{"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:75158094","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"75158094","name":"Obec Želechovice nad Dřevnicí","short_name":"Želechovice nad Dřevnicí","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Zlín","municipality_code":500011},"amounts":{"revenue_approved":90469062,"revenue_adjusted":69784314,"revenue_actual":69787222.52,"expense_approved":131393400,"expense_adjusted":64666900,"expense_actual":64578152.4,"tax_revenue":48273911.08,"nontax_revenue":8431313.44,"capital_revenue":10665177,"transfer_revenue":2416821,"current_expense":29601762.28,"capital_expense":34976390.12,"budget_balance":5209070.12,"cash_current":63926456.57,"cash_previous":58399724.44},"ratios":{"revenue_execution":1.00004168,"expense_execution":0.99862762,"balance_to_revenue":0.07464218,"cash_to_expense":0.98990842,"cash_yoy":0.09463627,"capital_expense_share":0.54161336,"transfer_revenue_share":0.03463128},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/75158094/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/75158094"},"seo":{"slug":"zelechovice-nad-drevnici","path":"/cz/municipalities/zelechovice-nad-drevnici/"},"population":{"value":1881,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":90469062,"expenditure_czk":131393400,"financing_czk":40924338,"balance_czk":-40924338},{"stage":"revised","revenue_czk":69784314,"expenditure_czk":64666900,"financing_czk":-5117414,"balance_czk":5117414},{"stage":"actual","revenue_czk":69787222.52,"expenditure_czk":64578152.4,"financing_czk":-5209070.12,"balance_czk":5209070.12}],"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",85898000],["5169",6288200],["5171",5720400],["5331",5000000],["6901",4000000],["6130",3791000],["5011",3540000],["6122",2244000],["5023",1900000],["5154",1690000],["5137",1263250],["5031",1160000],["5192",1138550],["5365",1100000],["5222",871000],["5021",830000],["5901",570000],["5139",555700],["5032",530000],["5362",400000],["5166",340000],["5153",300000],["5163",300000],["5499",300000],["5168",220000],["5323",190000],["5156",150000],["6119",150000],["6379",150000],["5134",110000],["5492",100000],["5151",80000],["5194",80000],["5136",54000],["5364",40000],["5179",37300],["5167",36000],["5123",30000],["5172",30000],["5175",30000],["5321",25000],["5173",22000],["5213",22000],["5138",20000],["5162",20000],["5223",20000],["5038",15000],["5161",15000],["5132",12000],["5019",5000]],"economic_expenditure_total_czk":131393400,"economic_financing":[["8115",40924338]],"economic_financing_total_czk":40924338,"economic_revenue":[["4216",30332448],["1211",21500000],["1121",10500000],["1111",7500000],["3111",7000000],["1511",2600000],["2111",2505000],["1113",1500000],["1345",1400000],["1122",1100000],["2451",1000000],["2141",600000],["1112",500000],["2119",455000],["4112",435300],["1386",300000],["2132",272000],["2324",253000],["1387",200000],["4116",137814],["2131",100000],["4111",94500],["4121",90000],["1341",46000],["1361",30000],["2112",12000],["1334",2000],["1335",2000],["1343",2000]],"economic_revenue_total_czk":90469062,"purpose_expenditure":[["2321",39342000],["3113",21050000],["3639",15871200],["2219",13282100],["4339",6616700],["2310",6436000],["2212",4428900],["6171",4160000],["3633",2700000],["5512",2524250],["3722",2520000],["6112",2455000],["6399",1500000],["3631",1192100],["2293",1138550],["3399",1120000],["3632",1035000],["3723",500000],["3419",490000],["3745",330000],["1032",300000],["6320",250000],["3421",210000],["4349",195000],["2292",190000],["2223",150000],["3635",150000],["3349",140000],["3314",122000],["1031",100000],["3729",100000],["3728",95000],["3721",90000],["1036",65000],["1014",60000],["3636",60000],["3613",50000],["5213",50000],["4359",40000],["6310",40000],["6402",40000],["5212",32000],["3612",30000],["5311",30000],["2221",20000],["3429",20000],["3522",20000],["3319",10000],["3725",7300],["6409",7300],["3326",6000],["4371",6000],["5517",6000],["3742",5000],["4379",5000]],"purpose_expenditure_total_czk":131393400},"revised":{"economic_expenditure":[["6121",31213800],["5169",6934500],["5331",5000000],["5011",3564210.9],["5023",1823000],["6130",1664000],["5171",1599400],["5154",1243500],["5192",1149050],["5031",1133877.03],["5365",1063000],["6356",1000000],["5021",697500],["5222",658500],["6122",605700],["5139",580100],["5032",513512.07],["5137",495750],["5166",470500],["6451",400000],["5163",390000],["5153",308500],["5499",262800],["5168",230500],["5362",201000],["5323",188000],["5151",184000],["5492",158000],["5156",146500],["6351",104000],["5172",70500],["5194",62600],["5175",62500],["5136",42900],["5336",42000],["5364",40000],["5134",38500],["5164",30000],["5179",28800],["5213",25500],["5138",22900],["5019",22200],["5223",20000],["5162",