{"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:00299197","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00299197","name":"Obec Majetín","short_name":"Majetín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Olomouc","municipality_code":503738},"amounts":{"revenue_approved":28910000,"revenue_adjusted":33991039.73,"revenue_actual":33683459.96,"expense_approved":33158320,"expense_adjusted":46049314.2,"expense_actual":27226873.1,"tax_revenue":25920586.29,"nontax_revenue":6584996.88,"capital_revenue":0,"transfer_revenue":1177876.79,"current_expense":24526888.82,"capital_expense":2699984.28,"budget_balance":6456586.86,"cash_current":13953552.42,"cash_previous":11248645.56},"ratios":{"revenue_execution":0.99095115,"expense_execution":0.59125469,"balance_to_revenue":0.19168419,"cash_to_expense":0.51249192,"cash_yoy":0.24046512,"capital_expense_share":0.09916615,"transfer_revenue_share":0.034969},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00299197/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00299197"},"seo":{"slug":"majetin","path":"/cz/municipalities/majetin/"},"population":{"value":1193,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":28910000,"expenditure_czk":33158320,"financing_czk":4248320,"balance_czk":-4248320},{"stage":"revised","revenue_czk":33991039.73,"expenditure_czk":46049314.2,"financing_czk":12058274.47,"balance_czk":-12058274.47},{"stage":"actual","revenue_czk":33683459.96,"expenditure_czk":27226873.1,"financing_czk":-6456586.86,"balance_czk":6456586.86}],"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":[["6901",8700320],["5011",4310000],["5169",4175000],["5171",1735000],["5023",1600000],["5031",1505000],["5331",1500000],["5139",1036000],["5021",1023000],["5154",995000],["5901",700000],["5153",665000],["5141",652000],["5032",600000],["5137",339000],["5365",300000],["5362",286000],["5168",253000],["5323",230000],["5166",220000],["5194",210000],["5499",200000],["6119",200000],["5222",185000],["5151",162000],["5175",145000],["5156",133000],["5132",126000],["5321",110000],["5131",100000],["5903",100000],["5329",95000],["5492",95000],["5163",74000],["5164",63000],["5138",50000],["5162",40000],["5179",40000],["5038",30000],["5167",30000],["5136",27000],["5229",25000],["5161",20000],["5339",20000],["5172",15000],["5133",8000],["5041",5000],["5192",5000],["5909",5000],["5165",4000],["5134",3000],["5223",3000],["5173",2000],["5213",2000],["5221",2000]],"economic_expenditure_total_czk":33158320,"economic_financing":[["8115",8000000],["8124",-3751680]],"economic_financing_total_czk":4248320,"economic_revenue":[["1211",10800000],["1121",5400000],["1111",3800000],["2111",3218000],["1511",1400000],["1345",850000],["2132",764000],["1113",680000],["2324",557000],["1122",300000],["1112",290000],["4112",277900],["1386",150000],["2131",112000],["1387",80000],["2322",50000],["1341",35000],["4111",32000],["1334",30000],["2142",25000],["2119",20000],["1361",10000],["2112",8000],["2321",5000],["2460",3000],["1337",2000],["1349",2000],["2139",2000],["2141",2000],["2328",2000],["2329",2000],["4121",1100]],"economic_revenue_total_czk":28910000,"purpose_expenditure":[["6171",14835320],["3113",2185000],["6112",2150000],["3722",2045000],["3429",1860000],["3745",1780000],["2321",1315000],["3613",1068000],["3419",971000],["6310",692000],["4351",655000],["3399",550000],["6399",550000],["2212",430000],["5512",350000],["3631",295000],["2292",230000],["3635",200000],["3632",170000],["6409",165000],["3612",155000],["3341",108000],["5213",100000],["3421",85000],["3721",70000],["3314",64000],["4359",30000],["6320",30000],["2219",20000]],"purpose_expenditure_total_czk":33158320},"revised":{"economic_expenditure":[["6121",10461025],["6901",5528998.64],["5169",4716391.99],["5011",4612000],["5171",2603478.81],["5154",1830685.82],["5023",1644000],["5031",1600000],["5331",1500000],["5139",1249998.48],["5021",1187081],["6122",735806.76],["5153",684000],["5336",666276.79],["5141",650900],["5137",624944],["5032",623500],["5194",502126.52],["5365",474280],["5362",286917],["5168",274722.5],["5499",242800],["5323",235511.8],["5166",220000],["6111",218263],["5163",217328],["5222",201740],["6119",200000],["6313",182000],["5213",174500],["5175",169015.58],["5151",165362.28],["5156",139101],["5321",122000],["5132",121000],["5