{"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:00241041","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00241041","name":"OBEC ZELENEČ","short_name":"ZELENEČ","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-východ","municipality_code":539066},"amounts":{"revenue_approved":113485043,"revenue_adjusted":113690918,"revenue_actual":108472473.2,"expense_approved":123524900,"expense_adjusted":137140775,"expense_actual":123802495.11,"tax_revenue":82368013.88,"nontax_revenue":10955279.08,"capital_revenue":86510,"transfer_revenue":15062670.24,"current_expense":72193216.9,"capital_expense":51609278.21,"budget_balance":-15330021.91,"cash_current":36416320.33,"cash_previous":58175534.64},"ratios":{"revenue_execution":0.95409972,"expense_execution":0.90274023,"balance_to_revenue":-0.14132638,"cash_to_expense":0.29414852,"cash_yoy":-0.37402689,"capital_expense_share":0.41686784,"transfer_revenue_share":0.13886168},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00241041/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00241041"},"seo":{"slug":"zelenec","path":"/cz/municipalities/zelenec/"},"population":{"value":3182,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":113485043,"expenditure_czk":123524900,"financing_czk":10039857,"balance_czk":-10039857},{"stage":"revised","revenue_czk":113690918,"expenditure_czk":137140775,"financing_czk":23449857,"balance_czk":-23449857},{"stage":"actual","revenue_czk":108472473.2,"expenditure_czk":123802495.11,"financing_czk":15330021.91,"balance_czk":-15330021.91}],"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",57410000],["5171",12315000],["5331",10040900],["5169",8915000],["6123",6900000],["5011",4150000],["5154",2957000],["5023",2700000],["6122",2250000],["5031",1910000],["5021",1590000],["5166",1550000],["5323",1500000],["5032",1042000],["5321",1040000],["5222",1030000],["6130",800000],["5164",790000],["5168",776000],["5137",775000],["5139",766000],["5156",525000],["5362",500000],["5163",335000],["5153",260000],["6119",250000],["5162",90000],["5167",85000],["5175",60000],["5038",50000],["5136",45000],["5194",40000],["5172",20000],["5173",18000],["5161",10000],["5493",10000],["5903",10000],["5132",7000],["5192",3000]],"economic_expenditure_total_czk":123524900,"economic_financing":[["8115",10039857]],"economic_financing_total_czk":10039857,"economic_revenue":[["1211",34200000],["4216",20473043],["1121",17424000],["1111",12300000],["1511",8500000],["2141",4500000],["1345",3200000],["2111",3045000],["1113",2300000],["4122",1400000],["1112",1050000],["2132",850000],["4112",750000],["2324",710000],["2131",662000],["1122",500000],["4121",500000],["1386",370000],["3111",200000],["1387",176000],["1341",110000],["2119",90000],["1361",70000],["1334",50000],["1343",50000],["2139",5000]],"economic_revenue_total_czk":113485043,"purpose_expenditure":[["3613",20570000],["3113",17950900],["3722",13672000],["3639",12580000],["3745",10345000],["6171",8426000],["2212",4210000],["3412",4190000],["2341",4100000],["3141",4090000],["3111",3950000],["6112",3735000],["2219",2600000],["3631",2130000],["5311",1860000],["2292",1500000],["3429",1500000],["3421",1175000],["3399",986000],["3326",620000],["3632",547000],["6402",500000],["2333",480000],["3314",466000],["3349",442000],["6320",320000],["3635",250000],["3612",95000],["3721",70000],["2241",50000],["4351",50000],["5512",30000],["5213",15000],["1014",10000],["4379",10000]],"purpose_expenditure_total_czk":123524900},"revised":{"economic_expenditure":[["6121",49665812],["6130",19190000],["5171",12865000],["5331",10494088],["5169",9195000],["6123",6173000],["5011",3953527],["6122",3710000],["5023",3155000],["5154",2957000],["5031",2030000],["5021",1639000],["5166",1550000],["5323",1500000],["5032",1102000],["5222",1080000],["5321",1040000],["5137",835000],["5164",830000],["5168",776000],["5139",767000],["5156",525000],["5362",500000],["5163",443000],["5153",260000],["6119",250000],["5167",247348],