{"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:00285544","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00285544","name":"Obec Želetice","short_name":"Želetice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Hodonín","municipality_code":586811},"amounts":{"revenue_approved":12008100,"revenue_adjusted":13403800,"revenue_actual":13337592.53,"expense_approved":16390600,"expense_adjusted":17421500,"expense_actual":16119754.27,"tax_revenue":10815521.69,"nontax_revenue":1550588.84,"capital_revenue":173800,"transfer_revenue":797682,"current_expense":8275250.57,"capital_expense":7844503.7,"budget_balance":-2782161.74,"cash_current":6681010.91,"cash_previous":9463172.65},"ratios":{"revenue_execution":0.99506054,"expense_execution":0.92527935,"balance_to_revenue":-0.2085955,"cash_to_expense":0.41446109,"cash_yoy":-0.29399884,"capital_expense_share":0.48663916,"transfer_revenue_share":0.05980705},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00285544/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00285544"},"seo":{"slug":"zeletice","path":"/cz/municipalities/zeletice/"},"population":{"value":510,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":12008100,"expenditure_czk":16390600,"financing_czk":4382500,"balance_czk":-4382500},{"stage":"revised","revenue_czk":13403800,"expenditure_czk":17421500,"financing_czk":4017700,"balance_czk":-4017700},{"stage":"actual","revenue_czk":13337592.53,"expenditure_czk":16119754.27,"financing_czk":2782161.74,"balance_czk":-2782161.74}],"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",7230000],["5011",1638700],["5171",1106300],["5023",1007000],["5169",896600],["5154",856800],["5031",543800],["5139",416600],["5153",357600],["5032",286000],["5365",250000],["6130",200000],["5137",176000],["5021",157800],["5166",156800],["5222",120000],["5194",87000],["5041",79000],["5175",79000],["5156",68000],["5901",66000],["5019",57200],["5136",54000],["5323",52200],["5042",50000],["5151",48000],["5168",48000],["5163",44300],["5492",39000],["5364",28700],["5162",27500],["5173",21000],["5362",20500],["5164",16200],["5329",15700],["5039",14800],["5131",11000],["5167",11000],["5321",11000],["5903",10000],["5132",8000],["5038",6500],["5161",4000],["5176",4000],["5179",4000],["5229",3000],["5133",1000],["5141",1000]],"economic_expenditure_total_czk":16390600,"economic_financing":[["8115",4382500]],"economic_financing_total_czk":4382500,"economic_revenue":[["1211",4800000],["1121",2358000],["1111",1693000],["1511",630000],["2133",523100],["1113",325000],["1345",295800],["1122",250000],["2111",222000],["2324",180000],["1112",141000],["1356",141000],["4112",124100],["2131",105600],["2141",100000],["2132",61400],["4111",32000],["2139",11000],["1341",9100],["1361",6000]],"economic_revenue_total_czk":12008100,"purpose_expenditure":[["3639",4315700],["2115",2080000],["3611",2000000],["6171",1801000],["6112",1250000],["3314",760000],["2411",500000],["3111",400000],["3745",400000],["2399",360000],["3319",250000],["3392",250000],["6399",250000],["3412",240000],["5512",240000],["3722",230000],["2219",220000],["3631",200000],["3726",170000],["3725",125000],["2292",52200],["3429",51000],["2310",33000],["6114",32000],["1039",30000],["3315",30000],["6402",28700],["3721",25000],["3399",20000],["3341",10000],["3632",10000],["5213",10000],["3421",8000],["6310",5000],["2321",1000],["3316",1000],["4341",1000],["4379",1000]],"purpose_expenditure_total_czk":16390600},"revised":{"economic_expenditure":[["6121",7390000],["5011",1700800],["5169",1260800],["5023",992000],["5154",704800],["5031",586800],["5171",450100],["5365",354700],["5139",349500],["6130",328000],["5153",305600],["5021",284200],["6123",280000],["5032",266000],["6449",227000],["5168",204900],["5166",204800],["5137",188000],["5222",120000],["5041",111000],["5194",102000],["5175",77400],["5901",76200],["5321",73600],["5156",70500],["5151",66000],["5042",58000],["5019",57200],["5136",54000],["5323",52200],["5123",51000],["5163",44500],["5492",39000],["5173",35000],["5122",33000],["5364",28700],["5162",28500],["5362