{"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:00636185","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00636185","name":"Obec Čelechovice","short_name":"Čelechovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Přerov","municipality_code":513059},"amounts":{"revenue_approved":3270000,"revenue_adjusted":4262008.5,"revenue_actual":4037635.45,"expense_approved":2920000,"expense_adjusted":3938592.86,"expense_actual":2456685.62,"tax_revenue":2992959.27,"nontax_revenue":586557.68,"capital_revenue":16800,"transfer_revenue":441318.5,"current_expense":2287940.92,"capital_expense":168744.7,"budget_balance":1580949.83,"cash_current":6381320.44,"cash_previous":5123786.25},"ratios":{"revenue_execution":0.94735509,"expense_execution":0.62374704,"balance_to_revenue":0.39155339,"cash_to_expense":2.59753238,"cash_yoy":0.24543065,"capital_expense_share":0.06868795,"transfer_revenue_share":0.10930122},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00636185/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00636185"},"seo":{"slug":"celechovice","path":"/cz/municipalities/celechovice/"},"population":{"value":131,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3270000,"expenditure_czk":2920000,"financing_czk":-350000,"balance_czk":350000},{"stage":"revised","revenue_czk":4262008.5,"expenditure_czk":3938592.86,"financing_czk":-323415.64,"balance_czk":323415.64},{"stage":"actual","revenue_czk":4037635.45,"expenditure_czk":2456685.62,"financing_czk":-1580949.83,"balance_czk":1580949.83}],"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":[["5169",628000],["5171",525000],["5023",240000],["5154",235000],["5021",180000],["5139",165000],["6121",150000],["5151",130000],["5166",124000],["5365",100000],["5141",80000],["5137",49800],["5032",40000],["5329",40000],["5175",32000],["5323",30000],["5153",20000],["5162",20000],["5168",20000],["5194",20000],["5364",20000],["5179",15000],["5229",12000],["5136",10000],["5163",10000],["6130",10000],["5222",5000],["5903",5000],["5156",2000],["5161",1000],["5321",800],["5038",400]],"economic_expenditure_total_czk":2920000,"economic_financing":[["8124",-350000]],"economic_financing_total_czk":-350000,"economic_revenue":[["1211",1000000],["1121",613000],["2111",450000],["1111",300000],["1511",200000],["4116",140000],["1122",100000],["1345",100000],["1113",80000],["4112",75000],["2131",60000],["4111",32000],["2132",30000],["1112",25000],["2324",25000],["1381",15000],["1386",10000],["1341",6000],["1387",5000],["1339",1000],["1361",1000],["2119",1000],["2141",1000]],"economic_revenue_total_czk":3270000,"purpose_expenditure":[["6171",716000],["3723",300000],["6112",280000],["2310",200000],["2321",200000],["3329",200000],["2219",100000],["2419",100000],["3631",100000],["3745",100000],["6399",100000],["6310",85000],["3399",70000],["3314",60000],["6409",55000],["2334",50000],["6114",32000],["2292",30000],["3412",30000],["5512",30000],["6402",20000],["3639",10000],["3721",10000],["3722",10000],["3744",10000],["1037",5000],["5213",5000],["6320",5000],["3313",4000],["3543",2000],["3341",1000]],"purpose_expenditure_total_czk":2920000},"revised":{"economic_expenditure":[["5169",776018.5],["5171",513500],["5023",400000],["5137",363184.36],["5154",255000],["5021",220500],["6122",208000],["5139",164000],["6121",150000],["5151",130000],["5365",113190],["5166",104000],["5141",80000],["5032",60000],["5179",60000],["5329",40000],["5364",40000],["5194",37900],["5162",35000],["5175",32000],["5323",30000],["5153",20000],["5168",20000],["5163",15000],["5172",13000],["5229",12000],["5136",10000],["5164",10000],["6130",10000],["5222",5000],["5903",5000],["5156",2000],["5492",2000],["5161",1000],["5321",800],["5038",400],["5362",100]],"economic_expenditure_total_czk":3938592.86,"economic_financing":[["8124",-323415.64]],"economic_financing_total_czk":-323415.64,"economic_revenue":[["1211",1180000],["1121",628000],["2111",555000],["1111",425000],["1511",395500],["4116",337018.5],["1122",113190],["1345",100000],["2131",95000],["1113",85000],["4112",71800],["2324",55000],["1112",43000],["4111",32500],["2132",30000],["1386",25000],["1334",22000],["3111",17000],["1381",15000],["2119",14000],["1387",13000],["1341",6000],["1339",1000],["1361",1000],["1382",1000],["2141",1000]],"economic_revenue_total_czk":4262008.5,"purpose_expenditure":[["6171",672900],["6112",460000],["3399",424484.36],["3723",335000],["3745",311018.5],["3329",280500],["2310",225000],["2321",210000],["6399",113190],["2219",100000],["2419",100000],["3631",100000],["6310",85000],["3314",84000],["3429",58000],["6409",55000],["2334",50000],["3729",45000],["6402",40000],["6114",32500],["2292",30000],["3412",30000],["5512",30000],["3639",10000],["3721",10000],["3722",10000],["3744",10000],["6320",10000],["1037",5000],["5213",5000],["3313",4000],["3543",2000],["3341",1000]],"purpose_expenditure_total_czk":3938592.86},"actual":{"economic_expenditure":[["5169",613301.19],["5023",346306],["5171",238168.1],["5154",197057.73],["6122",168744.7],["5021",155203],["5365",113190],["5151",96948],["5139",74618.93],["5141",72124.77],["5137",70938],["5179",54722],["5364",38359],["5032",34431],["5166",28006.14],["5323",26256.4],["5162",23389.2],["5194",18479.7],["5153",16980],["5168",12644.5],["5172",12100],["5163",9888.2],["5164",9000],["5136",8108],["5329",7948],["5175",3631.66],["5229",2000],["5492",2000],["5161",851.4],["5321",800],["5038",400],["5362",90]],"economic_expenditure_total_czk":2456685.62,"economic_financing":[["8115",-1269954.19],["8124",-323415.64],["8901",12420]],"economic_financing_total_czk":-1580949.83,"economic_revenue":[["1211",1165077.13],["1121",623239.48],["2111",432100],["1111",421696.29],["1511",393516.73],["4116",337018.5],["1122",113190],["1345",98600],["2131",91281],["1113",82426.44],["4112",71800],["1112",40634.12],["2324",35049.5],["4111",32500],["2132",24320],["1386",22704.82],["1334",20520.3],["3111",16800],["1387",8900],["2119",3600],["1341",2165],["2141",207.18],["1381",184.77],["1361",100],["1382",4.19]],"economic_revenue_total_czk":4037635.45,"purpose_expenditure":[["6112",380737],["6171",379880.98],["3723",294630.7],["3745",281148.43],["3329",223000],["2310",159480.05],["2321",115354.77],["6399",113190],["3399",101763.69],["6310",73816.97],["3631",63870.33],["3429",57703],["3314",56339],["3729",44330],["6402",38359],["2292",26256.4],["6409",18340],["6114",10087],["6320",8196],["3744",7206.3],["3543",2000],["5512",726],["3341",270]],"purpose_expenditure_total_czk":2456685.62}},"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."}}}}