{"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:00233889","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00233889","name":"Obec Tetín","short_name":"Tetín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Beroun","municipality_code":531839},"amounts":{"revenue_approved":28857500,"revenue_adjusted":51481612.49,"revenue_actual":43651397.81,"expense_approved":31034000,"expense_adjusted":47271877,"expense_actual":44806262.07,"tax_revenue":20727311.46,"nontax_revenue":20473094.73,"capital_revenue":117126,"transfer_revenue":2333865.62,"current_expense":25474810.66,"capital_expense":19331451.41,"budget_balance":-1154864.26,"cash_current":9769444.56,"cash_previous":13227784.57},"ratios":{"revenue_execution":0.84790269,"expense_execution":0.94784182,"balance_to_revenue":-0.02645652,"cash_to_expense":0.21803748,"cash_yoy":-0.26144514,"capital_expense_share":0.43144531,"transfer_revenue_share":0.053466},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00233889/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00233889"},"seo":{"slug":"tetin","path":"/cz/municipalities/tetin/"},"population":{"value":857,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":28857500,"expenditure_czk":31034000,"financing_czk":2176500,"balance_czk":-2176500},{"stage":"revised","revenue_czk":51481612.49,"expenditure_czk":47271877,"financing_czk":-4209735.49,"balance_czk":4209735.49},{"stage":"actual","revenue_czk":43651397.81,"expenditure_czk":44806262.07,"financing_czk":1154864.26,"balance_czk":-1154864.26}],"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",7437000],["6121",7396900],["5171",3293100],["5137",2135000],["5331",1583000],["5023",1400000],["5139",1341000],["6123",1180000],["5011",1055000],["5365",906000],["5021",505000],["5321",354000],["5154",303000],["5168",250000],["5031",220000],["5153",212000],["5032",180000],["5222",170000],["5163",150000],["5323",145000],["5175",121000],["5194",85000],["5221",85000],["5223",70000],["5141",50000],["5162",50000],["5903",50000],["5164",44000],["5173",40000],["5132",30000],["5138",29000],["5156",25000],["5229",22000],["5161",15000],["5167",15000],["5329",15000],["5151",11000],["5038",10000],["5166",10000],["5172",10000],["5904",10000],["6119",10000],["5136",5000],["5492",4000],["5219",2000]],"economic_expenditure_total_czk":31034000,"economic_financing":[["8115",4580500],["8124",-2404000]],"economic_financing_total_czk":2176500,"economic_revenue":[["1211",8975200],["2132",5777500],["1121",4200000],["1111",3100000],["1511",1200000],["1345",900000],["4216",750000],["2139",730000],["2111",660000],["1113",500000],["2343",420000],["2321",350000],["1112",280000],["1381",226900],["4112",207400],["2131",100000],["3111",100000],["1343",80000],["2133",80000],["2112",70000],["2141",70000],["4116",50000],["1341",26000],["1335",2500],["1361",2000]],"economic_revenue_total_czk":28857500,"purpose_expenditure":[["2212",6300000],["3639",5500000],["6171",2800000],["2321",2360000],["6112",2050000],["3117",1600000],["5512",1550000],["3392",1200000],["2310",900000],["3613",900000],["6399",900000],["3722",890000],["3723",890000],["3315",600000],["3399",550000],["3745",350000],["3113",320000],["2219",200000],["2292",145000],["6320",122000],["3419",100000],["3349",90000],["3631",90000],["6310",73000],["3330",70000],["3421",60000],["4356",56000],["3314",55000],["2223",50000],["3721",50000],["5213",50000],["3429",31000],["2221",20000],["3612",20000],["3742",20000],["6114",20000],["3111",15000],["6409",15000],["3635",10000],["3341",5000],["3549",2000],["4350",2000],["4352",2000],["3632",1000]],"purpose_expenditure_total_czk":31034000},"revised":{"economic_expenditure":[["6121",11085900],["5169",8117000],["6201",6746000],["5171",3925100],["5904",2260000],["5137",2064080],["6123",1708400],["5331",1600000],["5023",1500000],["5021",1098200],["5139",996300],["5011",805000],["5336",800000],["5321",592536],["5154",479000],["5031",384000],["5168",348062],["5153",280000],["5032",239000],["5365",228500],["5222",222532],["5163",185600],["5175",178000],["5323",145000],["5164",144000],["6125",133000],["5162",120000],["5221",100000],["5194",95000],["5166",90000],["5151",80746],["5138",79000],["5223",70000],["