{"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:00237396","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00237396","name":"Obec Želízy","short_name":"Želízy","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mělník","municipality_code":535397},"amounts":{"revenue_approved":15712500,"revenue_adjusted":19540692.74,"revenue_actual":18823174.99,"expense_approved":18609300,"expense_adjusted":22600671.72,"expense_actual":18659128.42,"tax_revenue":12403904.9,"nontax_revenue":1265619.02,"capital_revenue":187400,"transfer_revenue":4966251.07,"current_expense":11932234.16,"capital_expense":6726894.26,"budget_balance":164046.57,"cash_current":23696019.21,"cash_previous":23415744.64},"ratios":{"revenue_execution":0.96328084,"expense_execution":0.82560061,"balance_to_revenue":0.00871514,"cash_to_expense":1.26994245,"cash_yoy":0.01196949,"capital_expense_share":0.36051492,"transfer_revenue_share":0.26383706},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00237396/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00237396"},"seo":{"slug":"zelizy","path":"/cz/municipalities/zelizy/"},"population":{"value":510,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":15712500,"expenditure_czk":18609300,"financing_czk":2896800,"balance_czk":-2896800},{"stage":"revised","revenue_czk":19540692.74,"expenditure_czk":22600671.72,"financing_czk":3059978.98,"balance_czk":-3059978.98},{"stage":"actual","revenue_czk":18823174.99,"expenditure_czk":18659128.42,"financing_czk":-164046.57,"balance_czk":164046.57}],"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",5000000],["5171",2990000],["5169",2160000],["5331",2025500],["5011",1560000],["5023",1000000],["5031",580000],["5139",320000],["5154",300000],["5163",300000],["5032",255000],["5141",250000],["5321",246000],["5021",225000],["6122",220000],["5494",150000],["5156",130000],["5137",120000],["5132",110000],["5492",100000],["5213",80000],["5362",60000],["5162",50000],["5166",50000],["5168",50000],["5229",50000],["5329",48800],["5029",40000],["5151",33000],["5167",30000],["5175",25000],["5901",25000],["5038",10000],["5161",5000],["5173",5000],["5194",5000],["5133",1000]],"economic_expenditure_total_czk":18609300,"economic_financing":[["8115",2896800]],"economic_financing_total_czk":2896800,"economic_revenue":[["1211",5400000],["3129",2800000],["1121",2700000],["1111",1950000],["1511",600000],["4121",400000],["1113",350000],["2132",280000],["1345",220000],["2141",220000],["2324",200000],["1112",160000],["4112",100500],["3111",100000],["1122",60000],["1386",50000],["2111",45000],["1387",25000],["1342",15000],["1381",10000],["2131",10000],["1341",9000],["2133",5000],["1334",1000],["1343",1000],["1361",1000]],"economic_revenue_total_czk":15712500,"purpose_expenditure":[["2219",5420000],["3117",4085500],["3745",1890000],["6171",1671000],["6112",1275000],["3725",650000],["3421",550000],["5512",533000],["3722",400000],["6310",400000],["3631",330000],["3612",160000],["2321",150000],["6320",150000],["3319",130000],["3639",120000],["3613",105000],["6409",98800],["2411",96000],["3113",90000],["2292",80000],["3111",60000],["6399",60000],["3721",50000],["3341",30000],["5213",25000]],"purpose_expenditure_total_czk":18609300},"revised":{"economic_expenditure":[["6121",5000000],["5169",3368136.14],["5171",2597400],["6122",1852023.12],["5011",1685000],["5331",1525500],["5023",1205000],["5031",591970],["5336",590634],["6130",579900],["5139",421259],["5137",352606.58],["5154",342892.42],["5163",300000],["5321",272457],["5032",260762],["5141",250000],["