{"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:00236772","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00236772","name":"Obec Čečelice","short_name":"Čečelice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mělník","municipality_code":534749},"amounts":{"revenue_approved":20265460.74,"revenue_adjusted":20627843.4,"revenue_actual":22661779.47,"expense_approved":28265460.74,"expense_adjusted":31992843.4,"expense_actual":26799439.84,"tax_revenue":17792847.63,"nontax_revenue":3352788.44,"capital_revenue":0,"transfer_revenue":1516143.4,"current_expense":16228791.19,"capital_expense":10570648.65,"budget_balance":-4137660.37,"cash_current":23258238.6,"cash_previous":27395898.97},"ratios":{"revenue_execution":1.09860149,"expense_execution":0.83766983,"balance_to_revenue":-0.18258321,"cash_to_expense":0.86786286,"cash_yoy":-0.15103211,"capital_expense_share":0.39443543,"transfer_revenue_share":0.0669031},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00236772/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00236772"},"seo":{"slug":"cecelice","path":"/cz/municipalities/cecelice/"},"population":{"value":693,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":20265460.74,"expenditure_czk":28265460.74,"financing_czk":8000000,"balance_czk":-8000000},{"stage":"revised","revenue_czk":20627843.4,"expenditure_czk":31992843.4,"financing_czk":11365000,"balance_czk":-11365000},{"stage":"actual","revenue_czk":22661779.47,"expenditure_czk":26799439.84,"financing_czk":4137660.37,"balance_czk":-4137660.37}],"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",12840100],["5169",3057000],["5011",2030000],["5171",1968360.74],["5023",1410000],["5154",1080000],["5331",1000000],["5222",850000],["5031",740000],["5365",700000],["5362",400000],["5139",398500],["5032",312000],["5137",225000],["6123",200000],["5499",145000],["5021",115000],["5166",100000],["5163",95000],["5153",90000],["5168",75000],["5175",72500],["5151",65000],["5156",60000],["6122",60000],["5194",40000],["5042",30000],["5162",30000],["5167",20000],["5132",15000],["5179",12000],["5134",10000],["5136",6000],["5038",5000],["5161",5000],["5173",2000],["5329",1000],["5903",1000]],"economic_expenditure_total_czk":28265460.74,"economic_financing":[["8117",6000000],["8115",2000000]],"economic_financing_total_czk":8000000,"economic_revenue":[["1211",6000000],["1121",3000000],["1111",2000000],["2111",1613000],["4213",1425760.74],["1511",1400000],["2131",1400000],["1122",700000],["1345",570000],["1113",500000],["2141",500000],["2133",317700],["2324",250000],["4112",164000],["1112",120000],["2132",120000],["1386",80000],["1387",40000],["4111",30000],["2139",20000],["1356",5000],["1361",5000],["2112",5000]],"economic_revenue_total_czk":20265460.74,"purpose_expenditure":[["2212",8000000],["2321",5082000],["3745",2615000],["3117",2320000],["6171",2247360.74],["6112",1830000],["6399",1100000],["3722",1000000],["3631",950000],["3419",700000],["3723",660000],["5512",475000],["3319",300000],["3412",300000],["3632",170000],["2219",150000],["3721",100000],["3314",70000],["6320",65000],["1039",60000],["6114",30000],["1014",20000],["3326",10000],["6310",10000],["5213",1000],["2419",100]],"purpose_expenditure_total_czk":28265460.74},"revised":{"economic_expenditure":[["6121",14996000],["5169",3267000],["5011",2030000],["5171",1989517],["5023",1421000],["5154",1080000],["5365",1080000],["5331",1000000],["5222",870000],["5031",747000],["5336",615326.4],["5139",528500],["5362",400000],["5137",350000],["5032",316000],["6123",200000],["5499",147000],["5153",140000],["5021",107000],["5166",100000],["5163",95000],["5168",75000],["5175",72500],["5151",65000],["5156",60000],["6122",60000],["5194",40000],["5042",30000],["5162",30000],["5167",20000],["5179",16000],["5132",15000],["5134",10000],["5136",6000],["5038",5000],["5161",5000],["5173",2000],["5329",1000],["5903",1000]],"economic_expenditure_total_czk":31992843.4,"economic_financing":[["8117",6000000],["8115",5365000]],"economic_financing_total_czk":11365000,"economic_revenue":[["1211",6000000],["1121",3000000],["1111",2000000],["2111",1615000],["2131",1417000],["1511",1400000],["1122",1080000],["4222",686000],["4116",645326.4],["1345",570000],["1113",500000],["2141",500000],["2133",317700],["2324",250000],["4112",162700],["1112",120000],["2132",120000],["1386",80000],["1387",40000],["2321",40000],["2112",26000],["4111",22117],["2139",20000],["2119",6000],["1356",5000],["1361",5000]],"economic_revenue_total_czk":20627843.4,"purpose_expenditure":[["2212",8000000],["3117",6635326.4],["2321",3582000],["3745",2680000],["6171",2068517],["6112",1850000],["6399",1480000],["3722",1000000],["3631",950000],["3419",720000],["3723",660000],["5512",475000],["2219",420000],["3412",325000],["3319",300000],["2419",236000],["3632",170000],["3314",120000],["3721",110000],["6320",65000],["1039",60000],["6114",30000],["3326",25000],["1014",20000],["6310",10000],["5213",1000]],"purpose_expenditure_total_czk":31992843.4},"actual":{"economic_expenditure":[["6121",10271979.65],["5169",3011896.9],["5171",1989903.55],["5011",1949434],["5023",1420514],["5365",1079610],["5139",1014327.27],["5331",1000000],["5222",872000],["5031",709831],["5336",615326.4],["5154",605712.9],["5137",392361.88],["5362",320286],["5032",303747],["6123",188000],["5153",139408.45],["5499",135877],["6122",110669],["5163",95490.4],["5021",78464],["5151",77312],["5156",65098],["5175",55457],["5168",52381.4],["5162",41125.63],["5042",36154.8],["5166",34318.31],["5138",32400],["5167",24816],["5194",23882],["5179",20550],["5038",7749],["5134",7535],["5131",4770],["5161",4311],["5136",2168],["5363",1835],["5329",1153.3],["5132",1084],["5164",500]],"economic_expenditure_total_czk":26799439.84,"economic_financing":[["8117",8000000],["8115",-3862339.63]],"economic_financing_total_czk":4137660.37,"economic_revenue":[["1211",7194683.63],["1121",3861950.95],["1111",2656752.34],["2111",1571883],["1511",1463750.62],["1122",1079610],["2131",717424],["4222",686000],["4116",645326.4],["1345",566870],["1113",509606.05],["2133",317733.9],["2141",287019.33],["2324",272259.21],["1112",251557.91],["4112",162700],["1386",140652.2],["2132",112939],["1387",55133.28],["2321",40000],["2112",25560],["4111",22117],["1361",6240],["2119",6050],["1356",4985.92],["2139",1920],["1381",1054.73]],"economic_revenue_total_czk":22661779.47,"purpose_expenditure":[["3117",6559926.43],["2212",5230876.86],["3745",2653917.07],["2321",2613496.98],["6171",1965597.78],["6112",1846520],["6399",1401731],["3419",720000],["3722",690574.01],["3631",611846.68],["3723",582248.32],["2219",371190.33],["3412",309067],["3319",279940.86],["5512",272284.3],["2419",235398.31],["3721",106438.08],["3314",105510],["6320",64301],["1039",60000],["3632",44687.1],["3326",23546.33],["6114",23017],["1014",19200],["6310",8124.4]],"purpose_expenditure_total_czk":26799439.84}},"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."}}}}