{"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:00282677","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00282677","name":"Obec Telnice","short_name":"Telnice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Brno-venkov","municipality_code":583979},"amounts":{"revenue_approved":62000000,"revenue_adjusted":77564000,"revenue_actual":77533113.69,"expense_approved":67000000,"expense_adjusted":82564000,"expense_actual":37687593.93,"tax_revenue":38767221.39,"nontax_revenue":2471535.65,"capital_revenue":0,"transfer_revenue":36294356.65,"current_expense":24503168.12,"capital_expense":13184425.81,"budget_balance":39845519.76,"cash_current":113874348.96,"cash_previous":73176240.38},"ratios":{"revenue_execution":0.9996018,"expense_execution":0.45646521,"balance_to_revenue":0.51391616,"cash_to_expense":3.02153407,"cash_yoy":0.55616561,"capital_expense_share":0.34983464,"transfer_revenue_share":0.46811427},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00282677/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00282677"},"seo":{"slug":"telnice-00282677","path":"/cz/municipalities/telnice-00282677/"},"population":{"value":1654,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":62000000,"expenditure_czk":67000000,"financing_czk":5000000,"balance_czk":-5000000},{"stage":"revised","revenue_czk":77564000,"expenditure_czk":82564000,"financing_czk":5000000,"balance_czk":-5000000},{"stage":"actual","revenue_czk":77533113.69,"expenditure_czk":37687593.93,"financing_czk":-39845519.76,"balance_czk":39845519.76}],"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",36710000],["5169",5921000],["5011",5220000],["5171",3210000],["5331",2800000],["5023",1840000],["5031",1500000],["5139",997000],["5154",990000],["5365",900000],["6122",800000],["5032",700000],["5153",610000],["5362",600000],["5137",484000],["5229",430000],["5222",400000],["5194",378000],["5168",320000],["5156",295000],["6323",220000],["5323",200000],["5163",183000],["5021",175000],["5136",147000],["5175",141000],["5162",118000],["5493",98000],["5138",80000],["5167",80000],["5166",60000],["5329",60000],["5499",60000],["5179",52000],["5903",50000],["5161",35000],["5151",30000],["5132",22000],["5321",21000],["5038",15000],["5164",15000],["5909",11000],["5223",10000],["5364",10000],["5131",1000],["5133",1000]],"economic_expenditure_total_czk":67000000,"economic_financing":[["8115",5000000]],"economic_financing_total_czk":5000000,"economic_revenue":[["4216",20000000],["1211",15900000],["1121",8100000],["1111",6000000],["2132",2477000],["1511",2000000],["3122",1200000],["1345",1150000],["1113",1000000],["2324",796000],["1112",500000],["1122",500000],["2111",465000],["4112",415000],["4222",400000],["1381",180000],["1386",150000],["2141",150000],["1387",100000],["2131",100000],["4111",100000],["3111",95000],["1341",50000],["1361",50000],["1334",25000],["1343",25000],["2112",25000],["2229",20000],["2119",10000],["2139",10000],["2310",5000],["1346",2000]],"economic_revenue_total_czk":62000000,"purpose_expenditure":[["3412",31200000],["2212",5000000],["6171",5000000],["3745",4550000],["3113",4050000],["2321",3250000],["6112",2690000],["3722",2000000],["6399",1500000],["3429",1000000],["3631",1000000],["2411",750000],["3399",700000],["5512",650000],["3749",400000],["2223",300000],["2310",300000],["3635",300000],["2219",200000],["2292",200000],["3326",200000],["3349",200000],["3725",150000],["3421",140000],["6320",120000],["2341",100000],["3329",100000],["3632",100000],["5311",100000],["3721",80000],["3314",70000],["6409",60000],["3111",50000],["3341",50000],["3636",50000],["3744",50000],["4339",50000],["5213",50000],["6114",40000],["3319",30000],["3639",30000],["4350",30000],["6310",30000],["2229",20000],["4359",20000],["2143",10000],["2221",10000],["3419",10000],["6402",10000]],"purpose_expenditure_total_czk":67000000},"revised":{"economic_expenditure":[["6121",49811000],["5169",6136000],["5011",5099500],["5171",3159000],["5023",2116000],["5331",1736000],["6349",1700000],["5031",1489500],["5365",1200000],["5154",1039000],["6122",972500],["5139",954000],["5222",904000],["5336",843000],["5032",601500],["5153",592500],["6130",585000],["5229",384000],["5137