{"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:00282880","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00282880","name":"Obec Zakřany","short_name":"Zakřany","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Brno-venkov","municipality_code":584185},"amounts":{"revenue_approved":37763500,"revenue_adjusted":41954600,"revenue_actual":39722476.94,"expense_approved":38013500,"expense_adjusted":53457000,"expense_actual":50568018.59,"tax_revenue":18296363.04,"nontax_revenue":2708948.09,"capital_revenue":15808050,"transfer_revenue":2909115.81,"current_expense":17635689.05,"capital_expense":32932329.54,"budget_balance":-10845541.65,"cash_current":6878863.77,"cash_previous":17587155.42},"ratios":{"revenue_execution":0.9467967,"expense_execution":0.94595691,"balance_to_revenue":-0.27303286,"cash_to_expense":0.1360319,"cash_yoy":-0.60887002,"capital_expense_share":0.65124817,"transfer_revenue_share":0.07323601},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00282880/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00282880"},"seo":{"slug":"zakrany","path":"/cz/municipalities/zakrany/"},"population":{"value":809,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":37763500,"expenditure_czk":38013500,"financing_czk":250000,"balance_czk":-250000},{"stage":"revised","revenue_czk":41954600,"expenditure_czk":53457000,"financing_czk":11502400,"balance_czk":-11502400},{"stage":"actual","revenue_czk":39722476.94,"expenditure_czk":50568018.59,"financing_czk":10845541.65,"balance_czk":-10845541.65}],"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",18850000],["5169",3673400],["5171",2850000],["6122",2450000],["5331",1600000],["5011",1470000],["5023",1260000],["5154",856000],["5031",618000],["5222",584000],["5021",423000],["5137",415000],["6123",400400],["5139",360100],["5032",259500],["5153",257000],["5362",203500],["5365",200000],["5168",164900],["5321",140000],["6125",130000],["5156",126000],["5323",79800],["5175",79500],["5163",59200],["5194",58000],["5903",50000],["5492",47000],["5329",43000],["5167",42300],["5162",42000],["5151",35500],["5029",20000],["5166",20000],["5164",16900],["5136",16200],["5172",15000],["5179",14900],["5364",13400],["5134",12000],["5041",10000],["5339",10000],["5038",8000],["5229",7300],["5133",5500],["5161",5000],["5213",5000],["5173",3700],["5132",3500]],"economic_expenditure_total_czk":38013500,"economic_financing":[["8117",250000]],"economic_financing_total_czk":250000,"economic_revenue":[["3111",17848500],["1211",7800000],["1121",4000000],["1111",2800000],["2111",1874300],["1511",760000],["1345",640000],["1113",510000],["4116",351500],["2131",200600],["1122",200000],["4112",188600],["1112",180000],["2139",109000],["1386",75000],["2310",70000],["2132",43000],["1387",35000],["4111",31500],["1341",17000],["2321",13500],["1334",5000],["1361",5000],["2119",5000],["2133",1000]],"economic_revenue_total_czk":37763500,"purpose_expenditure":[["2321",7569700],["2212",6110000],["3113",4102000],["3412",2229000],["6171",2035500],["2310",2000000],["3633",2000000],["6112",1636900],["3639",1635100],["3722",757000],["3632",751000],["2219",710000],["5512",648500],["3631",611600],["2115",470000],["3319",453000],["3723",453000],["1031",403700],["6399",400000],["3725",377500],["3745",345500],["3419",339000],["3392",316000],["3613",257500],["2412",250000],["3421",217000],["2221",110000],["3341",103000],["6409",101200],["3326",81700],["2292",79800],["3399",78000],["3429",55000],["5213",55000],["3349",50000],["3721",50000],["3314",49600],["6320",33000],["6114",31500],["3141",20000],["4351",17300],["6402",13400],["6310",6500]],"purpose_expenditure_total_czk":38013500},"revised":{"economic_expenditure":[["6121",30660200],["5169",5053900],["5171",2363100],["5331",1600000],["6122",1552000],["5011",1550000],["5362",1508000],["6123",1452400],["5023",1260000],["5154",868500],["5336",718400],["5031",663000],["5137",605300],["5222",574000],["5021",462600],["5139",418000],["5032",279200],["5365",266500],["5153",244500],["5168",161900],["5321",140000],["5156",123000],["5163",120200],["5175",81800],["5323",79800],["5194",78500],["5166",58500],["6125",53000],["5167",51500],["5903",50000],["5492",47000],["5329",43000],["5162",42000],["5151",37