{"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:00271829","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00271829","name":"Obec Zelenecká Lhota","short_name":"Zelenecká Lhota","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Jičín","municipality_code":573183},"amounts":{"revenue_approved":4886100,"revenue_adjusted":5665366,"revenue_actual":5501624.62,"expense_approved":8045400,"expense_adjusted":8479171,"expense_actual":3504756.26,"tax_revenue":4780535.12,"nontax_revenue":447539.5,"capital_revenue":109250,"transfer_revenue":164300,"current_expense":3142508.26,"capital_expense":362248,"budget_balance":1996868.36,"cash_current":13327086.37,"cash_previous":11330218.01},"ratios":{"revenue_execution":0.97109783,"expense_execution":0.41333714,"balance_to_revenue":0.36295976,"cash_to_expense":3.80257153,"cash_yoy":0.17624271,"capital_expense_share":0.10335897,"transfer_revenue_share":0.02986391},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00271829/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00271829"},"seo":{"slug":"zelenecka-lhota","path":"/cz/municipalities/zelenecka-lhota/"},"population":{"value":180,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4886100,"expenditure_czk":8045400,"financing_czk":3159300,"balance_czk":-3159300},{"stage":"revised","revenue_czk":5665366,"expenditure_czk":8479171,"financing_czk":2813805,"balance_czk":-2813805},{"stage":"actual","revenue_czk":5501624.62,"expenditure_czk":3504756.26,"financing_czk":-1996868.36,"balance_czk":1996868.36}],"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",3740000],["5171",1365000],["5169",1055000],["5023",460000],["5021",382000],["5139",144000],["5154",140000],["5365",125000],["6371",90000],["5212",68000],["5137",63000],["5163",60510],["5175",59000],["5032",40800],["5364",36740],["5172",30000],["5156",24500],["5166",20000],["5194",20000],["6130",20000],["5179",15000],["5019",13000],["5162",11000],["6119",10000],["5136",8000],["5222",8000],["5221",5000],["5339",5000],["5362",4125],["5039",4000],["5151",4000],["5161",3000],["5173",3000],["5329",2505],["5229",2000],["5167",1820],["5321",1000],["5903",1000],["5038",400]],"economic_expenditure_total_czk":8045400,"economic_financing":[["8115",3159300]],"economic_financing_total_czk":3159300,"economic_revenue":[["1211",1900000],["1121",830000],["1111",520000],["1511",510000],["2141",200000],["1345",160000],["1113",140000],["1122",125000],["3111",100000],["4112",71800],["2131",70000],["1342",50000],["1112",45000],["2111",40000],["2324",40000],["1386",25000],["2132",24000],["1381",20000],["1387",10000],["1341",4500],["1361",800]],"economic_revenue_total_czk":4886100,"purpose_expenditure":[["2141",1517000],["2219",1158000],["3429",1070000],["3412",1000000],["6171",538725],["6112",517800],["3745",462000],["3722",330000],["3631",270000],["2321",200000],["3319",194000],["3725",130000],["6399",125000],["3632",121500],["3639",90125],["5512",59500],["3613",50000],["6320",50000],["1032",40000],["6402",36740],["3612",30000],["3399",23000],["3635",10000],["2310",5000],["3111",5000],["3113",5000],["6310",3010],["3326",3000],["5213",1000]],"purpose_expenditure_total_czk":8045400},"revised":{"economic_expenditure":[["5171",2656202],["6121",2461000],["5169",1056158],["5023",460000],["5021",426140],["5154",189000],["5365",183240],["5137",159709],["5139",156500],["6130",106500],["6371",90000],["5212",80000],["5163",62593],["5175",61000],["6122",45000],["5032",40824],["5364",36757],["5172",30000],["5156",24500],["5194",21000],["5179",15000],["5019",13000],["5339",11437],["5162",11000],["5166",10800],["6119",10000],["5136",8000],["5329",7735],["5173",7500],["5222",6000],["5223",6000],["5221",5000],["5362",4125],["5151",4055],["5039",3976],["5161",3000],["5229",2000],["5167",1820],["5321",1000],["5903",1000],["5038",400],["5142",200]],"economic_expenditure_total_czk":8479171,"economic_financing":[["8115",2813805]],"economic_financing_total_czk":2813805,"economic_revenue":[["1211",1900000],["1121",1000000],["1111",667000],["1511",610000],["2141",250875],["1122",181440],["1345",160000],["1113",140000],["3111",109250],["2324",94546],["1342",85000],["4112",71800],["2131",71511],["1112",65000],["2111",65000],["4122",60000],["2132",40001],["1386",40000],["4111",32500],["1387",15000],["1341",4500],["1334",1143],["1361",800]],"economic_revenue_total_czk":5665366,"purpose_expenditure":[["2219",1568500],["2141",1229000],["3429",978000],["3613",685055],["6171",579965],["6112",517800],["3745",471990],["3722",334500],["3631",269900],["5512",215583],["2321",200000],["3319",194000],["6399",181440],["3639",177425],["3725",170709],["2221",156000],["3632",121500],["3612",101000],["3412",100000],["6320",50000],["1032",40000],["6402",36757],["6114",32500],["3399",23000],["3111",11437],["3635",10000],["4351",6000],["2310",5000],["3113",5000],["3326",3100],["6310",3010],["5213",1000]],"purpose_expenditure_total_czk":8479171},"actual":{"economic_expenditure":[["5171",862288],["5169",633994.92],["5023",453600],["5021",410109],["6121",210763],["5365",183090],["5154",138695.26],["6130",106485],["5137",103373],["5212",76043.94],["6122",45000],["5163",42367.4],["5139",42034.07],["5032",40824],["5364",36756.5],["5175",20133],["5194",18260.95],["5156",16595],["5339",11437],["5019",10854.76],["5329",7734.9],["5162",7216],["5223",6000],["5179",5001],["5136",4500],["5222",4000],["5039",3668],["5321",1000],["5151",934],["5161",771.16],["5173",540],["5038",400],["5142",161.4],["5362",125]],"economic_expenditure_total_czk":3504756.26,"economic_financing":[["8115",-1996868.36]],"economic_financing_total_czk":-1996868.36,"economic_revenue":[["1211",1851762.6],["1121",995701.5],["1111",666186.9],["1511",608707.79],["2141",250875],["1122",181440],["1345",140741.5],["1113",131239.51],["3111",109250],["2324",94618.5],["1342",84610],["4112",71800],["1112",64827.32],["4122",60000],["2111",40534],["2132",40001],["1386",36252.71],["4111",32500],["2131",21511],["1387",14212.56],["1341",3350],["1334",1142.4],["1381",260.33],["1361",100]],"economic_revenue_total_czk":5501624.62,"purpose_expenditure":[["6112",508946.76],["3613",473961.29],["6171",416315.36],["3722",263771.27],["3745",224977.04],["2141",185113.94],["6399",181440],["5512",165781],["3725",161872.93],["2221",155780],["3639",147281.6],["2219",107123],["3612",96193],["3319",92605.36],["3631",73992.51],["3429",72475.58],["6402",36756.5],["6320",30199],["1032",25921.01],["3399",20608.45],["3632",18243],["6114",11751.14],["3111",11437],["2321",10607.24],["4351",6000],["3326",3016.88],["6310",2585.4]],"purpose_expenditure_total_czk":3504756.26}},"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."}}}}