{"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:00288993","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00288993","name":"Obec Želeč","short_name":"Želeč","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Prostějov","municipality_code":590240},"amounts":{"revenue_approved":14060143,"revenue_adjusted":20233395.8,"revenue_actual":20128724.18,"expense_approved":15892468,"expense_adjusted":29617170.43,"expense_actual":25638845.21,"tax_revenue":14009362.25,"nontax_revenue":2558019.42,"capital_revenue":7100,"transfer_revenue":3554242.51,"current_expense":10113938.29,"capital_expense":15524906.92,"budget_balance":-5510121.03,"cash_current":8464475.64,"cash_previous":11417787.67},"ratios":{"revenue_execution":0.99482679,"expense_execution":0.86567504,"balance_to_revenue":-0.27374418,"cash_to_expense":0.33014262,"cash_yoy":-0.25865887,"capital_expense_share":0.60552286,"transfer_revenue_share":0.17657565},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00288993/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00288993"},"seo":{"slug":"zelec-00288993","path":"/cz/municipalities/zelec-00288993/"},"population":{"value":584,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":14060143,"expenditure_czk":15892468,"financing_czk":1832325,"balance_czk":-1832325},{"stage":"revised","revenue_czk":20233395.8,"expenditure_czk":29617170.43,"financing_czk":9383774.63,"balance_czk":-9383774.63},{"stage":"actual","revenue_czk":20128724.18,"expenditure_czk":25638845.21,"financing_czk":5510121.03,"balance_czk":-5510121.03}],"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",5047930],["5011",1837000],["5901",1578000],["5169",1189000],["5023",848100],["5171",810150],["5031",630000],["5331",549000],["5154",488960],["5139",488400],["5032",245000],["5156",229000],["5362",205000],["5153",196800],["5141",192375],["5499",180400],["5168",170000],["5021",117100],["5323",110334],["5166",105000],["5222",85000],["5163",82000],["5137",60000],["5365",55000],["5162",54000],["5194",53000],["5175",41000],["5136",30430],["5329",27992],["5364",25697],["5172",20000],["5903",20000],["5492",18000],["5133",16000],["5132",15000],["5223",15000],["5038",13500],["5321",11200],["5179",10500],["5167",10000],["5161",5000],["5131",3000],["5173",2000],["5029",1600]],"economic_expenditure_total_czk":15892468,"economic_financing":[["8115",4532325],["8124",-2700000]],"economic_financing_total_czk":1832325,"economic_revenue":[["1211",5000000],["1121",2300000],["1511",1825000],["1111",1700000],["2111",895174],["1345",511200],["1113",400000],["2329",272855],["1122",200000],["4112",199200],["2132",161552],["2324",137300],["1112",110000],["2131",105772],["1386",65000],["1334",61000],["1387",35000],["4111",32000],["2343",29000],["1341",11250],["2119",4840],["1361",3000],["1343",1000]],"economic_revenue_total_czk":14060143,"purpose_expenditure":[["2212",3841000],["2310",1927240],["6171",1651640],["2321",1451750],["3745",1176400],["6112",1120100],["3111",607000],["3639",529120],["2219",500000],["3722",360000],["3412",351660],["3429",342240],["3399",229000],["3613",212120],["6399",200000],["6310",199375],["3725",160000],["3631",140440],["5512",116200],["2292",110334],["3726",100000],["3612",98480],["6320",70000],["3723",50000],["6409",44922],["3419",35000],["3632",35000],["6114",32000],["5213",30000],["3314",28600],["6402",25697],["3341",20000],["3636",20000],["1014",16000],["3319",16000],["3330",15000],["3721",15000],["6221",10000],["2221",5000],["3633",150]],"purpose_expenditure_total_czk":15892468},"revised":{"economic_expenditure":[["6121",15468847.81],["5011",2279514],["5169",1807736],["5901",1578000],["5171",1483050],["5023",945815],["5031",730820],["5139",619181.08],["5154",553660.79],["5331",549000],["6122",366800],["5336",322546.79],["5032",292831.74],["5168",260439.9],["5153",245600],["5156",215064],["5362",206000],["5499",180400],["5141",145851.36],["5021",139546],["5163",134973],["5323",115766.8],["5166",115000],["5222",105330],["6422",97894],["5137",74657.92],["6125",68000],["5175",58600],["5162",57499.9],["5365",55000],["5194",45975],["5136",35627],["5492",30000