{"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:00282952","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00282952","name":"Obec Želešice","short_name":"Želešice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Brno-venkov","municipality_code":584266},"amounts":{"revenue_approved":51162400,"revenue_adjusted":57371100,"revenue_actual":59976094.3,"expense_approved":90047500,"expense_adjusted":95516800,"expense_actual":51256972.78,"tax_revenue":46408214.76,"nontax_revenue":10673418.95,"capital_revenue":0,"transfer_revenue":2894460.59,"current_expense":29851050.4,"capital_expense":21405922.38,"budget_balance":8719121.52,"cash_current":47300990.86,"cash_previous":37726778.98},"ratios":{"revenue_execution":1.04540604,"expense_execution":0.53662783,"balance_to_revenue":0.14537661,"cash_to_expense":0.92282061,"cash_yoy":0.25377761,"capital_expense_share":0.41761972,"transfer_revenue_share":0.04826024},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00282952/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00282952"},"seo":{"slug":"zelesice","path":"/cz/municipalities/zelesice/"},"population":{"value":2004,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":51162400,"expenditure_czk":90047500,"financing_czk":38885100,"balance_czk":-38885100},{"stage":"revised","revenue_czk":57371100,"expenditure_czk":95516800,"financing_czk":38145700,"balance_czk":-38145700},{"stage":"actual","revenue_czk":59976094.3,"expenditure_czk":51256972.78,"financing_czk":-8719121.52,"balance_czk":8719121.52}],"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",58499200],["5169",5095700],["5011",4052500],["5901",3773000],["5331",3460000],["5023",1915900],["5362",1506000],["5154",1438000],["5137",1315000],["5031",1237800],["5171",1171600],["5021",564500],["5032",534800],["5139",519900],["5153",472000],["5166",453000],["6122",400000],["5229",350000],["5222",337000],["6322",300000],["5223",244000],["6123",200000],["6130",200000],["5323",194500],["5151",169000],["5168",164000],["5041",158500],["6119",150000],["5163",131500],["5167",125900],["5179",110000],["5903",100000],["5156",93000],["5194",74000],["5164",66600],["5132",64500],["5162",63000],["5123",50000],["5329",48700],["5175",47000],["5192",40000],["5173",27000],["5161",25000],["5138",20000],["5038",18000],["5136",16900],["5134",16000],["5492",15000],["5172",10000],["5131",5000],["5364",3500],["5494",1000]],"economic_expenditure_total_czk":90047500,"economic_financing":[["8115",38885100]],"economic_financing_total_czk":38885100,"economic_revenue":[["1211",19000000],["1121",9700000],["1111",7000000],["2139",2739200],["2321",2030000],["1511",2020000],["1113",1600000],["1345",1400000],["2111",1315600],["2132",1312500],["2131",700000],["2324",523600],["4112",470000],["1112",420000],["1356",370000],["1386",160000],["1381",80000],["1387",80000],["1334",50000],["1335",50000],["2119",47000],["1341",36000],["1343",30000],["1361",20000],["1344",4000],["2449",3400],["2112",1100]],"economic_revenue_total_czk":51162400,"purpose_expenditure":[["3113",43515000],["2321",9765000],["2212",8805000],["6171",5266600],["3723",3091000],["3745",2530200],["6112",2413800],["3613",2114400],["3722",1885800],["5311",1500000],["6399",1500000],["2310",1326100],["1031",830300],["3419",650000],["3632",584500],["3636",540700],["3631",490000],["3399",466000],["3421",345000],["2219",311500],["3429",285000],["3639",252000],["5512",200000],["2292",194500],["3744",180600],["3635",150000],["3349",109600],["3612",107000],["5213",100000],["3412",93000],["3341",83500],["6320",80000],["4359",74000],["3721",70000],["3319",50000],["3314",35400],["4349",30000],["6310",18000],["6402",3500],["1014",500]],"purpose_expenditure_total_czk":90047500},"revised":{"economic_expenditure":[["6121",57236600],["5169",5482900],["5011",3959200],["5331",3460000],["5362",3182900],["5901",2315100],["5137",1894100],["5023",1890900],["5154",1704500],["5365",1287100],["5031",1252700],["5336",1148300],["5171",1010600],["5321",1000000],["6122",828100],["5021",753900],["5649",739400],["5153",542300],["5032",540400],["5139",443100],["5166",415500],["5222",411900],["5229",350000],["5329",317600],["6322",300000],["5179",288300],["5223",244000],["5123",235700],["6123",218200],["6130",200000],["5323",194500],["5041",176700],["5168",168700],["5151",150700],["6119",150000],