500],["5164",22900],["5364",20000],["5172",19200],["5179",19100],["5136",17700],["5134",12000],["5161",10300],["5041",10000],["5339",10000],["5038",8000],["5229",7300],["5029",6000],["5133",5500],["5191",5000],["5213",5000],["5132",4000],["6130",4000],["5173",3700]],"economic_expenditure_total_czk":53457000,"economic_financing":[["8115",11252400],["8117",250000]],"economic_financing_total_czk":11502400,"economic_revenue":[["3111",17995000],["1211",8000000],["1121",4280000],["1111",2930000],["2111",2071400],["4213",1826100],["1511",1041000],["4116",813100],["1345",657000],["1113",560000],["2310",352000],["1112",270000],["1122",263200],["2131",200600],["4112",188600],["1386",158000],["2139",109000],["1387",61000],["4122",49000],["2132",43000],["4111",32500],["1341",17000],["2321",15500],["1361",7900],["1334",5200],["2119",5000],["2229",1500],["2133",1000],["2324",1000]],"economic_revenue_total_czk":41954600,"purpose_expenditure":[["4339",11510000],["2321",8165100],["3113",7305800],["3639",3401900],["3412",3054000],["6171",2442500],["2310",2429000],["3633",2097000],["6399",1765200],["6112",1645400],["5512",1043400],["3722",757000],["3632",751400],["2212",741400],["3319",678000],["3723",637000],["2219",530000],["1031",503700],["2115",470000],["3725",377500],["3419",375500],["3745",356500],["3631",341600],["3613",291500],["2412",290000],["3729",146000],["3141",128500],["3429",122000],["2221",110000],["6409",105300],["3341",103000],["3326",81700],["2292",79800],["3399",78000],["6320",68000],["2223",58000],["5213",55000],["3314",53400],["3721",51000],["3349",50000],["6114",32800],["4329",30000],["3392",28500],["4379",21000],["6402",20000],["2333",17500],["4351",17300],["3421",17000],["3111",16300],["6310",6500]],"purpose_expenditure_total_czk":53457000},"actual":{"economic_expenditure":[["6121",30178021.8],["5169",4667401.51],["5171",2083917.58],["5331",1600000],["5011",1504465],["6123",1452000],["6122",1298307.74],["5023",1255714],["5362",860533.19],["5154",844454.48],["5336",718354.84],["5031",642786],["5222",560000],["5137",503788.8],["5021",426720],["5139",282224.39],["5032",270305],["5365",266430],["5153",156645],["5168",153432.2],["5321",120583],["5163",113748.8],["5156",98954],["5323",79800],["5166",58080],["5175",50282.01],["5194",47379],["5329",39650],["5167",35815.65],["5151",30841.44],["5492",21000],["5364",19935],["5172",19107],["5179",18950.26],["5162",18417.77],["5136",17172],["5164",10137],["5161",9794.9],["5041",8453.23],["5038",7031],["5134",5061],["5191",5000],["6130",4000],["5133",1597],["5029",919],["5132",808]],"economic_expenditure_total_czk":50568018.59,"economic_financing":[["8115",5708291.65],["8117",5137250]],"economic_financing_total_czk":10845541.65,"economic_revenue":[["3111",15808050],["1211",7997784.2],["1121",4285436.85],["1111",2939324.33],["2111",2030730.76],["4213",1826035.97],["1511",1059311.08],["4116",812979.84],["1345",658345],["1113",566147.13],["2310",341333.61],["1112",279276.58],["1122",263130],["4112",188600],["2131",175813.72],["1386",156116.69],["2139",108900],["1387",61188.23],["4122",49000],["2132",36000],["4111",32500],["1341",15386],["2321",14100],["1361",8320],["1334",5375.1],["2229",1463],["1381",1221.85],["2324",607]],"economic_revenue_total_czk":39722476.94,"purpose_expenditure":[["4339",11434684.21],["2321",7803689.26],["3113",7286502.55],["3639",3267694.29],["3412",3040825.67],["2310",2427357.69],["6171",2279181.99],["3633",1964718.47],["6112",1619307.09],["6399",1121163.19],["5512",1019864.28],["3722",696938.31],["3632",684475.32],["2212",626118.2],["3319",611467.88],["1031",498975.87],["2219",473179],["2115",447700],["3723",434975.24],["3419",349500],["3725",290780.59],["2412",287066.8],["3631",272852.88],["3745",269132.38],["3613",190785.05],["3729",145577.09],["3141",118030.18],["2221",106000],["3429",86957.73],["2292",79800],["6409",78986.26],["6320",66649],["2223",58000],["3314",52553.45],["3341",52343.73],["3721",50699],["3399",46072],["3349",41404],["3326",35179.12],["3392",26612],["6114",22595.22],["4329",21132.65],["4379",21000],["6402",19935],["2333",17374],["3111",16249.15],["6310",5932.8]],"purpose_expenditure_total_czk":50568018.59}},"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."}}}}