{"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:00236055","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00236055","name":"Obec Čestín","short_name":"Čestín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kutná Hora","municipality_code":534030},"amounts":{"revenue_approved":18000000,"revenue_adjusted":19262729.52,"revenue_actual":18672116.84,"expense_approved":18000000,"expense_adjusted":19262729.52,"expense_actual":13234895.41,"tax_revenue":14543945.52,"nontax_revenue":1206856.8,"capital_revenue":1238085,"transfer_revenue":1683229.52,"current_expense":11631678.41,"capital_expense":1603217,"budget_balance":5437221.43,"cash_current":22057554.27,"cash_previous":16562722.94},"ratios":{"revenue_execution":0.9693391,"expense_execution":0.68707269,"balance_to_revenue":0.2911947,"cash_to_expense":1.66662097,"cash_yoy":0.33175894,"capital_expense_share":0.1211356,"transfer_revenue_share":0.09014669},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00236055/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00236055"},"seo":{"slug":"cestin","path":"/cz/municipalities/cestin/"},"population":{"value":477,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":18000000,"expenditure_czk":18000000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":19262729.52,"expenditure_czk":19262729.52,"financing_czk":0,"balance_czk":0},{"stage":"actual","revenue_czk":18672116.84,"expenditure_czk":13234895.41,"financing_czk":-5437221.43,"balance_czk":5437221.43}],"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":[["5171",4981000],["5169",3451000],["5011",1970000],["6121",1430000],["5154",1048000],["5023",930000],["6122",816000],["5031",650000],["5139",594000],["5021",285000],["5032",270000],["5493",180000],["5134",166000],["5137",150000],["5499",145000],["5329",140000],["5163",135000],["5156",121000],["5173",84000],["5194",52000],["5019",50000],["5175",50000],["6130",50000],["5162",42000],["5151",35000],["5168",32000],["5138",27000],["5167",23000],["5365",17000],["5132",11000],["5038",10000],["5492",10000],["5136",9000],["5179",6000],["5172",5000],["5321",5000],["5903",5000],["5133",4000],["5909",4000],["5161",3000],["5164",2000],["5166",1000],["5362",1000]],"economic_expenditure_total_czk":18000000,"economic_revenue":[["1211",5785000],["1121",2700000],["1511",2180400],["1111",2000000],["3122",1450000],["2111",1160000],["1113",450000],["2132",425000],["1345",420000],["2324",410000],["4116",300000],["1112",150000],["3111",100000],["4112",100000],["1386",65000],["2131",60000],["2321",50000],["1387",35000],["1381",25000],["2112",21000],["2119",20000],["2328",20000],["1122",15000],["2133",13000],["2211",10000],["3113",10000],["4121",10000],["1361",7500],["1342",6000],["1343",1000],["2141",1000],["1335",100]],"economic_revenue_total_czk":18000000,"purpose_expenditure":[["2212",2000000],["3745",2000000],["3115",1800000],["2341",1500000],["3722",1500000],["6171",1420000],["6112",1200000],["3392",1110000],["1031",1000000],["2411",800000],["2310",500000],["3631",500000],["3639",350000],["5512",300000],["3635",250000],["1032",200000],["2321",200000],["3612",200000],["2510",150000],["3636",150000],["4359",120000],["3399",100000],["6320",95000],["2292",90000],["3314",80000],["3341",70000],["3322",50000],["3632",50000],["3726",50000],["3511",40000],["3429",25000],["3326",20000],["3721",20000],["3421",17000],["6399",15000],["6310",10000],["3419",5000],["5213",5000],["6409",5000],["3349",2000],["2141",1000]],"purpose_expenditure_total_czk":18000000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",3408000],["5171",2817854.15],["5011",2237784.11],["6122",2179000],["5154",1275000],["5023",1030000],["6121",1030000],["5137",790000],["5031",780000],["5021",617319],["5139",613877],["5365",321150],["5032",320000],["5499",203000],["5134",166000],["5019",150000],["5163",146000],["5156",138000],["5364",113004.26],["5194",109000],["5173",105528],["5493",105000],["5329",101937],["6119",100000],["5168",