{"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:00237353","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00237353","name":"Obec Zálezlice","short_name":"Zálezlice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mělník","municipality_code":535354},"amounts":{"revenue_approved":11565180,"revenue_adjusted":12909932,"revenue_actual":12551702.46,"expense_approved":11565180,"expense_adjusted":12352932,"expense_actual":12273806.36,"tax_revenue":10351085.46,"nontax_revenue":1432575,"capital_revenue":227500,"transfer_revenue":540542,"current_expense":11973590.81,"capital_expense":300215.55,"budget_balance":277896.1,"cash_current":1198650.23,"cash_previous":920754.13},"ratios":{"revenue_execution":0.97225163,"expense_execution":0.99359459,"balance_to_revenue":0.02214011,"cash_to_expense":0.09765921,"cash_yoy":0.30181358,"capital_expense_share":0.02445986,"transfer_revenue_share":0.04306523},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00237353/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00237353"},"seo":{"slug":"zalezlice","path":"/cz/municipalities/zalezlice/"},"population":{"value":447,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":11565180,"expenditure_czk":11565180,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":12909932,"expenditure_czk":12352932,"financing_czk":-557000,"balance_czk":557000},{"stage":"actual","revenue_czk":12551702.46,"expenditure_czk":12273806.36,"financing_czk":-277896.1,"balance_czk":277896.1}],"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",2603490],["5171",1649940],["5365",1155000],["5139",1147840],["5011",760100],["5023",645040],["5156",499000],["5021",430320],["5154",340000],["5137",205810],["5031",181280],["5162",179300],["5163",176000],["5032",158300],["5194",148500],["5151",129040],["5323",121000],["5175",112600],["5166",110000],["5222",101640],["6901",100000],["5164",85760],["6122",82500],["5153",81200],["5229",73880],["5321",52800],["5168",38500],["5172",37400],["5132",26950],["5362",21780],["5133",14520],["5136",14520],["5213",14520],["5492",14520],["5903",14520],["5167",11000],["5042",10000],["5038",7260],["5149",6050],["5161",3300]],"economic_expenditure_total_czk":11565180,"economic_revenue":[["1211",4150000],["1121",2117500],["1111",1433850],["1122",1155000],["1511",800000],["2111",529360],["2132",300100],["1113",290400],["1334",245850],["1345",145200],["4112",108100],["1112",91960],["2131",72490],["1386",36000],["1381",20900],["1387",17000],["2321",14520],["2329",12100],["1361",9900],["2119",6400],["2141",4730],["1341",2200],["2149",1320],["1356",300]],"economic_revenue_total_czk":11565180,"purpose_expenditure":[["3745",3046630],["6171",2441620],["6399",1155000],["3722",1028850],["6112",702040],["3392",701600],["3631",603200],["2219",400000],["3612",386100],["3421",276010],["3419",219640],["2292",121000],["3639",100000],["6310",72050],["3429",60500],["2310",50000],["5512",48400],["3632",33880],["2321",30000],["5213",29040],["2212",25300],["6221",19800],["3512",14520]],"purpose_expenditure_total_czk":11565180,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",3245012],["5171",2386280],["5139",1639164],["5011",752404],["5023",558340],["5156",466100],["5021",447120],["5154",335900],["5365",331350],["6121",300220],["5031",252380],["5137",216370],["5166",180000],["5162",143300],["5032",141300],["5175",135866],["5163",115450],["6901",100000],["5153",93410],["6122",82280],["5151",77440],["5194",76300],["5323",73000],["5321",52320],["5168",47000],["5164",35964],["5222",20040],["5362",14980],["5903",14520],["5132",8550],["5038",4760],["5172",3100],["5909",1400],["5161",1172],["5229",80],["5133",20],["5136",20],["5213",20]],"economic_expenditure_total_czk":12352932,"economic_financing":[["8115",-557000]],"economic_financing_total_czk":-557000,"economic_revenue":[["1211",4150000],["1121",2170650],["1111",1522350],["1511",1437450],["2111",664170],["4222",407000],["2321",364520],["1122",331350],["2132",300100],["1113",290400],["1345",283050],["1334",245850],["3111",227500],["1112",141560],["4112",108100],["1386",79100],["2131",72490],["1387",31000],["4111",25442],["1381",20900],["2329",12100],["1361",9900],["2119",6400],["2141",4730],["1341",2200],["2149",1320],["1356",300]],"economic_revenue_total_czk":12909932,"purpose_expenditure":[["3745",4361822],["6171",2376598],["3392",1363810],["3722",840250],["2219",723620],["6112",606440],["3631",577100],["3421",467810],["6399",331350],["3612",119000],["3639",100000],["3429",77600],["2292",73000],["2212",62400],["2321",61800],["5512",52320],["3419",48480],["5213",29040],["3632",28380],["6114",25442],["6310",15150],["2310",11500],["3512",20]],"purpose_expenditure_total_czk":12352932},"actual":{"economic_expenditure":[["5169",3418592.72],["5171",2385644.34],["5139",1624233.96],["5011",752373],["5021",581110],["5023",558288],["5156",465951.83],["5154",335885.35],["6121",300215.55],["5031",252285],["5137",215209.1],["5166",180000],["5365",160650],["5162",143279.99],["5032",141163],["5175",135851.99],["5163",115417.4],["5153",92797.63],["5151",77350],["5194",76246.55],["5323",72530],["5321",52320],["5168",46935.7],["5164",35574],["5222",20000],["5362",14969],["5132",8530.25],["5038",4744],["5172",3086],["5909",1400],["5161",1172]],"economic_expenditure_total_czk":12273806.36,"economic_financing":[["8115",-277896.1]],"economic_financing_total_czk":-277896.1,"economic_revenue":[["1211",4058750.04],["1121",2170643.64],["1111",1522268.28],["1511",1437445.13],["2321",700000],["2111",415762],["4222",407000],["2132",304100],["1113",287123.45],["1345",283050],["3111",227500],["1334",174565.69],["1122",160650],["1112",141531.33],["4112",108100],["1386",79072.94],["1387",30997.9],["4111",25442],["2131",7513],["1341",4000],["2119",4000],["2149",1200],["1381",647.02],["1356",314.85],["1382",25.19]],"economic_revenue_total_czk":12551702.46,"purpose_expenditure":[["3745",4460810.71],["6171",2511417.37],["3392",1363643.04],["3722",838065.87],["2219",723396.55],["6112",606384],["3631",569910.05],["3421",466017],["6399",160650],["3612",118807.5],["3429",77500],["2292",72530],["2212",62323.87],["2321",61710],["5512",52320],["3419",48435],["3632",27891],["6114",25442],["6310",15149.4],["2310",11403]],"purpose_expenditure_total_czk":12273806.36}},"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."}}}}