5492",203605],["5494",150000],["5156",137000],["5021",126900],["5151",88252],["5213",80000],["5166",70500],["5132",60000],["5162",60000],["5229",60000],["5362",60000],["5168",50000],["5366",46068.46],["5029",40000],["5329",38800],["5175",32316],["5167",28400],["5901",25000],["5161",20544],["5019",13746],["5038",10000],["5173",2000],["5133",1000],["5194",1000]],"economic_expenditure_total_czk":22600671.72,"economic_financing":[["8118",-12108000],["8117",8036000],["8115",7131978.98]],"economic_financing_total_czk":3059978.98,"economic_revenue":[["1211",5462517.67],["1121",2926551.73],["4216",2707182.31],["1111",1981711.35],["1511",1110000],["4122",850000],["4116",790136.76],["4121",500000],["2131",392260],["1113",386661.81],["2111",346299],["2132",282000],["2324",243000],["1345",220000],["2141",220000],["1112",190727.11],["3111",187400],["2119",175017],["2321",166000],["1386",107000],["4112",98900],["1122",60000],["1387",42000],["4111",32500],["1342",16700],["1343",15000],["1381",10000],["1341",9000],["2133",5000],["1361",4000],["2112",2128],["1334",1000]],"economic_revenue_total_czk":19540692.74,"purpose_expenditure":[["2219",5500289],["3745",3644445.05],["3117",3355257],["6171",2600355.61],["6112",1485762],["5512",1200576.14],["3639",699900],["3725",650000],["3421",553500],["3722",450000],["6310",400000],["3631",366300],["3613",317000],["3319",178743],["3612",160000],["2321",150000],["6320",150000],["3113",116457],["6409",98800],["2411",96000],["3721",92591.46],["2292",80000],["3111",60000],["6399",60000],["6402",46068.46],["3341",30000],["5213",25000],["6114",23627],["3723",10000]],"purpose_expenditure_total_czk":22600671.72},"actual":{"economic_expenditure":[["6121",4295206.14],["5169",2510753.05],["5171",1860816.32],["6122",1852023.12],["5331",1490500],["5011",1489041],["5023",1119588],["5336",590634],["6130",579665],["5031",544193],["5139",333172.15],["5137",332606.58],["5154",278653.14],["5032",234776],["5321",206145],["5492",178914],["5163",117738],["5156",107366.7],["5213",73940],["5166",68269],["5151",65403],["5229",59552.4],["5366",46068.46],["5168",44242.44],["5162",42557.02],["5021",35700],["5494",35000],["5175",31174.5],["5019",13746],["5161",6787.4],["5038",6079],["5132",4718],["5167",4100]],"economic_expenditure_total_czk":18659128.42,"economic_financing":[["8118",-12108000],["8117",8036000],["8115",3907953.43]],"economic_financing_total_czk":-164046.57,"economic_revenue":[["1211",5462517.67],["1121",2926551.73],["4216",2707182.31],["1111",1981711.35],["1511",1107751.31],["4122",850000],["4116",788136.76],["4121",498405],["2131",390260],["1113",386661.81],["2324",242022.5],["1112",190727.11],["3111",187400],["2132",186770],["2119",175017],["1345",160625],["2111",134921],["1386",106615.34],["4112",98900],["2141",98410.52],["1387",41786.34],["2321",36000],["4111",23627],["1342",16700],["1343",15000],["1341",4370],["1361",2050],["2112",1988],["1381",837.24],["2133",230]],"economic_revenue_total_czk":18823174.99,"purpose_expenditure":[["2219",4738245.71],["3745",3448727.61],["3117",3053756.01],["6171",2292842.34],["6112",1398317],["5512",824617.42],["3639",579665],["3725",511600.38],["3722",380621.05],["3631",334488.07],["3613",287875.11],["3319",123108.4],["3113",116457],["6320",110154],["3721",92591.46],["2292",73940],["2411",60168],["6409",59552.4],["6402",46068.46],["2321",35000],["3111",29520],["6114",23627],["3421",21849],["6310",7584],["3723",6050],["3612",2703]],"purpose_expenditure_total_czk":18659128.42}},"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."}}}}