{"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:00875520","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00875520","name":"Obec Želenice","short_name":"Želenice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kladno","municipality_code":599425},"amounts":{"revenue_approved":5079648,"revenue_adjusted":5777108,"revenue_actual":5340957.83,"expense_approved":7079648,"expense_adjusted":7777108,"expense_actual":5327989.19,"tax_revenue":4933578.52,"nontax_revenue":304583.73,"capital_revenue":15660,"transfer_revenue":87135.58,"current_expense":3990599.53,"capital_expense":1337389.66,"budget_balance":12968.64,"cash_current":10136794.58,"cash_previous":9981581.23},"ratios":{"revenue_execution":0.92450372,"expense_execution":0.68508618,"balance_to_revenue":0.00242815,"cash_to_expense":1.9025554,"cash_yoy":0.01554998,"capital_expense_share":0.25101208,"transfer_revenue_share":0.0163146},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00875520/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00875520"},"seo":{"slug":"zelenice-00875520","path":"/cz/municipalities/zelenice-00875520/"},"population":{"value":208,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5079648,"expenditure_czk":7079648,"financing_czk":2000000,"balance_czk":-2000000},{"stage":"revised","revenue_czk":5777108,"expenditure_czk":7777108,"financing_czk":2000000,"balance_czk":-2000000},{"stage":"actual","revenue_czk":5340957.83,"expenditure_czk":5327989.19,"financing_czk":-12968.64,"balance_czk":12968.64}],"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",3300000],["5169",1158600],["5023",650000],["5171",435000],["5154",330000],["5168",180000],["5011",140000],["5021",135000],["5137",110000],["5032",83000],["5139",80000],["5019",60000],["5323",60000],["5339",50000],["6122",50000],["5031",35000],["5901",30000],["5163",26000],["5151",24000],["5039",20000],["5175",19000],["5156",15000],["5194",15000],["5222",12000],["5321",12000],["5162",11000],["5179",6900],["5166",5000],["5212",5000],["5365",5000],["5903",5000],["6130",5000],["5167",3948],["5038",1000],["5161",1000],["5221",1000],["5164",100],["5329",100]],"economic_expenditure_total_czk":7079648,"economic_financing":[["8115",2000000]],"economic_financing_total_czk":2000000,"economic_revenue":[["1211",2000000],["1121",1000000],["1111",720000],["1511",620000],["1345",155000],["2141",150000],["1113",130000],["4112",70500],["1112",65448],["2324",60000],["2132",45500],["1122",20000],["4111",20000],["1381",10000],["2131",10000],["2139",2500],["1361",700]],"economic_revenue_total_czk":5079648,"purpose_expenditure":[["3613",3320000],["6112",800000],["6171",605948],["2219",600000],["2321",500000],["3745",300000],["3722",190000],["3723",180000],["3631",120000],["2292",60000],["3721",60000],["3635",52000],["3399",50000],["3726",40000],["3111",30000],["3421",30000],["2310",20000],["3113",20000],["3319",20000],["6114",20000],["3639",15000],["2212",10000],["3326",10000],["3419",10000],["5512",10000],["5213",5000],["6310",1000],["3341",600],["3632",100]],"purpose_expenditure_total_czk":7079648},"revised":{"economic_expenditure":[["6121",2497000],["5169",1265400],["5023",971000],["5171",639000],["5154",351450],["6122",328000],["5168",210000],["5031",198000],["5011",188000],["5139",163465.4],["5137",152000],["5021",140000],["6119",106000],["5032",105000],["5341",100000],["5339",48000],["5163",33000],["5162",31000],["5365",23000],["5155",22000],["5323",22000],["5151",20000],["5156",20000],["5175",19534.6],["5192",17050],["5194",15000],["5321",14000],["5222",12500],["5019",12000],["5039",11000],["5179",8400],["5221",7500],["5166",5000],["5212",5000],["5903",5000],["6130",5000],["5167",2948],["5901",1160],["5038",1000],["5161",1000],["5362",500],["5164",100],["5329",100]],"economic_expenditure_total_czk":7777108,"economic_financing":[["8115",2000000]],"economic_financing_total_czk":2000000,"economic_revenue":[["1211",2100000],["1121",1055000],["1111",790000],["1511",790000],["1345",155000],["2141",150000],["1113",140000],["2324",116664.42],["1122",100000],["4112",71800],["1386",71000],["1112",69248],["2132",45500],["4111",35335.58],["1387",34500],["2131",23000],["3111",15660],["1381",10000],["2139",2500],["2119",1000],["1361",800],["1382",100]],"economic_revenue_total_czk":5777108,"purpose_expenditure":[["3613",3175000],["6112",1229000],["6171",772408],["2219",600000],["2321",373000],["3745",305500],["3749",203000],["3722",189000],["3723",180000],["3631",120000],["6330",100000],["3326",85000],["3726",73000],["3399",70000],["3635",42000],["3721",38000],["3111",30000],["3421",30000],["3639",23500],["2292",22000],["3113",20000],["3319",20000],["6114",20000],["2310",12000],["2212",10000],["3419",10000],["5512",10000],["1014",5500],["5213",5000],["3632",2600],["6310",1000],["3341",600]],"purpose_expenditure_total_czk":7777108},"actual":{"economic_expenditure":[["5023",970986],["6121",956174.71],["5169",896470.58],["5154",342615],["5171",323677.52],["6122",275702.95],["5168",209130.86],["5031",194814],["5011",186824],["5021",139042],["5139",136264.61],["5137",125650.52],["6119",105512],["5032",104200],["5341",100000],["5163",30594.4],["5339",30000],["5162",27496.76],["5365",21270],["5323",21259],["5155",21210],["5156",19798.5],["5192",16880],["5321",14000],["5151",13676],["5019",9507],["5179",8063.18],["5221",7500],["5222",5500],["5194",4998],["5175",4978.6],["5039",3228],["5038",728],["5164",100],["5362",100],["5329",37]],"economic_expenditure_total_czk":5327989.19,"economic_financing":[["8115",-45783.12],["8901",32814.48]],"economic_financing_total_czk":-12968.64,"economic_revenue":[["1211",1967633.53],["1121",1052406.41],["1511",786526.15],["1111",709436.91],["2141",142839.61],["1113",139198.73],["1345",136000],["2324",102200.66],["4112",71800],["1112",68617.64],["1386",38338.29],["2132",35569.18],["2131",22974.28],["1122",19320],["3111",15660],["4111",15335.58],["1387",15028.77],["2119",1000],["1361",750],["1381",312.98],["1382",9.11]],"economic_revenue_total_czk":5340957.83,"purpose_expenditure":[["3613",1679355.68],["6112",1217314],["6171",742001.74],["2219",339907.35],["3749",202070],["3722",188661.94],["3745",183490.8],["3723",161982.7],["3631",111544.98],["6330",100000],["3326",84500],["3726",72882.56],["3399",54279.6],["2321",36400],["3721",35997.5],["3111",30000],["2292",21259],["6114",18753.4],["3639",18100.18],["5512",10000],["2310",6378.16],["1014",5330],["3419",3000],["3632",2530],["3113",2000],["6310",249.6]],"purpose_expenditure_total_czk":5327989.19}},"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."}}}}