{"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:00637165","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00637165","name":"Obec Želetice","short_name":"Želetice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Znojmo","municipality_code":595179},"amounts":{"revenue_approved":38194100,"revenue_adjusted":41165700,"revenue_actual":31289600.1,"expense_approved":53419100,"expense_adjusted":56390700,"expense_actual":41147417.23,"tax_revenue":10861258.89,"nontax_revenue":1124260.93,"capital_revenue":1047860,"transfer_revenue":18256220.28,"current_expense":9169130.2,"capital_expense":31978287.03,"budget_balance":-9857817.13,"cash_current":5527115.03,"cash_previous":15482988.05},"ratios":{"revenue_execution":0.76008911,"expense_execution":0.72968446,"balance_to_revenue":-0.31505091,"cash_to_expense":0.13432471,"cash_yoy":-0.64302013,"capital_expense_share":0.77716389,"transfer_revenue_share":0.58345969},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00637165/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00637165"},"seo":{"slug":"zeletice-00637165","path":"/cz/municipalities/zeletice-00637165/"},"population":{"value":304,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":38194100,"expenditure_czk":53419100,"financing_czk":15225000,"balance_czk":-15225000},{"stage":"revised","revenue_czk":41165700,"expenditure_czk":56390700,"financing_czk":15225000,"balance_czk":-15225000},{"stage":"actual","revenue_czk":31289600.1,"expenditure_czk":41147417.23,"financing_czk":9857817.13,"balance_czk":-9857817.13}],"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",36876300],["6349",8608600],["5331",2100000],["5011",1100000],["5169",751200],["5023",552400],["5365",453100],["5154",447400],["5362",400400],["5139",345000],["5031",272800],["5171",197800],["5168",190000],["5021",161500],["5032",148800],["5137",87500],["5321",80500],["5212",80000],["5163",67800],["5156",66000],["5151",51000],["5341",50000],["5329",49900],["5364",40000],["5499",39000],["5323",31500],["5153",30000],["5167",22000],["5164",20000],["5175",20000],["5162",16500],["5179",13800],["5136",10000],["5194",8000],["5041",6300],["5132",5000],["5166",5000],["5173",5000],["5903",5000],["5038",3000],["5161",1000]],"economic_expenditure_total_czk":53419100,"economic_financing":[["8115",15225000]],"economic_financing_total_czk":15225000,"economic_revenue":[["4216",25113600],["1211",4100000],["1121",2000000],["1111",1500000],["1511",1300000],["3111",1100000],["1122",447600],["2111",355000],["4213",320000],["4116",308400],["1113",300000],["2132",260000],["2141",250000],["1345",242000],["2324",128000],["1112",110000],["2131",99100],["4112",75300],["1386",65000],["4111",32000],["1387",25000],["1334",20000],["1381",20000],["2133",14100],["1341",8000],["1361",1000]],"economic_revenue_total_czk":38194100,"purpose_expenditure":[["4339",25736300],["2321",8655300],["2212",5800000],["2219",3160000],["3113",3139500],["6171",1438000],["3745",1261700],["6399",847600],["3399",796500],["6112",602200],["3631",445000],["3722",370000],["3639",237400],["4357",162500],["3723",160000],["3429",152600],["3319",95000],["5512",84700],["6330",50000],["6402",40000],["2292",31500],["3314",27500],["6114",24500],["4359",20500],["2115",20000],["3341",12400],["3721",12000],["3421",11200],["6310",6500],["3612",5000],["5213",5000],["2144",3200],["3349",3000],["6409",2500]],"purpose_expenditure_total_czk":53419100},"revised":{"economic_expenditure":[["6121",35541500],["6349",8608600],["5331",2150000],["6122",2002100],["5169",1353300],["5011",1140000],["5023",552400],["5171",537800],["5336",529700],["5154",515300],["5365",457100],["5362",404700],["5139",389500],["5031",282800],["5168",236000],["5021",208500],["6111",156800],["5032",152400],["5137",127100],["5163",91300],["5172",81400],["5321",80500],["5212",80000],["5141",69000],["5156",67100],["6130",66600],["5364",55800],["5151",54500],