{"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:00302287","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00302287","name":"Obec Želatovice","short_name":"Želatovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Přerov","municipality_code":523640},"amounts":{"revenue_approved":10990000,"revenue_adjusted":17624157.65,"revenue_actual":17611347.16,"expense_approved":10990000,"expense_adjusted":10831797.65,"expense_actual":10767731.42,"tax_revenue":12200795.01,"nontax_revenue":747724.5,"capital_revenue":501670,"transfer_revenue":4161157.65,"current_expense":7396789,"capital_expense":3370942.42,"budget_balance":6843615.74,"cash_current":34717004.39,"cash_previous":27594207.97},"ratios":{"revenue_execution":0.99927313,"expense_execution":0.99408536,"balance_to_revenue":0.38859127,"cash_to_expense":3.22417072,"cash_yoy":0.2581265,"capital_expense_share":0.31305967,"transfer_revenue_share":0.23627708},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00302287/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00302287"},"seo":{"slug":"zelatovice","path":"/cz/municipalities/zelatovice/"},"population":{"value":528,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":10990000,"expenditure_czk":10990000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":17624157.65,"expenditure_czk":10831797.65,"financing_czk":-6792360,"balance_czk":6792360},{"stage":"actual","revenue_czk":17611347.16,"expenditure_czk":10767731.42,"financing_czk":-6843615.74,"balance_czk":6843615.74}],"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",2160000],["5169",1315000],["6122",1300000],["5331",1125000],["5011",760000],["5171",751000],["5023",750000],["5021",386000],["5154",328000],["5031",318000],["5139",289000],["5222",255000],["5365",211000],["5041",150000],["5032",137000],["5323",110000],["5153",75000],["5168",75000],["5175",62000],["5137",54000],["5194",54000],["5163",45000],["5329",30000],["5162",25000],["5339",20000],["5132",18000],["5221",18000],["5164",17000],["5151",16000],["5364",16000],["5223",13000],["5136",12000],["5156",12000],["5492",10000],["5903",10000],["6130",10000],["5166",8000],["5131",7000],["5167",7000],["5321",5000],["5019",4000],["5038",4000],["5161",4000],["5173",4000],["5179",4000],["5039",2000],["5133",2000],["5362",2000]],"economic_expenditure_total_czk":10990000,"economic_revenue":[["1211",4500000],["1121",2100000],["1111",1500000],["1511",1000000],["1113",350000],["1345",340000],["2111",263000],["1122",210000],["2131",141000],["4112",129000],["2324",100000],["1112",90000],["2132",75000],["1386",60000],["1381",50000],["4111",31000],["1387",25000],["2310",9000],["2142",8000],["1341",5000],["1361",4000]],"economic_revenue_total_czk":10990000,"purpose_expenditure":[["3745",1563000],["6171",1131000],["6112",994000],["3631",934000],["3399",846000],["3412",751000],["2219",690000],["3111",570000],["3117",555000],["3723",440000],["3639",432000],["3722",411000],["3419",254000],["2212",242000],["6399",211000],["2321",183000],["5512",114000],["2292",110000],["3421",100000],["3721",100000],["3314",40000],["6320",40000],["3429",36000],["3612",35000],["6114",31000],["4351",25000],["4359",25000],["6402",16000],["2310",15000],["2333",15000],["4357",15000],["3326",10000],["4379",10000],["5213",10000],["1014",9000],["3341",6000],["2221",5000],["4350",5000],["6310",5000],["3319",3000],["3525",3000]],"purpose_expenditure_total_czk":10990000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",1906000],["6122",1466000],["5169",1231000],["5331",1125000],["5023",903000],["5011",825000],["5031",391000],["5021",308000],["5336",271497.65],["5139",262500],["5222",254000],["5365",250000],["5154",248000],["5137",237800],["5171",231000],["5032",161000],["5041",145000],["5323",109000],["5175",78000],["5168",76000],