903",100000],["5131",92000],["5329",90260],["5492",90175.36],["5164",79000],["5167",68000],["5909",65400],["5901",64337.14],["5179",61634],["5136",44914],["5162",40000],["5172",33000],["5038",30000],["5229",25000],["5161",21712],["5339",15000],["5364",10564.73],["5041",9700],["5173",8778],["5133",8000],["5221",6000],["5192",5000],["5165",4000],["5223",4000],["5134",3714],["5019",2687],["5363",583],["5149",100]],"economic_expenditure_total_czk":46049314.2,"economic_financing":[["8123",9000000],["8115",6809954.47],["8124",-3751680]],"economic_financing_total_czk":12058274.47,"economic_revenue":[["1211",11139267.68],["1121",5966508.72],["1111",4046099.4],["2111",3772831.11],["1511",1773184.88],["2324",1585199.07],["2132",1014077.74],["1345",947997],["1113",788426.06],["4116",666276.79],["1122",474180],["1112",388869.16],["4112",277900],["1386",217369.49],["4122",145000],["2131",117887],["2322",110000],["2212",88293.7],["1387",85193.59],["2141",58512.41],["4222",56200],["2328",54688.72],["1334",39114.84],["1341",35000],["2119",34597.14],["4111",32500],["2142",25300],["1361",13000],["2321",12500],["2112",8000],["1337",5249],["2460",3000],["1349",2000],["2139",2000],["2329",2000],["1381",1716.23],["4121",1100]],"economic_revenue_total_czk":33991039.73,"purpose_expenditure":[["6171",14042768.44],["2321",6371000],["2219",4020000],["3429",2704318.33],["3113",2401276.79],["6112",2265000],["3722",2217000],["3745",2198500],["3613",2004101.64],["3419",1379345.13],["4351",1161300],["6399",724280],["6310",708000],["2212",652000],["5512",633087.04],["3399",625618.3],["3631",318000],["3421",243900],["2292",235511.8],["3635",200000],["6409",165000],["6320",156328],["3612",155000],["3341",111000],["5213",100000],["3314",83914],["3721",70000],["6114",32500],["3632",30000],["4359",30000],["6402",10564.73]],"purpose_expenditure_total_czk":46049314.2},"actual":{"economic_expenditure":[["5011",4011896],["5169",3945712.12],["5171",2152017.05],["5154",1793771.66],["5023",1640882],["6121",1622479.71],["5331",1500000],["5031",1276709],["5139",971814.27],["5021",875578],["6122",677241.57],["5336",666276.79],["5141",649954.11],["5153",555774],["5032",540443],["5365",474280],["5194",450797.56],["5137",408673.23],["5168",273029.42],["5362",251739.55],["5323",235511.8],["6111",218263],["5166",217800],["5163",209024.59],["6313",182000],["5222",158740],["5499",140560],["5175",121338.62],["5321",115048],["5151",106207],["5156",103683.31],["5164",76615.93],["5492",75197],["5167",66504.4],["5329",61724],["5179",61634],["5909",54806.92],["5136",44188],["5162",33394.42],["5132",32069.51],["5172",31022.99],["5229",22712.08],["5131",21836.2],["5038",17771],["5161",15570],["5339",12000],["5364",10564.73],["5041",9690.86],["5173",8778],["5221",6000],["5223",4000],["5165",3768],["5134",3714],["5019",2687],["5213",2000],["5133",782],["5363",583],["5149",13.7]],"economic_expenditure_total_czk":27226873.1,"economic_financing":[["8124",-3751680],["8115",-2704906.86]],"economic_financing_total_czk":-6456586.86,"economic_revenue":[["1211",11139267.68],["1121",5966508.72],["1111",4046099.4],["2111",3481437.88],["1511",1773184.88],["2324",1575226.29],["2132",1014000.74],["1345",947997],["1113",788426.06],["4116",666276.79],["1122",474180],["1112",388869.16],["4112",277900],["1386",217369.49],["4122",145000],["2131",128247],["2322",108519],["2212",88293.7],["1387",85193.59],["2141",58512.41],["4222",56200],["2328",54688.72],["1334",38833.68],["1341",34850],["2119",34597.14],["4111",32500],["2142",25300],["1361",12580],["2321",12500],["1337",5249],["2112",2990],["1381",1716.23],["2139",684],["1349",261.4]],"economic_revenue_total_czk":33683459.96,"purpose_expenditure":[["6171",6369054.24],["2321",2354163.77],["3113",2326076.99],["3429",2275645.9],["6112",2095830.53],["3722",2023741.38],["3613",1744241.31],["3745",1742778.1],["3419",1100237.38],["4351",1067664.49],["6310",706332.4],["6399",703198.55],["3399",541848.83],["2212",519864.68],["5512",406062.45],["3631",257983.95],["3421",242550.92],["2292",235511.8],["6320",152660],["3341",82226.42],["3314",75404],["3612",68939.55],["2219",40685.04],["6114",31700.83],["3721",29454.9],["4359",12411.52],["6402",10564.73],["3632",10038.44]],"purpose_expenditure_total_czk":27226873.1}},"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."}}}}