",17500],["5164",16200],["5132",16000],["5329",15700],["5221",15000],["5039",14800],["5903",10000],["6342",8500],["5167",8000],["5038",7000],["5131",7000],["5176",7000],["5161",5000],["6323",5000],["5138",4000],["5179",4000],["5229",3000],["5133",1000],["5141",1000]],"economic_expenditure_total_czk":17421500,"economic_financing":[["8115",4017700]],"economic_financing_total_czk":4017700,"economic_revenue":[["1211",4800000],["1121",2358000],["1111",1693000],["1511",686000],["2133",523100],["1122",345700],["4116",341100],["2324",331600],["1113",325000],["4222",300000],["1345",295800],["2111",269600],["3111",173800],["1112",141000],["1356",141000],["4112",124100],["2131",105600],["1386",88000],["2149",80000],["2132",79400],["2141",72000],["1387",34000],["4111",32500],["2321",24000],["2139",11000],["1361",10000],["1341",9100],["1334",7400],["2119",2000]],"economic_revenue_total_czk":13403800,"purpose_expenditure":[["3639",4324200],["3611",3002000],["6171",2425800],["2115",1380000],["6112",1250000],["3745",627000],["2411",500000],["3111",400000],["3392",370000],["2399",360000],["3742",351100],["6399",345700],["3319",290000],["3412",280000],["5512",240000],["3722",233000],["3726",167000],["3725",154500],["3631",120000],["2310",66000],["3314",60000],["2292",52200],["2219",51500],["3429",51000],["4341",40300],["3341",37000],["6114",32500],["1039",30000],["3315",30000],["6402",28700],["3721",25000],["3399",20000],["3749",20000],["3545",10000],["3632",10000],["5213",10000],["3421",8000],["3900",5000],["4351",5000],["6310",5000],["2321",2000],["3316",1000],["4379",1000]],"purpose_expenditure_total_czk":17421500},"actual":{"economic_expenditure":[["6121",6996977.7],["5011",1659304],["5169",1198086.57],["5023",849812],["5154",626811.59],["5031",587209],["5171",402908.6],["5365",351660],["6130",327300],["6123",279700],["5153",260207.78],["5021",254912],["6449",227000],["5032",223901],["5139",220096.56],["5168",206771.08],["5137",174818.71],["5222",130000],["5166",112440],["5041",110839.45],["5194",86141.97],["5321",73550],["5151",67404],["5175",67182.58],["5156",62311.87],["5042",54656],["5323",52200],["5163",51720.2],["5123",49779.88],["5136",46630.98],["5019",40494.82],["5492",36000],["5173",30399.53],["5364",28682],["5122",26459],["5162",23370.9],["5132",16351],["5329",15660],["5221",15000],["5039",13690.36],["5362",12815],["6342",8526],["5167",7831],["5038",6730],["5176",5596],["6323",5000],["5179",3959.14],["5138",3386],["5161",3236],["5131",2295],["5164",1939]],"economic_expenditure_total_czk":16119754.27,"economic_financing":[["8117",60000000],["8118",-60000000],["8115",2782161.74]],"economic_financing_total_czk":2782161.74,"economic_revenue":[["1211",4556537.19],["1121",2438216.33],["1111",1659243.17],["1511",749376.02],["2133",523062],["1122",345660],["4116",341082],["2324",330748.34],["1113",322398.94],["4222",300000],["1345",292950],["2111",255863.71],["3111",173800],["1112",158953.8],["2131",158553.94],["1356",141795],["4112",124100],["2149",92875],["1386",88831.46],["2132",79400],["2141",70384.85],["1387",34817.33],["4111",32500],["2321",24000],["2139",11497],["1361",9810],["1341",8800],["1334",7405.2],["2112",2100],["2119",2000],["1381",717.59],["2142",104],["1382",9.66]],"economic_revenue_total_czk":13337592.53,"purpose_expenditure":[["3639",3918139.23],["3611",3002000],["6171",2387787.99],["2115",1262258.47],["6112",1107293],["3745",568891.69],["2411",470333.15],["3742",351020],["6399",345660],["3111",344542.83],["3392",330417.44],["3412",273245.61],["3319",256969.33],["2399",240183.59],["3722",231574.08],["5512",174050.86],["3725",152435],["3726",152386.24],["3631",111167.62],["3314",52508],["2292",52200],["3429",48000],["4341",40250],["3341",33621.89],["1039",30000],["6402",28682],["3721",24570.05],["6114",24438],["3749",20000],["3315",17700],["2219",16850],["3399",14416],["3545",10000],["3421",5000],["3900",5000],["4351",5000],["3632",4786],["6310",4376.2],["3316",1000],["4379",1000]],"purpose_expenditure_total_czk":16119754.27}},"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."}}}}