["5153",68000],["5194",49000],["5163",43000],["5339",30000],["5364",25000],["5164",21000],["5162",19000],["5329",18000],["5136",10000],["5138",10000],["5362",7000],["5132",6000],["5131",5000],["5179",5000],["5321",5000],["5019",4000],["5038",4000],["5166",4000],["5492",4000],["5156",3000],["5161",3000],["5173",3000],["5223",3000],["5039",2000],["5151",2000]],"economic_expenditure_total_czk":10831797.65,"economic_financing":[["8115",-6792360]],"economic_financing_total_czk":-6792360,"economic_revenue":[["1211",5090000],["4216",3346312],["1121",2722000],["1111",1942000],["1511",1200000],["3111",502000],["1113",361000],["4213",325436],["1345",310000],["2111",291000],["4116",271497.65],["1122",248000],["2131",218000],["1112",178000],["2324",145000],["4112",129000],["1386",100000],["2132",78000],["1387",39000],["4122",32800],["4111",32500],["4113",23612],["1361",11000],["2142",8000],["2112",6000],["2310",6000],["1341",5000],["1381",1000],["1382",1000],["2321",1000]],"economic_revenue_total_czk":17624157.65,"purpose_expenditure":[["3412",1990000],["3745",1766000],["6171",1246000],["6112",1195000],["3111",900497.65],["3639",557000],["3117",555000],["3723",409000],["3722",405000],["3399",335000],["6399",249000],["3419",231000],["2321",186000],["5512",176800],["2292",109000],["3631",103000],["3421",79000],["3429",38000],["6320",38000],["3314",34000],["2219",33000],["6114",32500],["6402",25000],["3721",24000],["2212",19000],["3612",17000],["4350",15000],["4357",15000],["3326",13000],["4379",10000],["1014",6000],["2310",6000],["4359",6000],["6310",5000],["3525",3000]],"purpose_expenditure_total_czk":10831797.65},"actual":{"economic_expenditure":[["6121",1905329.42],["6122",1465613],["5169",1224114.51],["5331",1125000],["5023",902676],["5011",824109],["5031",389415],["5021",298049],["5336",271497.65],["5222",254000],["5139",252654.32],["5365",249800],["5154",246039.29],["5137",236098.93],["5171",228612.81],["5032",158813],["5041",144921.11],["5323",108009.2],["5175",76465],["5168",74455.49],["5153",67671.13],["5194",47380],["5163",42405.4],["5339",30000],["5364",24082],["5164",20058.77],["5162",18436.41],["5329",17294],["5136",9600],["5138",9200],["5362",6805],["5132",4884],["5321",4400],["5131",4285],["5179",4029.91],["5492",4000],["5166",3630],["5038",3529.07],["5223",3000],["5173",2240],["5156",2100],["5161",1666],["5151",1362]],"economic_expenditure_total_czk":10767731.42,"economic_financing":[["8115",-6864498.74],["8901",20883]],"economic_financing_total_czk":-6843615.74,"economic_revenue":[["1211",5089488.27],["4216",3346312],["1121",2721122.42],["1111",1941302.94],["1511",1199830.78],["3111",501670],["1113",360005.17],["4213",325436],["1345",310000],["2111",289368],["4116",271497.65],["1122",247800],["2131",217297],["1112",177437.44],["2324",144210.5],["4112",129000],["1386",99119.59],["2132",77500],["1387",38859.96],["4122",32800],["4111",32500],["4113",23612],["1361",10420],["2142",7912],["2112",5500],["2310",5437],["1341",4550],["1381",816.31],["2321",500],["1382",42.13]],"economic_revenue_total_czk":17611347.16,"purpose_expenditure":[["3412",1987335.49],["3745",1762642.5],["6171",1236747.95],["6112",1193292],["3111",900332.65],["3117",555000],["3639",552054.2],["3723",408716.62],["3722",403034],["3399",331591.31],["6399",248605],["3419",229073],["2321",184090.26],["5512",172896.35],["2292",108009.2],["3631",101376.08],["3421",77227],["3429",38000],["6320",37504],["3314",32948],["2219",31200],["6402",24082],["3721",23906],["2212",18513],["3612",16423.19],["6114",15944],["4350",15000],["4357",15000],["3326",12319.09],["4379",10000],["4359",6000],["1014",5700],["2310",5267.13],["6310",4901.4],["3525",3000]],"purpose_expenditure_total_czk":10767731.42}},"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."}}}}