["5163",134400],["5167",121300],["5903",100000],["5156",97100],["5194",88600],["5164",87000],["5364",69400],["5162",64300],["5499",50400],["5175",41800],["5192",40000],["5132",21000],["5136",20900],["5173",20700],["5038",18200],["5134",15400],["5161",15000],["5492",13000],["5131",4400]],"economic_expenditure_total_czk":95516800,"economic_financing":[["8115",38145700]],"economic_financing_total_czk":38145700,"economic_revenue":[["1211",19000000],["1121",9700000],["1111",7000000],["2139",2739200],["2321",2030000],["1511",2020000],["1113",1600000],["1345",1400000],["2111",1347200],["4116",1340200],["2132",1312500],["1122",1287100],["2324",981800],["1356",971600],["2131",956000],["4216",890400],["2449",742800],["4112",482100],["1112",420000],["1386",270200],["2141",250000],["4122",149400],["1387",130000],["1381",80000],["1334",50000],["1335",50000],["2119",47000],["1341",36000],["4111",32500],["1343",30000],["1361",20000],["1344",4000],["2112",1100]],"economic_revenue_total_czk":57371100,"purpose_expenditure":[["3113",39255900],["2321",9765000],["3745",6260800],["6171",6073700],["2212",5892500],["6399",4464000],["3722",3766300],["3631",2927200],["3723",2590300],["3613",2451700],["6112",2413800],["2310",2044200],["5311",1010200],["1031",830300],["3636",708000],["3419",650000],["3632",584500],["3399",519000],["2219",466500],["3421",345000],["3429",305000],["3639",252000],["3326",209500],["5512",200000],["2292",194500],["3744",180600],["3635",150000],["3612",120400],["3341",114000],["3349",109600],["5213",100000],["3412",99500],["6320",80000],["4359",74000],["3721",70000],["6402",69400],["3319",50000],["3314",35400],["4349",33000],["6114",32500],["6310",18000],["1014",500]],"purpose_expenditure_total_czk":95516800},"actual":{"economic_expenditure":[["6121",20183569.48],["5169",4533306.14],["5011",3791904],["5331",3460000],["5362",2237612],["5023",1808756],["5154",1680738.71],["5365",1287090],["5137",1208862.28],["5031",1183243],["5336",1148177.59],["5649",739354.77],["6122",735286.9],["5021",692409],["5321",668875],["5153",531392.49],["5171",526726.38],["5032",507447],["5222",408792.08],["5139",401433.4],["5229",350000],["5329",316866.33],["6322",300000],["5179",287054.65],["5223",244000],["5166",243244.5],["5123",199012.4],["5323",194500],["6123",174966],["5041",174744.45],["5168",156421.06],["5151",133582],["5167",111809.04],["5163",109433.6],["5194",76115.81],["5364",69307.2],["5156",66671],["5164",57748.28],["5162",50553.61],["5499",43950],["5175",32131],["5192",30000],["5136",20570.97],["5038",15576.66],["5161",14506],["6130",12100],["5492",11000],["5173",10903],["5134",9117.65],["5132",4310.35],["5131",1801]],"economic_expenditure_total_czk":51256972.78,"economic_financing":[["8118",-483390378.06],["8117",463099121.05],["8115",10717045.13],["8901",855090.36]],"economic_financing_total_czk":-8719121.52,"economic_revenue":[["1211",19647638.2],["1121",10522196.07],["1111",7302354.36],["2139",2864171.48],["1511",2491745.17],["2321",1804746],["1113",1390565.93],["2132",1340905.56],["4116",1340081.59],["1345",1321810],["2111",1291144.21],["1122",1287090],["2324",1164621.42],["1356",1057121.73],["2131",995449.5],["4216",890399],["2449",742704.77],["1112",685816.48],["4112",482100],["1386",383349.38],["2141",291257.01],["1387",150244.58],["4122",149380],["2119",120987],["1334",75386.1],["2212",57000],["1341",36768],["4111",32500],["1343",30215],["1361",21940],["1381",3037.76],["1344",936],["2112",432]],"economic_revenue_total_czk":59976094.3,"purpose_expenditure":[["3113",8091713.71],["2321",6853011.44],["3745",6055938.15],["6171",5660742.62],["3722",3555825.9],["6399",3521568],["2212",2840013.62],["3613",2415190.52],["3631",2385935.31],["6112",2289618.26],["3723",1436839.34],["2310",748529.05],["1031",722474.33],["5311",668875],["3419",650000],["3636",550277.62],["3399",515900.1],["3632",468618.42],["3429",301892.08],["3326",209307.96],["2292",194500],["5512",159040.64],["3341",113778.12],["3412",96997.75],["3349",96268.72],["3421",89111.48],["4359",74000],["6402",69307.2],["3612",67742],["6320",61776],["3721",49812.07],["3639",44587],["3319",42394],["2219",37023.93],["3314",34630.76],["4349",32100],["6114",31913],["6310",17009.6],["3744",2709.08]],"purpose_expenditure_total_czk":51256972.78}},"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."}}}}