{"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:00234834","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00234834","name":"Obec Přelíc","short_name":"Přelíc","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kladno","municipality_code":532771},"amounts":{"revenue_approved":8913796,"revenue_adjusted":9870120.32,"revenue_actual":9864698.9,"expense_approved":8500000,"expense_adjusted":8745200,"expense_actual":7729297.17,"tax_revenue":8064189.5,"nontax_revenue":506918,"capital_revenue":261139,"transfer_revenue":1032452.4,"current_expense":6826985.17,"capital_expense":902312,"budget_balance":2135401.73,"cash_current":9313007.79,"cash_previous":7591402.06},"ratios":{"revenue_execution":0.99945072,"expense_execution":0.88383309,"balance_to_revenue":0.21646902,"cash_to_expense":1.20489711,"cash_yoy":0.22678363,"capital_expense_share":0.1167392,"transfer_revenue_share":0.10466132},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00234834/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00234834"},"seo":{"slug":"prelic","path":"/cz/municipalities/prelic/"},"population":{"value":381,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":8913796,"expenditure_czk":8500000,"financing_czk":-413796,"balance_czk":413796},{"stage":"revised","revenue_czk":9870120.32,"expenditure_czk":8745200,"financing_czk":-1124920.32,"balance_czk":1124920.32},{"stage":"actual","revenue_czk":9864698.9,"expenditure_czk":7729297.17,"financing_czk":-2135401.73,"balance_czk":2135401.73}],"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",2600000],["5169",1149000],["5154",972000],["5023",700000],["5171",629000],["5011",400000],["5321",400000],["6119",320000],["5901",270000],["5166",180000],["5139",157000],["5323",100000],["5021",90000],["5031",90000],["5032",90000],["5153",67000],["5141",61000],["5168",50000],["5137",40000],["5151",22000],["5156",20000],["5162",20000],["5175",14000],["5173",10000],["5194",10000],["5492",10000],["5903",10000],["5161",7000],["5221",5000],["5038",2000],["5134",2000],["5132",1000],["5136",1000],["5167",1000]],"economic_expenditure_total_czk":8500000,"economic_financing":[["8124",-413796]],"economic_financing_total_czk":-413796,"economic_revenue":[["1211",2700000],["1121",2013796],["1111",2000000],["4121",476000],["1345",380000],["1511",315000],["1113",200000],["2111",136620],["2132",128000],["1112",100000],["1122",100000],["4112",92000],["2324",84000],["2321",36000],["1386",35000],["1381",30000],["1341",26000],["1387",18000],["2141",12500],["3111",10380],["3122",10000],["2119",5000],["1361",2000],["2310",2000],["1334",1000],["1337",500]],"economic_revenue_total_czk":8913796,"purpose_expenditure":[["2212",2657000],["6171",1662000],["2321",806000],["6112",760000],["3113",400000],["3722",350000],["3636",320000],["3745",273000],["3322",242000],["3421",220000],["3631",200000],["3725",150000],["2292",100000],["3399",95000],["3726",70000],["3639",60000],["6320",30000],["3612",20000],["3632",20000],["3721",17000],["3723",15000],["5213",10000],["5512",10000],["2310",8000],["3900",5000]],"purpose_expenditure_total_czk":8500000},"revised":{"economic_expenditure":[["5169",1717606.51],["5154",1249089.14],["5171",1027606.1],["6121",912016.78],["5023",744156.6],["5321",512288],["6129",511675],["5011",476053.37],["5021",183627.46],["5166",180000],["5139",142641.76],["6119",117612],["5031",114929.97],["5032",107263.53],["5137",105687.84],["5323",100000],["5365",98190],["5153",63785.89],["6122",61050],["5141",60000],["5362",39623],["5168",38890],["5162",26104.95],["5221",26096],["5156",22582],["5175",17601.3],["5151",17217],["5173",15446],["5492",15358],["5194",15000],["5903",10000],["5167",7081],["5161",2618],["5038",2000],["5134",2000],["5163",1302.8],["5132",1000]],"economic_expenditure_total_czk":8745200,"economic_financing":[["8115",-711124.32],["8124",-413796]],"economic_financing_total_czk":-1124920.32,"economic_revenue":[["1211",3422012.11],["1121",1832356.42],["1111",1236802.7],["4121",917019],["1511",625709.04],["1345",366700],["1113",242180.78],["3113",212700],["2324",212405.72],["2132",175000],["1112",119434.5],["2111",106553.1],["4112",94000],["1122",92190],["1386",66758.77],["3111",48819],["1387",26164.25],["1341",22900],["4111",21434],["2321",13000],["1334",10000],["2119",5000],["1381",530.93],["1361",450]],"economic_revenue_total_czk":9870120.32,"purpose_expenditure":[["6171",1895993.98],["2321",1130747.24],["3631",870000],["6112",811065.6],["2212",729436.78],["3722",590000],["3421",584892],["3745",522050],["3113",441388],["3725",320000],["3322",241580],["3399",132000],["2292",100000],["3726",97000],["3639",60000],["6320",35000],["3900",33000],["3636",27612],["6114",21434.4],["3612",20000],["3632",20000],["3721",17000],["3723",15000],["5213",10000],["5512",10000],["2310",8000],["3341",2000]],"purpose_expenditure_total_czk":8745200},"actual":{"economic_expenditure":[["5169",1597213.5],["5154",1239340.11],["5171",933303.17],["5023",744110.17],["6122",653732],["5321",512288],["5011",476053.37],["6121",248580],["5021",181773.46],["5166",179988],["5139",129993.02],["5031",113782],["5032",105507],["5137",104791.84],["5365",98190],["5323",85146],["5153",63785.89],["5362",39623],["5168",38890],["5141",26452.39],["5162",26104.95],["5221",26096],["5156",22582],["5173",15445],["5492",15358],["5175",13601.9],["5194",12471.6],["5151",10217],["5167",6531],["5161",2618],["5134",2000],["5038",1829],["5163",1302.8],["5132",597]],"economic_expenditure_total_czk":7729297.17,"economic_financing":[["8115",-1721605.73],["8124",-413796]],"economic_financing_total_czk":-2135401.73,"economic_revenue":[["1211",3422012.11],["1121",1832356.42],["1111",1236802.7],["4121",917019],["1511",625709.04],["1345",366700],["1113",242180.78],["3113",212700],["2324",212405.72],["2132",175000],["1112",119434.5],["2111",106133.1],["4112",94000],["1122",92190],["1386",66758.77],["3111",48439],["1387",26164.25],["1341",22900],["4111",21433.4],["2321",13000],["1334",10000],["1381",530.93],["1361",450],["2119",379.18]],"economic_revenue_total_czk":9864698.9,"purpose_expenditure":[["6171",1895270.78],["2321",1129023.24],["3631",815503.04],["6112",811019.17],["3421",576384],["3722",572771.02],["3745",495281.14],["3113",441388],["3725",284350.97],["3322",239580],["3399",120249.82],["3726",96412.07],["2292",85146],["6320",33660],["3900",33000],["3639",26452.39],["2212",25800],["6114",21433.4],["3636",11192.5],["5512",8213],["3721",7031.63],["3341",135]],"purpose_expenditure_total_czk":7729297.17}},"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."}}}}