19000],["5132",18000],["5321",17000],["5038",16000],["5339",15500],["5161",14500],["5131",12000],["5167",11500],["5329",11500],["5122",10000],["5039",9400],["5173",8000],["5029",4400],["5229",3500],["5123",3000],["5133",1000],["5176",500],["5901",500]],"economic_expenditure_total_czk":64666900,"economic_financing":[["8115",-5117414]],"economic_financing_total_czk":-5117414,"economic_revenue":[["1211",21007000],["1121",11243000],["3111",10665000],["1111",7927000],["2111",2958900],["1511",2719000],["1113",1487000],["1345",1439000],["2324",1162898],["1122",1063000],["2322",1057100],["2451",1000000],["4222",1000000],["2141",868000],["1112",733000],["2119",616900],["4116",523871],["4112",435300],["1386",409000],["2132",336140],["2212",270000],["4121",237000],["1387",161000],["4122",122966],["2131",113068],["4111",97500],["1341",45500],["1361",33000],["2321",31000],["2112",11671],["1343",4800],["1381",3000],["2329",2000],["2139",700]],"economic_revenue_total_czk":69784314,"purpose_expenditure":[["3113",20468300],["3639",10160300],["2321",7968000],["6171",4249300],["3633",3894000],["3722",2483500],["6112",2326500],["2212",1484900],["5512",1283250],["6399",1231500],["2293",1138550],["3631",1096100],["3399",1025700],["4339",744700],["1032",714500],["3723",518000],["2115",411000],["6320",345000],["3745",329000],["2219",303100],["3421",287600],["2310",284500],["3419",281500],["4349",188500],["2292",188000],["3349",158000],["3721",146000],["3729",99000],["6114",97500],["3314",97000],["1036",79500],["3728",74500],["3636",62500],["3632",59000],["2223",53000],["1014",52000],["5212",48000],["6310",45000],["6402",40000],["4359",32500],["3612",23000],["3522",20000],["4350",15500],["1031",14500],["6409",10300],["3635",9500],["3319",9000],["3900",3500],["4379",3500],["3326",3000],["3613",2500],["3741",2000],["3742",1000],["3429",500],["3725",300]],"purpose_expenditure_total_czk":64666900},"actual":{"economic_expenditure":[["6121",31206168.95],["5169",6925768.43],["5331",5000000],["5011",3559091],["5023",1822983],["6130",1663200],["5171",1593334.64],["5154",1240693],["5192",1149024],["5031",1131933],["5365",1062600],["6356",1000000],["5021",687742],["5222",657478],["6122",603656.17],["5139",572431.13],["5032",512144],["5137",491231.04],["5166",469331.65],["6451",400000],["5163",389771.6],["5153",307854.05],["5499",261265],["5168",225364.84],["5362",200689.02],["5323",187300],["5151",182413.09],["5492",157050],["5156",145663.65],["6351",103365],["5172",70180],["5194",62091.74],["5175",61958.44],["5136",42375],["5336",42000],["5364",39837],["5134",37870.73],["5164",29172],["5179",28362.02],["5213",25320],["5138",22667.2],["5019",20860.29],["5223",20000],["5162",18932.11],["5321",16800],["5132",16114],["5339",15500],["5038",15041],["5161",13841],["5329",11154],["5167",11108],["5131",11075],["5122",10000],["5039",7957.71],["5173",6765],["5029",4295.9],["5229",3500],["5123",2990],["5133",588],["5176",250]],"economic_expenditure_total_czk":64578152.4,"economic_financing":[["8115",-5209070.12]],"economic_financing_total_czk":-5209070.12,"economic_revenue":[["1211",21006883.7],["1121",11242610.17],["3111",10665177],["1111",7926849.09],["2111",2960619],["1511",2719724.73],["1113",1486427.08],["1345",1439089],["2324",1162798.88],["1122",1062600],["2322",1057442],["2451",1000000],["4222",1000000],["2141",868023.78],["1112",732904.47],["2119",616450.72],["4116",523845],["4112",435300],["1386",409616.37],["2132",336046.66],["2212",270669.4],["4121",237210],["1387",160540.44],["4122",122966],["2131",113278],["4111",97500],["1341",45469],["1361",33080],["2321",31500],["2112",11675],["1343",4800],["1381",3296.78],["2329",2100],["2139",710],["1382",20.25]],"economic_revenue_total_czk":69787222.52,"purpose_expenditure":[["3113",20463612.26],["3639",10147727.55],["2321",7965130.66],["6171",4241102.12],["3633",3893980.11],["3722",2482201.7],["6112",2324001.44],["2212",1482666.14],["5512",1274461.84],["6399",1230889.02],["2293",1138524],["3631",1095646.29],["3399",1022967.77],["4339",743470],["1032",714258.06],["3723",518083.96],["2115",410239.5],["6320",344873],["3745",327226.84],["2219",300825.47],["3421",285693.35],["3419",281500],["2310",281288.38],["2292",187300],["4349",186682.87],["3349",156710],["3721",145941.12],["3729",98204.92],["3314",95717.6],["6114",82727.26],["1036",79395],["3728",74188.02],["3636",62018],["3632",57737.06],["2223",51527],["1014",50603],["5212",46923.49],["6310",44898.6],["6402",39837],["4359",32081],["3612",22348],["3522",20000],["4350",15500],["1031",14400],["6409",10119],["3635",9050],["3319",9000],["3900",3500],["4379",3500],["3326",2950],["3613",2250],["3741",2000],["3742",674]],"purpose_expenditure_total_czk":64578152.4}},"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."}}}}