{"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:00583154","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00583154","name":"OBEC ŽELNAVA","short_name":"ŽELNAVA","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Prachatice","municipality_code":550761},"amounts":{"revenue_approved":7231800,"revenue_adjusted":6298072,"revenue_actual":6288564.34,"expense_approved":7231800,"expense_adjusted":6298072,"expense_actual":5226060.69,"tax_revenue":4549896.81,"nontax_revenue":1010749.53,"capital_revenue":45133,"transfer_revenue":682785,"current_expense":4838425.09,"capital_expense":387635.6,"budget_balance":1062503.65,"cash_current":6609378.51,"cash_previous":5546874.86},"ratios":{"revenue_execution":0.99849039,"expense_execution":0.82978738,"balance_to_revenue":0.16895806,"cash_to_expense":1.26469609,"cash_yoy":0.19154996,"capital_expense_share":0.07417357,"transfer_revenue_share":0.10857566},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00583154/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00583154"},"seo":{"slug":"zelnava","path":"/cz/municipalities/zelnava/"},"population":{"value":127,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":7231800,"expenditure_czk":7231800,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":6298072,"expenditure_czk":6298072,"financing_czk":0,"balance_czk":0},{"stage":"actual","revenue_czk":6288564.34,"expenditure_czk":5226060.69,"financing_czk":-1062503.65,"balance_czk":1062503.65}],"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",2409040],["5011",1310000],["5171",566910],["5365",503000],["5169",484000],["5023",400000],["5154",330400],["5031",320000],["5139",173000],["5032",149000],["5163",75000],["5156",70000],["5137",60000],["5021",55000],["5168",50000],["5194",43000],["5175",42000],["5499",34000],["5364",26950],["5162",25000],["5167",20000],["5362",19000],["5132",12000],["5166",10000],["5321",10000],["5038",5500],["5179",5000],["5221",5000],["5903",5000],["5164",3000],["5329",3000],["5161",2000],["5173",2000],["5039",1000],["5131",1000],["5133",1000],["5136",1000]],"economic_expenditure_total_czk":7231800,"economic_revenue":[["4113",2309040],["1211",1400000],["1121",680000],["2132",530000],["1122",500000],["1111",450000],["2111",423000],["3111",250000],["1511",195000],["1113",110000],["1345",85000],["4112",72000],["2131",53000],["1342",50000],["2324",45760],["1112",30000],["1386",15000],["1381",10000],["1387",7000],["1343",6000],["1341",5000],["2112",3000],["1361",1700],["2329",1000],["2139",300]],"economic_revenue_total_czk":7231800,"purpose_expenditure":[["2310",2810950],["6171",1041000],["3745",891000],["6399",515000],["3639",491500],["6112",444000],["2321",262000],["3631",167000],["3399",146000],["3612",140000],["3722",132000],["6320",73000],["6402",26950],["2212",25000],["3613",20000],["3723",20000],["5512",10000],["5213",5000],["3632",3400],["2143",3000],["5519",2000],["6310",2000],["3322",1000]],"purpose_expenditure_total_czk":7231800,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5011",1485711],["5171",774977],["5169",682333],["5365",681894],["6121",487635.6],["5023",400000],["5031",362823],["5154",362305.7],["5139",177303.3],["5032",175000],["5021",95630],["5137",76200],["5163",75000],["5156",70000],["5168",58599.4],["5909",45152],["5175",43776],["5194",43000],["5499",34000],["5364",26950],["5162",25000],["5167",20000],["5362",19000],["5221",13000],["5132",12000],["5166",10000],["5321",10000],["5038",7160],["5179",6922],["5903",5000],["5164",3000],["5173",2600],["5161",2100],["5039",1000],["5131",1000],["5133",1000],["5136",1000]],"economic_expenditure_total_czk":6298072,"economic_revenue":[["1211",1678110],["1121",899428],["1122",676200],["1111",606100],["2132",530100],["2111",297025],["4116",275044],["1511",273500],["4213",175912],["1113",118800],["4113",110750],["1342",98511],["1345",85000],["2324",82044],["4112",71800],["1112",58700],["2131",54617],["2141",40750],["3111",35000],["1386",32800],["4111",32500],["4171",16779],["1387",13000],["3113",10890],["1343",6000],["2321",5864],["1341",5000],["2112",3300],["1361",1700],["2329",1146],["2133",1102],["1381",300],["2139",300]],"economic_revenue_total_czk":6298072,"purpose_expenditure":[["3745",1366688],["6171",1134520.4],["6399",691200],["3639",541730],["2310",482059.7],["6112",451000],["2219",422635.6],["2321",302238],["3612",217366],["3631",167000],["3722",157105],["3399",146600],["6320",73000],["6402",26950],["2212",25000],["3723",22000],["3613",20000],["6114",18934],["5512",10000],["5213",5000],["3421",4000],["3632",3920],["2143",3000],["5519",2000],["6310",2000],["2229",1125.3],["3322",1000]],"purpose_expenditure_total_czk":6298072,"economic_financing":[],"economic_financing_total_czk":0},"actual":{"economic_expenditure":[["5011",1372021],["5365",679894],["5171",575812.47],["5169",522460.38],["5023",397008],["6121",387635.6],["5031",335370],["5154",260543.88],["5032",163420],["5021",90630],["5139",84479.12],["5362",-80848],["5163",66226.4],["5168",58517.93],["5909",45152],["5156",44825],["5194",34524],["5175",31501],["5499",28000],["5364",26950],["5137",26192],["5162",21553.91],["5221",13000],["5321",10000],["5167",9200],["5179",6922],["5038",5681],["5132",3528],["5164",1886],["5173",1546],["5161",1414],["5136",670],["5131",345]],"economic_expenditure_total_czk":5226060.69,"economic_financing":[["8117",6000000],["8118",-6000000],["8115",-1062503.65]],"economic_financing_total_czk":-1062503.65,"economic_revenue":[["1211",1677399.29],["1121",899420.78],["1122",676200],["1111",606079.67],["2132",530063],["2111",294427],["4116",275044],["1511",273463.72],["4213",175912],["1113",118767.88],["4113",110750],["1342",98511],["1345",84700],["2324",80501],["4112",71800],["1112",58603.14],["2131",54597],["2141",40750],["3111",34243],["1386",32760.79],["4111",32500],["4171",16779],["1387",12841.33],["3113",10890],["2321",5863.53],["1341",4967],["1343",4500],["2112",3300],["1361",1430],["2133",1102],["1381",252.21],["2329",146]],"economic_revenue_total_czk":6288564.34,"purpose_expenditure":[["3745",1183626.38],["6171",977051.6],["6399",593352],["3639",469339],["6112",437390],["2219",422635.6],["2310",342279.09],["3612",189222.53],["2321",177816.89],["3722",140092.7],["3399",101060],["6320",64359],["3631",34724.13],["6402",26950],["3723",20923.23],["6114",18934],["5512",10000],["3613",4256.78],["3421",3993],["3632",3176.06],["2143",1886],["6310",1867.4],["2229",1125.3]],"purpose_expenditure_total_czk":5226060.69}},"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."}}}}