57000],["5175",52776],["6130",50000],["5162",44000],["5151",40000],["5138",27000],["5167",23000],["5492",19000],["5172",16500],["5179",14000],["5132",11000],["5038",10000],["5136",9000],["5213",5000],["5321",5000],["5903",5000],["5133",4000],["5161",4000],["5909",4000],["5164",2000],["5149",1000],["5166",1000],["5362",1000]],"economic_expenditure_total_czk":19262729.52,"economic_revenue":[["1211",5718230],["1121",3065000],["1511",2161500],["1111",2088000],["4116",1100229.52],["3113",970000],["2324",507000],["2111",494920],["2132",430200],["4222",430000],["1345",429000],["1113",405000],["1122",318150],["3122",280000],["1112",200000],["2131",113000],["1386",112000],["4112",110500],["2119",73000],["2321",50000],["1387",45000],["4111",32500],["2328",30000],["2112",21000],["3111",20000],["2133",13000],["2211",10000],["4121",10000],["1342",8000],["1361",7000],["1381",5000],["1343",2500],["2149",1900],["2141",1000],["1335",100]],"economic_revenue_total_czk":19262729.52,"purpose_expenditure":[["3745",3933000],["3115",2170879.67],["6171",1704000],["3392",1482000],["3722",1400000],["6112",1400000],["1031",760000],["2212",759538.8],["5512",703500],["3631",690000],["2341",592920],["3639",323057],["6399",318150],["2411",286299.79],["3612",282000],["2510",250000],["4359",212000],["1032",204000],["3635",200000],["2310",156000],["3636",150000],["3399",144000],["2321",125000],["6402",113004.26],["3613",112000],["6320",95000],["3314",83000],["3421",82000],["2292",78880],["3341",70000],["3632",70000],["3511",53000],["3322",52000],["3726",50000],["6114",32500],["3429",28000],["3326",20000],["3721",20000],["3723",20000],["6409",13000],["6310",11000],["3419",5000],["5213",5000],["3349",2000],["2141",1000]],"purpose_expenditure_total_czk":19262729.52,"economic_financing":[],"economic_financing_total_czk":0},"actual":{"economic_expenditure":[["5169",2188449.39],["5011",2152064],["5171",1447758.07],["6122",1249017],["5154",1012429.77],["5023",977132],["5031",707668],["5137",639027],["5021",374614],["6121",330000],["5365",320550],["5032",279098],["5139",266323.55],["5499",185940],["5019",148302],["5163",136526.98],["5364",113004.26],["5194",103344.36],["5329",101937],["5173",95075],["5156",92390.57],["5168",49571.4],["5162",39208.36],["5493",35000],["5175",31816.76],["5151",31273],["6119",24200],["5492",19000],["5138",18632],["5172",15595],["5167",11675],["5179",8892],["5038",8858],["5132",7654.94],["5213",5000],["5321",5000],["5161",2302],["5149",300],["5133",266]],"economic_expenditure_total_czk":13234895.41,"economic_financing":[["8115",-5437221.43]],"economic_financing_total_czk":-5437221.43,"economic_revenue":[["1211",5714675.8],["1121",3061333.57],["1511",2159474.92],["1111",2086171.83],["4116",1100229.52],["3113",960000],["4222",430000],["1345",429000],["1113",404496.6],["2324",388553.69],["2111",353381.34],["1122",318150],["2132",316300],["3122",272500],["1112",199516.52],["1386",111527.18],["4112",110500],["2131",57037],["2119",51784.77],["1387",43711.18],["4111",32500],["2321",30000],["4121",10000],["1342",7200],["3111",5585],["1361",5550],["2112",5000],["2133",2900],["1343",2260],["2149",1900],["1381",877.92]],"economic_revenue_total_czk":18672116.84,"purpose_expenditure":[["3745",2856928.53],["3115",1892008.39],["6171",1346126.76],["6112",1289831.38],["3392",1170039.88],["3722",1134937.59],["3631",515897.22],["5512",497633.55],["1031",425424.36],["6399",318150],["2510",236222],["4359",169605],["2411",162241.44],["3612",140775.3],["3399",114248.6],["6402",113004.26],["3613",111837],["6320",93243],["2212",82765],["2292",78880],["1032",76418.59],["3421",68125],["3314",42835.56],["3511",41642.98],["2321",35000],["6114",32500],["2310",29408],["3632",28428.56],["3635",24200],["3639",23057],["3429",22500],["3341",20927.63],["3723",14010.59],["6310",10344.24],["6409",8892],["3721",4991],["3322",1815]],"purpose_expenditure_total_czk":13234895.41}},"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."}}}}