5903",50000],["5156",45000],["5141",44800],["5173",40100],["5179",30000],["5229",28000],["5329",27000],["5363",24400],["6122",15000],["5167",12500],["5161",10621],["5038",10000],["5132",10000],["6119",10000],["5136",6000],["5492",6000],["5219",2000],["5362",500]],"economic_expenditure_total_czk":47271877,"economic_financing":[["8124",-2404000],["8115",-1805735.49]],"economic_financing_total_czk":-4209735.49,"economic_revenue":[["2132",24438500],["1211",8975200],["1121",4697000],["1111",3281000],["1511",1547409],["4216",1200000],["1345",1035000],["4116",899034.49],["2139",781200],["2111",763254],["2343",699000],["1113",621200],["2321",375000],["1112",306250],["2119",237735],["1381",226900],["1122",212310],["4112",207400],["1386",172000],["3121",108126],["2324",106267],["2131",100000],["3111",100000],["2133",80000],["2112",70000],["2141",70000],["1387",67100],["4122",36727],["4111",32500],["1341",26000],["2229",5000],["1335",2500],["1361",2000]],"economic_revenue_total_czk":51481612.49,"purpose_expenditure":[["3639",12706800],["2212",9300000],["6171",3303390],["3117",2400000],["2321",2392000],["6409",2265000],["5512",2211400],["6112",2205000],["2310",1776000],["3392",1230000],["3315",1097600],["3613",953000],["3722",890000],["3723",890000],["3399",842226],["3745",350000],["3113",320000],["6399",220000],["3631",214000],["3419",206000],["2219",200000],["6320",157000],["3742",148000],["2292",145000],["3349",102000],["3314",81800],["6310",78800],["3612",71246],["4356",71000],["3330",70000],["3421",60200],["3721",60000],["2223",50000],["5213",50000],["6114",47683],["3429",45532],["3111",24000],["2221",20000],["3635",10000],["3599",2000],["4350",2000],["4352",2000],["3632",1000],["3341",200]],"purpose_expenditure_total_czk":47271877},"actual":{"economic_expenditure":[["6121",10775575.89],["5169",7963410.58],["6201",6746000],["5171",3513167.49],["5904",2257076],["5023",1727442],["6123",1708364.52],["5331",1600000],["5137",1375061.94],["5021",902210],["5336",767761.49],["5011",736757],["5321",616385.04],["5139",534033.69],["5154",496785.46],["5031",430205],["5168",345925.06],["5032",263345],["5153",236384],["5365",221110],["5222",196532],["5163",182616.4],["5164",141713.4],["5162",128032.46],["5175",118708.2],["5221",100000],["5323",91780],["6125",82427],["5166",79497],["5138",73895.99],["5151",73887],["5223",70000],["5156",52853],["5229",27162.23],["5179",26370],["5329",24707],["5363",21572.46],["5141",18455.17],["5194",16578.6],["6122",10614],["5161",10572],["6119",8470],["5362",6396],["5492",6000],["5173",5458],["5136",5069],["5132",5051],["5038",4844]],"economic_expenditure_total_czk":44806262.07,"economic_financing":[["8115",3458340.01],["8124",-2404000],["8901",100524.25]],"economic_financing_total_czk":1154864.26,"economic_revenue":[["2132",18433584],["1211",8781484.02],["1121",4696591.88],["1111",3280158.15],["1511",1547408.59],["4216",1161609],["1345",1016155],["4116",898857.49],["2343",698386.13],["1113",621227.47],["2111",570474],["1112",306225.82],["1122",212310],["4112",207400],["2139",181160],["2321",175000],["1386",171090.73],["2119",117735],["3121",108126],["2324",106267],["2131",103146],["2112",70842],["1387",67069.5],["4122",36727],["4111",29272.13],["1341",24000],["2133",11000],["3111",9000],["2229",5000],["1361",2140],["1381",1398.58],["2141",500.6],["1382",51.72]],"economic_revenue_total_czk":43651397.81,"purpose_expenditure":[["3639",12699775.55],["2212",8987576.68],["6171",3037083.18],["3117",2384701.49],["6409",2262752],["2321",2241555.88],["5512",2204706.04],["6112",2114701],["2310",1767098.56],["3315",1037728.2],["3392",840409.23],["3723",818799.47],["3722",806154.22],["3613",739751.57],["3399",551003.03],["3113",320000],["3745",299546.16],["6399",218706],["3631",207495],["3419",203660],["6320",152239],["3742",147936],["3349",101832],["2292",91780],["4356",71000],["3330",70000],["3314",69433],["3612",68371],["3721",51066.84],["6310",45232.57],["3429",43532],["2219",42343.95],["3421",41128],["6114",29272.13],["3111",23287.32],["3635",8470],["3599",2000],["4350",2000],["4352",2000],["3341",135]],"purpose_expenditure_total_czk":44806262.07}},"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."}}}}