{"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:00257460","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00257460","name":"Obec Zemětice","short_name":"Zemětice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Plzeň-jih","municipality_code":558591},"amounts":{"revenue_approved":30023000,"revenue_adjusted":25210470.23,"revenue_actual":25782654.06,"expense_approved":51004000,"expense_adjusted":43796924.27,"expense_actual":24839476.95,"tax_revenue":7659244.27,"nontax_revenue":1473590.56,"capital_revenue":8349,"transfer_revenue":16641470.23,"current_expense":3068788.83,"capital_expense":21770688.12,"budget_balance":943177.11,"cash_current":25347213.2,"cash_previous":27560582.05},"ratios":{"revenue_execution":1.02269628,"expense_execution":0.56715117,"balance_to_revenue":0.03658185,"cash_to_expense":1.0204407,"cash_yoy":-0.08030922,"capital_expense_share":0.87645518,"transfer_revenue_share":0.64545218},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00257460/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00257460"},"seo":{"slug":"zemetice","path":"/cz/municipalities/zemetice/"},"population":{"value":350,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":30023000,"expenditure_czk":51004000,"financing_czk":20981000,"balance_czk":-20981000},{"stage":"revised","revenue_czk":25210470.23,"expenditure_czk":43796924.27,"financing_czk":18586454.04,"balance_czk":-18586454.04},{"stage":"actual","revenue_czk":25782654.06,"expenditure_czk":24839476.95,"financing_czk":-943177.11,"balance_czk":943177.11}],"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",45500000],["5169",2278000],["5171",737000],["5023",420000],["5154",340000],["5362",301000],["5011",200000],["5141",150000],["6371",150000],["5139",125000],["5153",90000],["5021",82000],["5321",70000],["5364",60000],["5163",59000],["5032",52000],["5901",50000],["5903",50000],["5365",40000],["5031",35000],["5222",35000],["5329",32000],["5323",20000],["5499",20000],["5162",15000],["6130",15000],["5156",12000],["5041",10000],["5042",10000],["5166",10000],["5175",7000],["5164",5000],["5167",5000],["5194",5000],["5132",3000],["5173",3000],["5038",2000],["5161",2000],["5192",2000],["5136",1000],["5165",1000]],"economic_expenditure_total_czk":51004000,"economic_financing":[["8115",13743000],["8123",8000000],["8124",-762000]],"economic_financing_total_czk":20981000,"economic_revenue":[["4216",21735000],["1211",3061000],["1121",1559000],["1111",1099000],["2111",700000],["1511",560000],["1345",260000],["1122",230000],["1113",225000],["4116",138000],["1112",94000],["2131",80000],["4112",77000],["2132",70000],["2324",70000],["1386",30000],["1387",17000],["1341",9000],["2119",5000],["1361",2000],["2141",2000]],"economic_revenue_total_czk":30023000,"purpose_expenditure":[["2321",46832000],["6171",1092000],["6112",457000],["3723",310000],["6399",300000],["2310",252000],["3722",202000],["3635",196000],["2212",160000],["3639",152000],["3399",148000],["3631",147000],["3745",145000],["1039",120000],["1031",60000],["2219",60000],["6402",60000],["6320",55000],["5213",50000],["3739",40000],["3429",35000],["3113",30000],["5512",28000],["2292",20000],["3721",20000],["3314",10000],["3412",10000],["3326",8000],["6310",4000],["3341",1000]],"purpose_expenditure_total_czk":51004000},"revised":{"economic_expenditure":[["6121",38090424.27],["5169",2373000],["5171",743000],["5023",420000],["5154",340000],["5362",301000],["5011",200000],["5139",178000],["5141",150000],["6371",150000],["5021",117000],["5153",90000],["5321",71000