{"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:00579670","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00579670","name":"Obec Želivsko","short_name":"Želivsko","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Svitavy","municipality_code":572195},"amounts":{"revenue_approved":1619600,"revenue_adjusted":1982760,"revenue_actual":1792850.4,"expense_approved":1619600,"expense_adjusted":2212560,"expense_actual":1776631.93,"tax_revenue":1219466.79,"nontax_revenue":217333.61,"capital_revenue":51750,"transfer_revenue":304300,"current_expense":1767072.93,"capital_expense":9559,"budget_balance":16218.47,"cash_current":3626747.44,"cash_previous":3610528.97},"ratios":{"revenue_execution":0.90421957,"expense_execution":0.80297571,"balance_to_revenue":0.00904619,"cash_to_expense":2.04136117,"cash_yoy":0.00449199,"capital_expense_share":0.00538041,"transfer_revenue_share":0.16972972},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00579670/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00579670"},"seo":{"slug":"zelivsko","path":"/cz/municipalities/zelivsko/"},"population":{"value":42,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":1619600,"expenditure_czk":1619600,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":1982760,"expenditure_czk":2212560,"financing_czk":229800,"balance_czk":-229800},{"stage":"actual","revenue_czk":1792850.4,"expenditure_czk":1776631.93,"financing_czk":-16218.47,"balance_czk":16218.47}],"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",530600],["5169",305000],["5011",220000],["5023",190000],["5139",112000],["5031",55000],["5154",45000],["5032",40000],["5166",36000],["5021",35000],["5155",20000],["5903",10000],["5161",5000],["5162",5000],["5194",5000],["5156",3000],["5163",3000]],"economic_expenditure_total_czk":1619600,"economic_revenue":[["1211",470000],["1121",250000],["2111",220000],["3111",200000],["1111",175000],["1511",120000],["4112",71800],["1345",60000],["1113",30000],["1112",14000],["2324",7000],["1341",1800]],"economic_revenue_total_czk":1619600,"purpose_expenditure":[["6171",451000],["2219",315600],["6112",210000],["3326",150000],["1031",130000],["2310",105000],["3722",80000],["3745",42000],["3639",30000],["1032",25000],["1036",25000],["3631",25000],["5213",10000],["5512",8000],["3399",5000],["6320",5000],["6310",3000]],"purpose_expenditure_total_czk":1619600,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5171",730600],["5169",448800],["5011",245700],["5023",194960],["5139",155840],["5021",73130],["5031",60930],["5154",45000],["5032",42110],["5166",37890],["5364",37100],["5137",31190],["5155",20000],["5363",10000],["5903",10000],["6122",9560],["5901",8230],["5339",7000],["5172",6990],["5161",5270],["5162",5000],["5173",5000],["5194",5000],["5365",3570],["5175",3100],["5156",3000],["5163",3000],["5329",2590],["5362",2000]],"economic_expenditure_total_czk":2212560,"economic_financing":[["8115",229800]],"economic_financing_total_czk":229800,"economic_revenue":[["1211",507820],["1121",273140],["2111",232000],["3111",200000],["4122",200000],["1111",183600],["1511",131190],["4112",71800],["1345",60000],["1113",36000],["4111",32500],["1112",17790],["2324",16920],["1386",9950],["1387",3900],["1122",3570],["1341",1800],["1361",700],["1381",80]],"economic_revenue_total_czk":1982760,"purpose_expenditure":[["6171",538410],["2219",521700],["6112",214960],["3326",190000],["1031",173690],["3745",115970],["2310",105000],["3722",89560],["3639",44590],["6402",37100],["6114",32500],["1032",25000],["1036",25000],["3631",25000],["3721",14700],["3723",14100],["5213",10000],["5512",9460],["3233",7000],["6320",6580],["3399",5000],["6399",3570],["6310",3000],["5519",670]],"purpose_expenditure_total_czk":2212560},"actual":{"economic_expenditure":[["5171",471464.96],["5169",407823.05],["5011",245643],["5023",194958],["5021",71955],["5139",67219.6],["5031",60926],["5032",39660],["5166",37890],["5364",37057.9],["5154",33740.42],["5137",31170],["5155",18778],["5363",10000],["6122",9559],["5339",7000],["5172",6990],["5162",4382],["5365",3570],["5156",2698],["5329",2583],["5173",2283],["5161",2016],["5194",2000],["5362",2000],["5163",1780],["5175",1485]],"economic_expenditure_total_czk":1776631.93,"economic_financing":[["8115",-16218.47]],"economic_financing_total_czk":-16218.47,"economic_revenue":[["1211",507813.99],["1121",273136.05],["2111",200423.5],["4122",200000],["1111",183596.83],["1511",131181.85],["4112",71800],["3111",51750],["1345",49978.8],["1113",35993.88],["4111",32500],["1112",17781.67],["2324",16910.11],["1386",9944.24],["1387",3898.62],["1122",3570],["1341",1800],["1361",700],["1381",70.86]],"economic_revenue_total_czk":1792850.4,"purpose_expenditure":[["6171",520909.5],["2219",403605.96],["6112",212510],["1031",136259.6],["3326",118900],["3745",105597],["3722",69113.39],["6402",37057.9],["2310",35332.67],["1036",25000],["6114",19243],["3631",18740.42],["3721",14665.52],["3639",14562],["3723",14086.47],["5512",9453],["3233",7000],["6320",6580],["6399",3570],["3399",2000],["6310",1780],["5519",665.5]],"purpose_expenditure_total_czk":1776631.93}},"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."}}}}