{"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:00288144","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00288144","name":"Obec Čelechovice na Hané","short_name":"Čelechovice na Hané","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Prostějov","municipality_code":589403},"amounts":{"revenue_approved":33710000,"revenue_adjusted":40482611.03,"revenue_actual":40482601.03,"expense_approved":59154000,"expense_adjusted":65926611.03,"expense_actual":40798015.02,"tax_revenue":29972505.91,"nontax_revenue":8122610.32,"capital_revenue":18220,"transfer_revenue":2369264.8,"current_expense":21777005.98,"capital_expense":19021009.04,"budget_balance":-315413.99,"cash_current":36458734.74,"cash_previous":36709414.55},"ratios":{"revenue_execution":0.99999975,"expense_execution":0.61883986,"balance_to_revenue":-0.00779135,"cash_to_expense":0.89363992,"cash_yoy":-0.00682876,"capital_expense_share":0.46622388,"transfer_revenue_share":0.05852551},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00288144/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00288144"},"seo":{"slug":"celechovice-na-hane","path":"/cz/municipalities/celechovice-na-hane/"},"population":{"value":1323,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":33710000,"expenditure_czk":59154000,"financing_czk":25444000,"balance_czk":-25444000},{"stage":"revised","revenue_czk":40482611.03,"expenditure_czk":65926611.03,"financing_czk":25444000,"balance_czk":-25444000},{"stage":"actual","revenue_czk":40482601.03,"expenditure_czk":40798015.02,"financing_czk":315413.99,"balance_czk":-315413.99}],"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",29141000],["5169",4327000],["5011",4300000],["5171",4006000],["5331",3333000],["5151",2428000],["5023",1500000],["5031",1321000],["5137",961000],["5154",783000],["5139",782000],["5021",546000],["5032",533000],["5365",500000],["6130",500000],["5362",401000],["5229",335000],["5153",316000],["5162",260000],["5323",260000],["6122",252000],["6119",250000],["5163",234500],["5499",200000],["5166",150000],["5168",150000],["5156",138500],["5136",120000],["5222",111000],["5329",110000],["5194",104000],["6349",101000],["5901",100000],["5132",86000],["5492",80000],["5175",75000],["5138",70000],["5167",55000],["5364",50000],["5321",45000],["5336",30000],["5903",30000],["5038",20000],["5173",14000],["5019",10000],["5161",10000],["5363",10000],["5039",5000],["5192",3000],["5212",2000],["5223",2000],["5141",1000],["5811",1000],["6351",1000]],"economic_expenditure_total_czk":59154000,"economic_financing":[["8115",25444000]],"economic_financing_total_czk":25444000,"economic_revenue":[["1211",12600000],["1121",6000000],["1111",4200000],["2111",2904000],["2132",2514000],["1511",1800000],["1113",850000],["1345",720000],["1122",500000],["2324",411000],["2141",300000],["4112",300000],["1112",240000],["1386",120000],["1341",50000],["1381",50000],["1387",50000],["1334",40000],["2131",20000],["2119",14000],["2112",6000],["1361",5000],["2321",3000],["2322",2000],["1344",1000],["1348",1000],["1349",1000],["2133",1000],["2310",1000],["3111",1000],["4111",1000],["4116",1000],["4122",1000],["4213",1000],["4222",1000]],"economic_revenue_total_czk":33710000,"purpose_expenditure":[["2219",20640000],["3613",6725000],["3745",5602000],["3113",3795000],["6171",3569000],["2321",3182000],["3412",2598000],["6112",1977000],["4357",1760000],["3631",1540000],["3722",920000],["6399",900000],["5512",832000],["3639",520000],["3421",500000],["3723",400000],["6409",349000],["2143",330000],["3349",327000],["3326",300000],["3721",300000],["2292",260000],["3314",258000],["3319",250000],["3635",250000],["2310",190000],["3399",150000],["6114",130000],["3632",101000],["5299",100000],["3341",70000],["6402",60000],["3311",40000],["3312",40000],["3633",40000],["5213",32000],["1099",30000],["2212",20000],["2223",20000],["6310",20000],["1039",10000],["3636",10000],["3612",4000],["1069",1000],["3725",1000],["6221",1000]],"purpose_expenditure_total_czk":59154000},"revised":{"economic_expenditure":[["5901",25128569.62],["6121",17535110.23],["5011",3796876],["5331",3332204],["5169",2327896.25],["5151",2278113.4],["5023",1410678],["5031",1213829],["5336",962721.8],["6356",932242.99],["5171",773757.11],["5137",586233],["5139",520518.42],["5154",515442.86],["5032",487463],["5365",423