],["5329",28518],["5364",25697],["6322",24474],["5172",20000],["5903",20000],["5133",18000],["5132",17000],["5223",15000],["5038",13500],["5321",13200],["5179",12153.34],["5167",10000],["5161",5500],["5131",5000],["5173",2000],["5029",1600],["5164",500]],"economic_expenditure_total_czk":29617170.43,"economic_financing":[["8115",6832605.54],["8123",5041083.83],["8124",-2489914.74]],"economic_financing_total_czk":9383774.63,"economic_revenue":[["1211",5548091.8],["1121",2972037.12],["4213",2887635.56],["1511",2041000],["1111",2006571.37],["2111",930996],["2212",597952.74],["1345",511200],["1113",400000],["2324",397743],["4116",296008.25],["2329",272855],["1122",200000],["4112",199200],["1112",193912.79],["2132",181552],["2131",115941],["1386",108330.65],["4216",98898.9],["1334",61000],["1387",42483.26],["4122",40000],["2343",38894.93],["4111",32500],["2322",30500],["1341",11250],["3111",7100],["2119",4840],["1361",3000],["1343",1000],["1381",900],["2141",1.43]],"economic_revenue_total_czk":20233395.8,"purpose_expenditure":[["2219",8363725.82],["2321",3982633.2],["2212",3951418.69],["2310",2099158],["6171",1797918],["3745",1794400],["6112",1250976.74],["3111",947546.79],["3429",796377.9],["3613",639820],["3631",570440],["3639",539620],["3412",450260],["3722",355000],["5512",345511.79],["3399",264000],["6399",200000],["3725",160000],["6310",153151.36],["3612",145280],["2292",115766.8],["3726",110000],["3636",92000],["6320",70100],["6409",60818.34],["3723",60000],["3419",35000],["3632",35000],["6114",32500],["3314",30400],["3721",30000],["5213",30000],["6402",25697],["3341",20000],["1014",16500],["3319",16000],["3330",15000],["6221",10000],["2221",5000],["3633",150]],"purpose_expenditure_total_czk":29617170.43},"actual":{"economic_expenditure":[["6121",14972167.87],["5011",2174344],["5169",1646629.71],["5171",1066405.65],["5023",945815],["5031",694355],["5331",549000],["5154",453927.32],["6122",363210],["5139",358885.88],["5336",322546.79],["5362",-315819.46],["5032",279046],["5168",239998.99],["5153",233536.68],["5141",145851.36],["5499",144500],["5156",134807.2],["5163",134581.36],["5021",119878],["5323",115766.8],["5222",105330],["6422",97894],["5166",91833.97],["6125",67161.05],["5137",67011.49],["5365",53284],["5162",52767.7],["5175",51113.19],["5194",39017.36],["5136",32068],["5492",30000],["5329",28518],["5364",25697],["6322",24474],["5172",17338],["5223",15000],["5321",13053],["5179",12153.34],["5038",8837],["5132",8155.84],["5167",7930],["5131",3932],["5161",3107],["5133",2313.12],["5029",641],["5164",500],["5173",281]],"economic_expenditure_total_czk":25638845.21,"economic_financing":[["8123",5041083.83],["8115",2960014.03],["8124",-2489914.74],["8901",-1062.09]],"economic_financing_total_czk":5510121.03,"economic_revenue":[["1211",5547178.38],["1121",2971545.62],["4213",2887635.36],["1511",2040247.71],["1111",2005690.96],["2111",929246],["2212",597952.74],["1345",493334],["1113",392638.07],["2324",391640.32],["4116",296008.25],["2329",272855],["4112",199200],["1112",193665.82],["2132",181552],["1122",144060],["2131",115377],["1386",108256.44],["4216",98898.9],["1334",55603.46],["1387",42429.22],["4122",40000],["2343",38894.93],["4111",32500],["2322",30500],["1341",11000],["3111",7100],["1361",2860],["1381",852.57],["2141",1.43]],"economic_revenue_total_czk":20128724.18,"purpose_expenditure":[["2219",7892704.86],["2212",3924303.99],["2321",3629748.18],["6171",1709100.86],["3745",1702949.27],["6112",1250021.46],["3111",911571.56],["3429",707791.18],["2310",629468.44],["3631",491736.84],["3613",435908.25],["3639",363114.11],["3722",349830.62],["5512",329921.69],["6399",-320699.46],["3412",285575.85],["3399",250330.65],["6310",153129.72],["3725",152947.48],["2292",115766.8],["3726",108072.98],["3612",85794.88],["3636",83490],["6320",70026],["3723",59840.29],["6409",57722.57],["3632",29253.9],["3314",28869],["3721",27900.54],["3419",27527],["6402",25697],["6114",23852],["1014",16274.5],["3330",15000],["3341",14157],["3633",145.2]],"purpose_expenditure_total_czk":25638845.21}},"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."}}}}