["5341",50000],["5329",49900],["5175",48700],["5499",39000],["5153",32900],["5323",31500],["5167",22000],["5164",20000],["5162",16500],["5179",14200],["5136",12200],["5194",10500],["6342",10500],["5041",6400],["5132",5000],["5166",5000],["5173",5000],["5903",5000],["6313",5000],["5909",3300],["5038",3000],["5363",2000],["5161",1300]],"economic_expenditure_total_czk":56390700,"economic_financing":[["8115",15225000],["8113",10227400],["8114",-10227400]],"economic_financing_total_czk":15225000,"economic_revenue":[["4216",26056400],["1211",4344600],["1121",2329600],["1111",1582200],["1511",1300000],["3111",1100000],["4116",904200],["1122",447600],["2111",357500],["4213",320000],["1113",307700],["2324",305300],["4222",300000],["2132",264200],["2141",250000],["1345",243000],["1112",151800],["1386",110000],["2131",99100],["1334",94100],["4112",75300],["2321",52000],["4122",40000],["1387",38000],["4111",32500],["1381",20000],["2229",15800],["2133",14100],["1341",8000],["2119",1700],["1361",1000]],"economic_revenue_total_czk":41165700,"purpose_expenditure":[["4339",26132200],["2321",8660600],["2212",5750300],["2219",4264500],["3113",3876500],["6171",1465600],["3745",1324700],["3399",1010900],["6399",849900],["6112",602200],["3631",463500],["3639",442100],["3722",382500],["4357",167500],["3723",160000],["3429",159900],["3319",133600],["3612",110500],["5512",91500],["6402",55800],["6330",50000],["2221",42400],["6114",33200],["2292",31500],["3314",29200],["4359",20500],["2115",20000],["3341",12500],["3721",12000],["3421",11200],["6310",9800],["5213",5000],["2144",3200],["3349",3000],["6409",2900]],"purpose_expenditure_total_czk":56390700},"actual":{"economic_expenditure":[["6121",29416936.05],["5331",2150000],["6122",1484031.69],["5169",1257712],["5011",1071427],["6349",838630.14],["5023",552360],["5171",530306.18],["5336",529613.6],["5154",465935.43],["5365",456770],["5362",404593],["5031",265720],["5021",180855],["5139",158855.44],["6111",156732.15],["5032",146134],["5168",126790.72],["5137",99896],["5163",90855.3],["5172",81336.76],["5321",76500],["6130",66520],["5141",66297.3],["5156",61010.71],["5151",51288],["5329",49760],["5364",42560.37],["5175",36211],["5499",36000],["5153",32876],["5323",31500],["5341",30000],["5167",14300],["5164",14155.64],["5162",12714.56],["5136",12028],["6342",10437],["5194",9730],["5179",9384],["5041",5306.19],["6313",5000],["5173",3512],["5038",2209],["5363",1861],["5161",766]],"economic_expenditure_total_czk":41147417.23,"economic_financing":[["8113",10227335.27],["8114",-10227335.27],["8115",9857817.13]],"economic_financing_total_czk":9857817.13,"economic_revenue":[["4216",16680501.61],["1211",4344579.63],["1121",2329525.22],["1111",1582100.7],["1511",1234897.15],["3111",1047860],["4116",837918.67],["1122",447510],["4213",320000],["1113",307615.34],["4222",300000],["2324",293504.08],["2132",264104],["1345",242803],["2111",192865],["2141",191999.25],["1112",151784.43],["2131",98447],["1334",94067.4],["1386",84855.08],["4112",75300],["2321",52000],["1387",33259.45],["4111",32500],["2229",15700],["2133",13996],["4131",10000],["1341",7108],["2119",1645.6],["1381",653.49],["1361",500]],"economic_revenue_total_czk":31289600.1,"purpose_expenditure":[["4339",21163446.42],["2212",5200799.41],["3113",3728548.9],["2219",3275389.64],["6171",1134327.17],["3745",1109130.63],["3399",1006036.1],["2321",887280.14],["6399",849795],["6112",602065],["3631",433172.95],["3722",382469.04],["3639",358395.02],["3429",154761.69],["3723",153435.06],["4357",133027.97],["3319",112763.11],["3612",110489],["5512",86884],["6402",42560.37],["2221",42350],["2292",31500],["6330",30000],["3314",27354.38],["6114",21819.45],["4359",20500],["3341",12461.78],["3421",11200],["6310",9771.3],["3721",9764.7],["2144",3110],["6409",2809]],"purpose_expenditure_total_czk":41147417.23}},"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."}}}}