],["5364",59210],["5163",59000],["5032",52000],["5901",50000],["5903",50000],["5365",40000],["5031",35000],["5222",35000],["5329",32000],["5323",20790],["5499",20000],["5162",15000],["6130",15000],["5156",12000],["5019",10000],["5041",10000],["5042",10000],["5166",10000],["5175",9000],["5164",5000],["5167",5000],["5194",5000],["5132",3000],["5173",3000],["5038",2000],["5161",2000],["5192",2000],["5136",1000],["5165",1000],["5155",500]],"economic_expenditure_total_czk":43796924.27,"economic_financing":[["8115",13743000],["8123",8000000],["8124",-3156545.96]],"economic_financing_total_czk":18586454.04,"economic_revenue":[["4216",12215468.82],["4222",3747000],["1211",3061000],["1121",1559000],["1111",1099000],["2111",700000],["1511",560000],["4116",530101.41],["2141",498000],["1345",260000],["1122",230000],["1113",225000],["1112",94000],["2131",80000],["4112",78900],["2132",70000],["2324",70000],["4111",65000],["1386",30000],["1387",17000],["1341",9000],["2119",5000],["4129",5000],["1361",2000]],"economic_revenue_total_czk":25210470.23,"purpose_expenditure":[["2321",39362424.27],["6171",1092000],["6112",457000],["3723",310000],["6399",300000],["3722",292000],["2310",252000],["3639",212000],["3635",196000],["3631",195000],["2212",160000],["3399",148000],["3745",145000],["1039",120000],["1031",60000],["2219",60000],["6402",59210],["6114",57500],["6320",55000],["5213",50000],["3739",40000],["3429",35000],["3113",31000],["5512",28000],["2292",20790],["3721",20000],["3326",14000],["3314",10000],["3412",10000],["6310",4000],["3341",1000]],"purpose_expenditure_total_czk":43796924.27},"actual":{"economic_expenditure":[["6121",21770688.12],["5169",1058264.12],["5023",373505],["5154",354634.87],["5362",244541.7],["5011",177831],["5321",120644.79],["5141",100324.09],["5139",98333.33],["5021",77061],["5171",76463.5],["5153",54600],["5364",53441],["5032",49608],["5163",49185.1],["5031",35214],["5365",28078],["5499",27514],["5323",20790],["5162",14004.85],["5166",7200],["5137",7160],["5041",7111.61],["5019",6304],["5138",5390],["5165",4470],["5179",3312.1],["5161",2793.21],["5175",2783.56],["5194",2043],["5164",1590],["5156",1570],["5173",1133],["5038",990],["5192",500],["5155",400]],"economic_expenditure_total_czk":24839476.95,"economic_financing":[["8118",-50000000],["8117",27554703.41],["8115",24658665.44],["8124",-3156545.96]],"economic_financing_total_czk":-943177.11,"economic_revenue":[["4216",12215468.82],["4222",3747000],["1211",3149551.53],["1121",1690247.73],["1111",1156046.73],["1511",709889.81],["4116",530101.41],["2141",497343.03],["2111",427098.38],["1345",276591],["1122",244440],["2324",237692.15],["1113",223069.21],["2131",205713],["1112",110104.95],["2132",87614],["4112",78900],["4111",65000],["1386",61560.78],["1387",24130.45],["1341",11028],["3111",8349],["2119",6280],["2212",5000],["4129",5000],["2112",3850],["2321",3000],["1361",2120],["1381",464.08]],"economic_revenue_total_czk":25782654.06,"purpose_expenditure":[["2321",21811652.16],["6171",768463.07],["6112",407090],["3722",281754.7],["6399",244319.7],["3723",234603.87],["3631",192531.3],["2310",179972.67],["3635",111560],["3639",110317.37],["1039",81079],["3745",73543],["3399",55629.73],["6402",53441],["6320",45545.5],["6114",37637.56],["3113",30960],["3739",28078],["2292",20790],["1031",19043],["5512",15749],["3326",12223.27],["3314",8000],["3412",7150],["3721",4098.45],["6310",3639.6],["2212",605]],"purpose_expenditure_total_czk":24839476.95}},"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."}}}}