{"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:00253201","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00253201","name":"Obec Želeč","short_name":"Želeč","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Tábor","municipality_code":553417},"amounts":{"revenue_approved":48066000,"revenue_adjusted":56648987.42,"revenue_actual":56519334.98,"expense_approved":38051000,"expense_adjusted":49253194.95,"expense_actual":48811863.24,"tax_revenue":39386942.38,"nontax_revenue":11650578.59,"capital_revenue":202312,"transfer_revenue":5279502.01,"current_expense":29619293.59,"capital_expense":19192569.65,"budget_balance":7707471.74,"cash_current":80292383.99,"cash_previous":70113539.59},"ratios":{"revenue_execution":0.9977113,"expense_execution":0.99103953,"balance_to_revenue":0.13636876,"cash_to_expense":1.64493585,"cash_yoy":0.14517659,"capital_expense_share":0.39319478,"transfer_revenue_share":0.09341055},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00253201/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00253201"},"seo":{"slug":"zelec","path":"/cz/municipalities/zelec/"},"population":{"value":1037,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":48066000,"expenditure_czk":38051000,"financing_czk":-10015000,"balance_czk":10015000},{"stage":"revised","revenue_czk":56648987.42,"expenditure_czk":49253194.95,"financing_czk":-7395792.47,"balance_czk":7395792.47},{"stage":"actual","revenue_czk":56519334.98,"expenditure_czk":48811863.24,"financing_czk":-7707471.74,"balance_czk":7707471.74}],"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",14000000],["5011",5053000],["6122",3059000],["5169",2899000],["5331",2618000],["5171",2542000],["5362",-1990000],["5154",1944000],["5023",1690000],["5031",1285000],["5139",729000],["5222",660000],["5032",602000],["5021",515800],["5151",464000],["5137",251000],["5492",240000],["5156",216000],["5163",182000],["5168",130000],["6460",100000],["5162",90000],["5175",90000],["5155",82000],["5499",60000],["5136",55200],["5221",55000],["5223",55000],["5903",55000],["5173",52000],["5901",52000],["5364",50000],["5132",49000],["5194",35000],["6130",21000],["5138",15000],["5167",10500],["5166",10000],["5038",9000],["5161",5000],["5172",5000],["5229",2500],["5042",1000],["5134",1000],["5165",1000]],"economic_expenditure_total_czk":38051000,"economic_financing":[["8115",-10015000]],"economic_financing_total_czk":-10015000,"economic_revenue":[["1333",14000000],["1211",11300000],["1121",5700000],["2111",5133000],["1111",4100000],["2132",2350500],["1511",1600000],["2141",950000],["1113",730000],["1345",428000],["1112",340000],["4112",277000],["2131",230000],["2324",221000],["2460",150000],["3111",150000],["1386",146000],["1387",85000],["1381",60000],["2310",37000],["1361",16000],["1334",15000],["1341",11000],["2112",10500],["1348",10000],["1342",8000],["2119",5000],["1343",3000]],"economic_revenue_total_czk":48066000,"purpose_expenditure":[["2321",13350000],["3639",6150000],["3429",2960000],["3113",2618000],["3722",2200000],["6112",2070000],["6399",-2000000],["6171",1700000],["3745",1600000],["1032",800000],["2219",750000],["4351",710000],["3612",700000],["3392",620000],["3399",560000],["2221",532000],["3631",450000],["3412",400000],["3421",300000],["1037",200000],["2212",200000],["5512",200000],["3900",150000],["2341",110000],["2310",100000],["3611",100000],["3314",74000],["3341",70000],["6320",65000],["3727",60000],["5213",55000],["3326",50000],["6402",50000],["5212",26000],["5272",26000],["3312",25000],["6310",20000]],"purpose_expenditure_total_czk":38051000},"revised":{"economic_expenditure":[["6121",16306000],["5011",5476479],["5169",4188586.48],["5171",3969110.73],["5331",3288569],["6122",2929881.1],["5154",2414026.5],["5023",1836466],["5031",1525922],["5139",1240437.67],["5336",887580],["5032",645033],["5222",640000],["5151",599511],["5137",568784.03],["5021",549338],["5362",264800],["5156",255120.94],["5163",225361],["5365",220710],["5492",190000],["5155",187000],["5175",161506],["5162",125547],["5499",79744],["5168