],["5031",3794529],["5151",2955955.9],["5023",2753107],["6122",2281408.79],["5139",1746797.08],["5137",1714533.28],["5154",1696195.64],["5032",1457022],["5229",1181860],["5021",1025629],["5153",965798.5],["5163",732281.13],["5362",708886.45],["5323",594200],["5329",592258],["5168",498624.67],["5321",443300],["5156",344785.65],["5223",343000],["5499",342355],["6349",273036],["5175",175213.83],["5212",165000],["6322",134990],["5194",129324.74],["5134",121728.09],["5222",119760],["5166",116916.5],["5136",115749.92],["5162",92271],["5192",91881.35],["6130",85400],["6323",80142],["5167",75698.81],["5038",63877],["5041",51021.56],["5172",47613.5],["5161",45001.5],["5173",34338],["5019",26167],["5364",19405.01],["5179",19325.69],["5811",19023.92],["5132",14356.45],["5039",8602],["5165",5586],["5138",2118],["5363",2000]],"economic_expenditure_total_czk":150932600.83,"economic_financing":[["8115",481530.51],["8901",51662.85]],"economic_financing_total_czk":533193.36,"economic_revenue":[["1211",31797222.44],["2111",31341784.34],["1121",17036308.58],["1111",12005893.98],["2132",11831953.46],["4122",10559478],["4213",7334660.14],["1511",6213137.84],["1122",4514160],["3111",2815860],["4116",2660493.73],["1113",2250792.45],["1345",2093007.92],["4112",1552000],["2324",1377339.31],["1112",1110262.08],["1386",614891.23],["2226",566747],["1361",517076.14],["2131",458662.68],["1334",354134.88],["1387",243249.33],["1343",180280],["1342",123399],["1344",113685],["1341",106728.82],["4111",97500],["2141",85534.99],["4121",79171.52],["2212",74700],["4222",72269],["2321",66000],["2322",62116],["2119",46500.3],["4171",19023.92],["1356",14363.76],["1381",4867.74],["1383",2259.89],["2112",1892]],"economic_revenue_total_czk":150399407.47,"purpose_expenditure":[["3612",32241705.44],["3113",15616373.51],["6171",13268260.18],["2212",13012827.63],["4350",12329916],["3639",10118505.75],["3613",7339350.4],["3429",4578081.77],["6409",4542158.69],["3722",4327074.15],["6112",3804197.45],["1031",3335982.25],["3319",3196510.09],["3634",3001621.06],["3745",2981350.02],["3725",2777691.59],["3631",2529045.31],["5311",2325872.38],["3322",1686388.68],["5512",1228889.09],["3419",1038996.19],["2321",781840.68],["6399",667273.45],["2295",594200],["3421",518545.95],["6320",497634],["3330",423142],["3314",404517.83],["4359",287300],["2310",164560],["3349",146684.16],["1012",144616.96],["3511",135000],["1014",107750],["3900",106641.6],["6310",97048.13],["6114",92206],["2221",91839],["3635",74000],["3632",64183.15],["3744",48400],["3742",47130],["5212",44382.8],["3543",40000],["6402",19405.01],["2333",18634],["3525",14760],["2143",11856],["3549",5000],["2341",3252.48]],"purpose_expenditure_total_czk":150932600.83}},"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."}}}}