["5162",90000],["5175",70000],["5038",50000],["5136",45000],["5194",40000],["5221",30000],["5172",20000],["5173",18000],["5161",15000],["5493",10000],["5903",10000],["5132",7000],["5192",3000]],"economic_expenditure_total_czk":137140775,"economic_financing":[["8115",23449857]],"economic_financing_total_czk":23449857,"economic_revenue":[["1211",34200000],["4216",20473043],["1121",17424000],["1111",12300000],["1511",8500000],["2141",4500000],["1345",3200000],["2111",3045000],["1113",2300000],["4122",1400000],["1112",1050000],["2132",850000],["4112",733700],["2324",710000],["2131",662000],["1122",500000],["4121",500000],["1386",370000],["3111",200000],["1387",176000],["4116",162348],["1341",110000],["2119",90000],["1361",70000],["4111",59827],["1334",50000],["1343",50000],["2139",5000]],"economic_revenue_total_czk":113690918,"purpose_expenditure":[["3639",25910000],["3113",17950900],["3722",12945000],["6171",10551875],["3745",10345000],["3613",10315812],["3141",9090000],["3111",4403188],["6112",4370000],["2212",4210000],["3412",4190000],["2341",4100000],["5311",2820000],["2219",2600000],["3631",2130000],["3421",2025000],["3429",1550000],["2292",1500000],["3399",1196000],["3632",1107000],["3326",620000],["3349",517000],["3314",506000],["6402",500000],["2333",480000],["6320",421000],["3635",250000],["2241",160000],["3612",95000],["4351",75000],["3721",70000],["6114",65000],["5512",30000],["5213",15000],["1014",10000],["4379",10000],["6310",7000]],"purpose_expenditure_total_czk":137140775},"actual":{"economic_expenditure":[["6121",24008645.2],["6130",19016452],["5169",12423944.07],["5171",12382854.98],["5331",11956156],["5341",7716487.57],["6122",5625720.01],["5011",3268024.42],["5023",3177292],["5166",2816189.57],["5154",2359178.69],["5031",2346793.43],["6123",2272380],["5021",1673612],["5153",1505641.33],["5323",1246957],["5137",1139050.23],["5032",1095792],["5321",964099.15],["5222",950000],["5164",922656.56],["5168",886928.17],["5139",703587.33],["5192",598122],["5156",559768.73],["5163",478619.47],["6341",354100],["6119",331981],["5167",293095],["5172",139677.71],["5175",111311.28],["5138",94947.9],["5162",92292.91],["5194",88555],["5362",32100],["5136",31375],["5221",30000],["5038",21946],["5161",16196],["5311",14976],["5173",14050],["5229",12994.11],["5122",12304.49],["5492",9202],["5132",6438.8]],"economic_expenditure_total_czk":123802495.11,"economic_financing":[["8117",21005756.98],["8118",-19000000],["8115",13324264.93]],"economic_financing_total_czk":15330021.91,"economic_revenue":[["1211",33537063.08],["1121",17941293.94],["1111",12495819.29],["1511",10915077.04],["4131",5960491.5],["2111",3355610],["2412",3100000],["4216",2923221.48],["1345",2738619],["4116",2400661.37],["1113",2372720.77],["4213",1890488.89],["1112",1169719.91],["2324",1048649],["2131",1005900.51],["4222",867947],["2141",793853.93],["4112",733700],["1386",653617.2],["2321",573800],["2132",566703.22],["2119",353497.42],["1387",256204.17],["4121",226333],["1341",106477],["1343",102492],["3111",86510],["2229",79263],["1361",60455],["4111",59827],["2112",32582],["2139",26679],["2322",18741],["1334",13011.93],["1381",5310.71],["1382",132.84]],"economic_revenue_total_czk":108472473.2,"purpose_expenditure":[["3639",25447324.29],["3113",17854382.52],["3722",10720523.26],["6171",10529439.24],["3745",10041571.63],["3141",8952419.52],["6330",7716487.57],["3613",4940898.31],["6112",4341417.99],["3111",2683821.37],["5311",2512155.7],["3412",2361877.99],["2219",2250000.16],["3421",2019218.15],["3631",1672803.77],["2212",1501385.37],["3429",1420365.28],["2292",1246957],["3399",1173127.58],["3632",1068657],["2341",899864.25],["3349",517945.81],["3314",505948.55],["6320",420627],["3326",393250],["3635",171535],["2241",157556.65],["4351",73073.59],["6114",59827],["3721",59737.7],["3612",48295.86],["5512",30000],["4379",10000]],"purpose_expenditure_total_czk":123802495.11}},"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."}}}}