",310500],["5362",276000],["5168",252000],["5021",246500],["5194",220000],["5175",217000],["5329",207000],["5223",200000],["5323",200000],["5163",171000],["5156",160000],["5493",98000],["5162",96000],["5166",79000],["5167",77500],["5151",75500],["5138",74500],["5136",65000],["5499",50000],["5903",50000],["5321",39000],["5132",22000],["5179",22000],["5161",13000],["5364",10000],["5221",9000],["5909",1000]],"economic_expenditure_total_czk":82564000,"economic_financing":[["8117",103000000],["8118",-103000000],["8115",5000000]],"economic_financing_total_czk":5000000,"economic_revenue":[["4216",30000000],["1211",15707000],["1121",8408000],["1111",5913000],["4222",5000000],["1511",2549800],["1334",1591000],["2324",1229500],["1122",1198000],["1345",1184000],["1113",1112000],["4116",844000],["2111",770000],["1112",549000],["4112",419200],["1386",306500],["2132",174000],["2141",150000],["1387",120500],["2131",73000],["1361",60000],["1341",40000],["1343",33000],["4111",32500],["2119",24000],["2139",23000],["2112",21000],["2321",20000],["2310",3500],["2449",3500],["1381",2500],["1346",2000],["2328",500]],"economic_revenue_total_czk":77564000,"purpose_expenditure":[["3412",45801000],["6171",5008000],["2212",5000000],["3745",4550000],["3113",4186000],["2321",2909000],["6112",2764000],["3722",1867000],["6399",1473000],["3429",1398000],["3631",840000],["3399",734000],["2411",671000],["5512",650000],["3639",587000],["3721",547000],["2223",536000],["3421",410000],["3632",323000],["3349",295000],["2310",290000],["2219",200000],["2292",200000],["6320",141000],["3326",137000],["3749",130000],["2341",100000],["3329",100000],["5311",100000],["3314",84000],["6409",77000],["3111",56000],["3341",50000],["3636",50000],["4339",50000],["5213",50000],["3725",38000],["6114",32000],["3319",30000],["4350",30000],["6310",30000],["4359",20000],["2143",10000],["6402",10000]],"purpose_expenditure_total_czk":82564000},"actual":{"economic_expenditure":[["6121",10232592.35],["5169",5419752.75],["5011",4182401],["5023",2115556],["5331",1736000],["6349",1668000],["5031",1463301],["5365",1197840],["5222",903196],["5139",902012.69],["5154",898218],["5336",842656.65],["6122",699793.46],["5171",594079.79],["5153",591713.13],["6130",584040],["5032",565573],["5229",330000],["5137",261624.91],["5168",251478.54],["5362",237054],["5223",200000],["5175",190448],["5329",182049],["5323",175102],["5021",170983],["5194",170795.98],["5163",150984.58],["5156",124468.38],["5162",92283.59],["5493",85900],["5166",78232.55],["5151",75494],["5138",74027],["5167",69575.42],["5136",63980],["5321",38400],["5132",21799],["5179",21325.16],["5161",12180],["5221",8350],["5364",3866],["5909",467]],"economic_expenditure_total_czk":37687593.93,"economic_financing":[["8118",-93000000],["8117",62866055.69],["8115",-9706956.45],["8901",-4619]],"economic_financing_total_czk":-39845519.76,"economic_revenue":[["4216",30000000],["1211",15706909.56],["1121",8407855.08],["1111",5912690.42],["4222",5000000],["1511",2548133.42],["1334",1590182.7],["2324",1223732.22],["1122",1197840],["1345",1183267],["1113",1111483.72],["4116",842656.65],["2111",762948.25],["1112",548076.69],["4112",419200],["1386",306339.92],["2132",172772],["2141",148480.64],["1387",120059.05],["2131",72215.79],["1361",59676],["1341",39447],["1343",32807],["4111",32500],["2119",23470.37],["2139",22604],["2112",20554],["2321",20000],["2449",3302],["1381",2453.83],["2310",1000],["2328",456.38]],"economic_revenue_total_czk":77533113.69,"purpose_expenditure":[["3412",10241651.5],["6171",4832195.64],["3113",4183317.21],["3745",3719297.95],["6112",2760591.7],["3722",1866740.21],["2321",1763700],["6399",1432454],["3429",1328946],["3399",732254.3],["3639",586040],["3631",581351.63],["3721",544717.05],["2223",532569.4],["2411",428143.32],["5512",344715.87],["3421",334862.41],["3632",322450],["3349",294965.6],["2292",175102],["6320",127773],["2219",105500],["3314",82623.3],["6409",76774.16],["2212",59275],["2341",58651.7],["3111",54359],["3636",41700],["6114",28388],["6310",23211.58],["5311",11406.4],["3319",8000],["6402",3866]],"purpose_expenditure_total_czk":37687593.93}},"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."}}}}