{"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:00290751","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00290751","name":"Městys Želetava","short_name":"Želetava","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Třebíč","municipality_code":591998},"amounts":{"revenue_approved":42777610,"revenue_adjusted":44081535.59,"revenue_actual":45596597.52,"expense_approved":38911000,"expense_adjusted":44470258.59,"expense_actual":39325861.56,"tax_revenue":37487325.68,"nontax_revenue":6008646.25,"capital_revenue":90200,"transfer_revenue":2010425.59,"current_expense":33106841.42,"capital_expense":6219020.14,"budget_balance":6270735.96,"cash_current":5423641.72,"cash_previous":1955553.66},"ratios":{"revenue_execution":1.03436954,"expense_execution":0.88431826,"balance_to_revenue":0.1375264,"cash_to_expense":0.13791539,"cash_yoy":1.77345584,"capital_expense_share":0.15814072,"transfer_revenue_share":0.04409157},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00290751/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00290751"},"seo":{"slug":"zeletava","path":"/cz/municipalities/zeletava/"},"population":{"value":1477,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":42777610,"expenditure_czk":38911000,"financing_czk":-3866610,"balance_czk":3866610},{"stage":"revised","revenue_czk":44081535.59,"expenditure_czk":44470258.59,"financing_czk":388723,"balance_czk":-388723},{"stage":"actual","revenue_czk":45596597.52,"expenditure_czk":39325861.56,"financing_czk":-6270735.96,"balance_czk":6270735.96}],"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":[["5171",11310000],["5169",6321000],["5011",3130000],["6121",3100000],["5331",3000000],["5154",1910000],["5023",1200000],["5139",1188000],["5031",1062000],["5153",995000],["5021",795000],["5137",753010],["5032",681000],["5362",616000],["5156",339000],["5163",300000],["5222",300000],["5194",260000],["5909",257000],["5141",250000],["5329",218990],["5164",180000],["5168",153000],["5019",150000],["5162",121000],["5136",113000],["5161",62000],["5175",55000],["5167",23000],["5229",22000],["5038",20000],["5173",16000],["6130",10000]],"economic_expenditure_total_czk":38911000,"economic_financing":[["8124",-2800000],["8115",-1066610]],"economic_financing_total_czk":-3866610,"economic_revenue":[["1211",15912400],["1121",8104120],["1111",6062160],["2111",3770000],["1511",3000000],["3111",1100000],["1113",1024900],["1345",1000000],["2132",945000],["4112",492900],["1112",486030],["1122",300000],["2131",267100],["2324",150000],["1381",60000],["1341",50000],["1361",50000],["1343",3000]],"economic_revenue_total_czk":42777610,"purpose_expenditure":[["3639",14300000],["3113",3200000],["3722",3000000],["2212",2911000],["6171",2800000],["3429",1500000],["6112",1500000],["2310",1400000],["2321",1400000],["2219",900000],["3631",900000],["4351",900000],["5512",900000],["3392",600000],["3399",600000],["1032",500000],["6399",500000],["3612",300000],["3314",140000],["3511",140000],["3326",130000],["2229",100000],["3341",100000],["3349",100000],["6310",50000],["3632",20000],["3744",20000]],"purpose_expenditure_total_czk":38911000},"revised":{"economic_expenditure":[["5171",14310000],["5169",7181500],["5011",3130000],["6121",3100000],["5331",3000000],["5154",1910000],["5139",1488000],["5023",1200000],["5031",1062000],["5153",995000],["5336",893425.59],["5021",795000],["5137",753010],["5032",681000],["5362",616000],["6122",500000],["5156",339000],["5163",300000],["5222",300000],["5194",260000],["5909",257000],["5141",250000],["5329",224323],["5164",180000],["5168",153000],["5019",150000],["5162",121000],["5136",113000],["5161",62000],["5175",55000],["5167",23000],["5229",22000],["5038",20000],["5173",16000],["6130",10000]],"economic_expenditure_total_czk":44470258.59,"economic_financing":[["8115",3188723],["8124",-2800000]],"economic_financing_total_czk":388723,"economic_revenue":[["1211",15912400],["1121",8104120],["1111",6062160],["2111",3770000],["1511",3000000],["3111",1100000],["4116",1091425.59],["1113",1024900],["1345",1000000],["2132",945000],["4112",492900],["1112",486030],["1122",300000],["2131",267100],["4111",162500],["2324",150000],["1381",60000],["1341",50000],["1361",50000],["4122",50000],["1343",3000]],"economic_revenue_total_czk":44081535.59,"purpose_expenditure":[["3639",14305333],["5512",4898000],["3113",4093425.59],["6171",3300000],["3722",3000000],["2212",2911000],["3429",1500000],["6112",1500000],["2310",1400000],["2321",1400000],["2219",900000],["3631",900000],["4351",900000],["3392",600000],["3399",600000],["1032",500000],["6399",500000],["3612",300000],["6114",162500],["3314",140000],["3511",140000],["3326",130000],["2229",100000],["3341",100000],["3349",100000],["6310",50000],["3632",20000],["3744",20000]],"purpose_expenditure_total_czk":44470258.59},"actual":{"economic_expenditure":[["5169",7096120.24],["5171",6146131.05],["6121",5065453.14],["5011",3253635],["5331",3000000],["5154",1799066.42],["5139",1396063.78],["5031",1246523],["5021",1177188],["5023",1125634],["6122",1090717],["5153",945598.06],["5336",893425.59],["5137",673318.52],["5222",618100],["5365",610260],["5141",472668.37],["5032",466486],["5163",286156.47],["5362",275069],["5156",233179.78],["5329",224323],["5194",204994.34],["5019",185065.47],["5164",133048],["5136",128605.2],["5162",116973.19],["5168",111142.45],["5199",75996],["5175",72097.3],["6130",62850],["5909",41062],["5161",29577],["5151",17200],["5038",16453],["5132",14137],["5363",9000],["5229",7211.19],["5173",2833],["5321",2500]],"economic_expenditure_total_czk":39325861.56,"economic_financing":[["8115",-3468088.06],["8124",-2800000],["8901",-2647.9]],"economic_financing_total_czk":-6270735.96,"economic_revenue":[["1211",15865986.46],["1121",8497358.41],["1111",6018496.75],["2111",4360941.8],["1511",3200385.22],["4116",1150025.59],["1113",1122937.09],["1345",1035596],["2324",882887.73],["2132",625975.88],["1122",610260],["1112",553834.27],["4112",492900],["1386",309577.37],["4122",205000],["4111",162500],["1387",121331.79],["3111",90200],["1361",85880],["2131",80625],["1341",49000],["2211",48500],["1334",10580.7],["2119",5275.6],["2321",4000],["1343",3490],["1381",2450.42],["2141",440.24],["1335",161.2]],"economic_revenue_total_czk":45596597.52,"purpose_expenditure":[["3639",12172164.26],["5512",4836798.98],["3113",3902502.59],["6171",3235574.38],["3722",2993632.66],["2212",2882784.3],["6112",1468509.16],["2321",1272833.82],["3429",1137133.83],["2310",1110525.13],["6399",793652],["4351",706482.85],["3399",596589.79],["1032",491739.84],["3392",468978.23],["3631",332040],["2219",203280],["3314",126377.2],["3326",124000],["3612",114366],["3511",111208.26],["6114",98839.16],["3349",56870.68],["3341",50690.25],["6310",31536.39],["3744",6751.8]],"purpose_expenditure_total_czk":39325861.56}},"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."}}}}