",73745],["5194",63000],["5136",59118],["5364",50000],["5173",35688],["5221",35000],["5223",30000],["6130",28250],["5132",25430],["5038",21285],["5166",18750],["5167",18077.5],["5138",9400],["5229",4000],["5161",2436],["5134",2250],["5165",1252]],"economic_expenditure_total_czk":49253194.95,"economic_financing":[["8117",293100562.85],["8118",-292565069.49],["8115",-7931285.83]],"economic_financing_total_czk":-7395792.47,"economic_revenue":[["1333",14249929.81],["1211",11200000],["2111",6986003.71],["1121",5958000],["1111",4100000],["4216",3952000],["2132",2593858],["1511",1756000],["2141",1435000],["4116",843201.01],["1113",788000],["1345",428200],["1112",389000],["4112",276800],["2131",257930.79],["2324",241998.09],["1122",220710],["1386",217054],["3111",203000],["2460",150900],["4121",92501],["1387",85078],["4111",65000],["4122",50000],["2310",23001.91],["1361",19200],["1334",15000],["1341",11000],["1348",10000],["2112",10000],["1342",8000],["2119",6957.5],["1343",3817],["1381",1760],["1335",49.6],["1382",37]],"economic_revenue_total_czk":56648987.42,"purpose_expenditure":[["2321",14030000],["3639",6235000],["3429",4276270],["3113",4176149],["3392",2505000],["3722",2456000],["2219",2450000],["6112",2232000],["6171",2106000],["3745",1710000],["1032",1300000],["4351",925000],["3612",850000],["3399",698730],["2221",642000],["6399",478510],["3412",350000],["3631",310000],["3421",300000],["1037",200000],["5512",200000],["2212",185000],["2341",110000],["3900",85000],["3314",74000],["3341",65000],["6320",65000],["6402",50000],["3727",46700],["6114",44835.95],["2310",40000],["3326",22000],["6310",20000],["3312",15000]],"purpose_expenditure_total_czk":49253194.95},"actual":{"economic_expenditure":[["6121",16234536.97],["5011",5437467],["5169",4122236.15],["5171",3852952.27],["5331",3288569],["6122",2929782.68],["5154",2347554.92],["5023",1835320],["5031",1525404],["5139",1192473.2],["5336",887580],["5032",642867],["5222",640000],["5151",597387.3],["5137",565575.16],["5021",536403],["5362",264800],["5156",251942.6],["5163",224596.4],["5365",220710],["5492",190000],["5155",186940.4],["5175",160845.75],["5162",123088.45],["5499",79744],["5168",73744.62],["5194",63000],["5136",56578],["5364",49427],["5221",35000],["5173",34728],["5223",30000],["6130",28250],["5132",25343.97],["5038",21285],["5166",18750],["5167",17786.1],["5138",9360],["5229",4000],["5161",2436],["5134",2146.3],["5165",1252]],"economic_expenditure_total_czk":48811863.24,"economic_financing":[["8118",-230382346.69],["8117",229846853.23],["8115",-9643350.94],["8901",2471372.66]],"economic_financing_total_czk":-7707471.74,"economic_revenue":[["1333",14249929.81],["1211",11135759.66],["2111",6941239.2],["1121",5957832.39],["1111",4099837.47],["4216",3952000],["2132",2588181],["1511",1755279.64],["2141",1433587.7],["4116",843201.01],["1113",787870.8],["1345",424160],["1112",388423.64],["4112",276800],["2131",257930.79],["2324",240998.09],["1122",220710],["1386",217053.64],["3111",202312],["2460",150808.81],["4121",92501],["1387",85078],["4111",65000],["4122",50000],["2310",20875.5],["1361",19104],["1334",13770.28],["1341",10890],["2112",10000],["1348",9000],["2119",6957.5],["1342",6580],["1343",3817],["1381",1759.84],["1335",49.6],["1382",36.61]],"economic_revenue_total_czk":56519334.98,"purpose_expenditure":[["2321",13985644.71],["3639",6214775.82],["3429",4268181.02],["3113",4176149],["3392",2473023.89],["3722",2426235.67],["2219",2352806.69],["6112",2230854],["6171",2105617.04],["3745",1685773.34],["1032",1248398.54],["4351",923401.83],["3612",848855.72],["3399",670152.7],["2221",633435.07],["6399",478510],["3412",321464.62],["3631",302232.86],["3421",300000],["1037",200000],["5512",199966],["2212",157417.95],["2341",105177.27],["3900",85000],["3314",71662],["6320",65000],["3341",60946.28],["6402",49427],["3727",46700],["6114",44835.95],["2310",27625.82],["3326",19530],["6310",19323.4],["3312",13739.05]],"purpose_expenditure_total_czk":48811863.24}},"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."}}}}