780],["5021",411822],["6122",363682],["5323",261768.2],["5153",258724.35],["5499",258360],["5163",245994.6],["5162",241750.69],["5362",228026.66],["5168",194494.89],["6130",190000],["5366",177577.99],["5136",129042.24],["5166",128340],["5156",104348.31],["5364",98927],["5229",85112.92],["5194",63674],["5175",58972],["5329",50600],["5222",32000],["5321",24658],["5492",24000],["5132",17946],["5038",16876],["5167",13716.5],["5138",11708],["5173",3743],["5161",2917],["5192",1000],["5019",805],["5909",315],["5039",273]],"economic_expenditure_total_czk":65926611.03,"economic_financing":[["8115",25444000]],"economic_financing_total_czk":25444000,"economic_revenue":[["1211",13138272.04],["1121",7032557.29],["1111",4759192.37],["2111",3140197],["2132",2764814.01],["1511",2062755.74],["2451",997499.99],["4116",956464.8],["1113",929702.44],["1345",703513],["4222",700000],["2141",502267.07],["1112",458431.72],["2324",455769.25],["1122",423780],["4112",308200],["1386",256232.7],["4213",150010],["2322",101048],["1387",100421.02],["4113",100000],["4111",97500],["2119",84109],["2131",59617],["4122",57100],["1334",48810],["1341",48483],["3111",18220],["2112",12689],["1361",7750],["2321",4200],["1381",2054.59],["1349",550],["2133",400]],"economic_revenue_total_czk":40482611.03,"purpose_expenditure":[["6409",25225422.54],["3613",10469815.77],["2219",6481061.87],["3113",5275649.71],["6171",3458651.13],["3745",3350595.62],["2321",2336485.08],["6112",1873475.48],["4357",1362882.2],["3412",1259880.24],["3722",905493.99],["6399",651447.66],["5512",598777.2],["3723",416534.25],["6402",276504.99],["3631",275442.98],["2292",261768.2],["3314",224643.3],["3319",219846.72],["3349",213042.96],["3639",197800],["2223",104988.07],["3612",99505.28],["3721",76844.61],["3399",48329],["6114",45868],["3632",45420.25],["2143",32600],["3341",31612.2],["2310",30860],["1099",30000],["3312",16800],["3311",14559.13],["6310",14002.6]],"purpose_expenditure_total_czk":65926611.03},"actual":{"economic_expenditure":[["6121",17535084.05],["5011",3796876],["5331",3332204],["5169",2327896.25],["5151",2278113.4],["5023",1410678],["5031",1213829],["5336",962721.8],["6356",932242.99],["5171",773757.11],["5137",586233],["5139",520518.42],["5154",515442.86],["5032",487463],["5365",423780],["5021",411822],["6122",363682],["5323",261768.2],["5153",258724.14],["5499",258360],["5163",245994.6],["5162",241750.69],["5362",228026.66],["5168",194494.89],["6130",190000],["5366",177577.99],["5136",129042.24],["5166",128340],["5156",104348.31],["5364",98927],["5229",85112.92],["5194",63674],["5175",58972],["5329",50600],["5222",32000],["5321",24658],["5492",24000],["5132",17946],["5038",16876],["5167",13716.5],["5138",11708],["5173",3743],["5161",2917],["5192",1000],["5019",805],["5909",315],["5039",273]],"economic_expenditure_total_czk":40798015.02,"economic_financing":[["8115",250679.81],["8901",64734.18]],"economic_financing_total_czk":315413.99,"economic_revenue":[["1211",13138272.04],["1121",7032557.29],["1111",4759192.37],["2111",3140197],["2132",2764814.01],["1511",2062755.74],["2451",997499.99],["4116",956464.8],["1113",929702.44],["1345",703513],["4222",700000],["2141",502267.07],["1112",458431.72],["2324",455769.25],["1122",423780],["4112",308200],["1386",256232.7],["4213",150010],["2322",101048],["1387",100421.02],["4113",99990],["4111",97500],["2119",84109],["2131",59617],["4122",57100],["1334",48810],["1341",48483],["3111",18220],["2112",12689],["1361",7750],["2321",4200],["1381",2054.59],["1349",550],["2133",400]],"economic_revenue_total_czk":40482601.03,"purpose_expenditure":[["3613",10469815.77],["2219",6481061.87],["3113",5275649.71],["6171",3458651.13],["3745",3350595.62],["2321",2336485.08],["6112",1873475.48],["4357",1362856.02],["3412",1259880.03],["3722",905493.99],["6399",651447.66],["5512",598777.2],["3723",416534.25],["6402",276504.99],["3631",275442.98],["2292",261768.2],["3314",224643.3],["3319",219846.72],["3349",213042.96],["3639",197800],["2223",104988.07],["3612",99505.28],["6409",96852.92],["3721",76844.61],["3399",48329],["6114",45868],["3632",45420.25],["2143",32600],["3341",31612.2],["2310",30860],["1099",30000],["3312",16800],["3311",14559.13],["6310",14002.6]],"purpose_expenditure_total_czk":40798015.02}},"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."}}}}