{"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:00240117","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00240117","name":"Město Čelákovice","short_name":"Čelákovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-východ","municipality_code":538132},"amounts":{"revenue_approved":396381900,"revenue_adjusted":482002719.62,"revenue_actual":491701827.46,"expense_approved":561353900,"expense_adjusted":643928303.75,"expense_actual":546668649.8,"tax_revenue":303843181.99,"nontax_revenue":67582132.35,"capital_revenue":17667773.7,"transfer_revenue":102608739.42,"current_expense":282139984.71,"capital_expense":264528665.09,"budget_balance":-54966822.34,"cash_current":129196549.95,"cash_previous":206190802.88},"ratios":{"revenue_execution":1.02012252,"expense_execution":0.84895888,"balance_to_revenue":-0.11178893,"cash_to_expense":0.2363343,"cash_yoy":-0.37341264,"capital_expense_share":0.48389214,"transfer_revenue_share":0.20868082},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00240117/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00240117"},"seo":{"slug":"celakovice","path":"/cz/municipalities/celakovice/"},"population":{"value":12514,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":396381900,"expenditure_czk":561353900,"financing_czk":164972000,"balance_czk":-164972000},{"stage":"revised","revenue_czk":482002719.62,"expenditure_czk":643928303.75,"financing_czk":161925584.13,"balance_czk":-161925584.13},{"stage":"actual","revenue_czk":491701827.46,"expenditure_czk":546668649.8,"financing_czk":54966822.34,"balance_czk":-54966822.34}],"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",217639000],["5331",95820000],["5169",53006000],["6901",43479000],["5011",35462000],["5365",30000000],["5031",9516000],["5171",9387000],["6111",7700000],["5222",5304000],["5901",5059900],["5362",4159000],["5139",4149000],["5032",3610000],["5023",3520000],["5154",2971000],["5499",2660000],["5323",2500000],["5137",2080000],["5152",1975000],["5168",1900000],["5151",1610000],["5021",1312000],["5166",1210000],["6422",1200000],["6122",1065000],["6130",1000000],["5163",978000],["5175",820000],["6123",750000],["6125",750000],["5162",715000],["5161",666000],["5221",660000],["5164",581000],["5156",562000],["5136",554000],["5153",550000],["6119",500000],["6322",500000],["5167",499000],["5141",370000],["5172",362000],["5195",190000],["6127",180000],["5038",167000],["5134",160000],["5157",150000],["5223",150000],["5132",140000],["5192",140000],["5364",130000],["5133",105000],["5173",96000],["5041",80000],["5229",80000],["5138",70000],["5363",60000],["5194",55000],["5019",52000],["5123",50000],["5142",50000],["5366",50000],["5902",50000],["5039",22000],["5051",15000],["5903",1000]],"economic_expenditure_total_czk":561353900,"economic_financing":[["8115",170000000],["8124",-5028000]],"economic_financing_total_czk":164972000,"economic_revenue":[["1211",128900000],["1121",65470000],["1111",48930000],["2132",41717000],["1122",30000000],["4131",20000000],["4112",12628900],["1511",11380000],["1345",8354000],["1113",7980000],["1112",3680000],["3122",2800000],["2324",2612000],["1386",2000000],["2131",1760000],["2111",1683000],["1387",1320000],["2212",1280000],["1361",1130000],["4121",620000],["2119",500000],["2141",500000],["1343",400000],["1341",300000],["1333",200000],["3113",135000],["1342",95000],["2112",7000]],"economic_revenue_total_czk":396381900,"purpose_expenditure":[["2321",90212000],["2310",64709000],["6171",63390000],["2212",40030000],["3639",35112000],["6399",34000000],["3315",32751000],["3231",22877000],["3722",19724000],["2219",15994000],["3113",15818000],["5311",14215000],["3392",10249000],["3745",10100000],["3612",8500000],["3111",8430000],["3412",7872000],["3314",6986000],["3634",6350000],["3419",5989000],["3421",5496000],["6112",5485000],["6409",5059900],["3631",4680000],["3319",4430000],["4351",4374000],["3727",3120000],["2292",2500000],["5512",2094000],["3399",1915000],["6221",1210000],["3349",960000],["3635",800000],["3429",781000],["3326",650000],["4359",650000],["6320",650000],["5212",616000],["6114",597000],["6310",550000],["5213",391000],["1014",200000],["3330",150000],["4319",135000],["6402",130000],["3541",100000],["3716",100000],["3792",100000],["3632",62000],["2143",60000]],"purpose_expenditure_total_czk":561353900},"revised":{"economic_expenditure":[["6121",258607810],["5331",101496536.59],["5169",49625797],["6901",38600000],["5011",33694428],["5365",30048000],["6130",20748090],["5171",14828480],["6202",9500000],["5031",9189107],["5336",9006925.45],["5222",5967973],["6111",5100000],["5362",4100000],["5023",3790000],["5166",3519125],["5032",3492920],["6122",3409023],["5139",3356000],["5154",2920000],["5323",2804000],["5499",2660000],["5168",2500000],["5901",2382214.01],["5152",1975000],["6119",1878000],["6125",1750000],["5137",1743897],["5021",1312000],["6351",1270447.7],["6422",1200000],["5151",1125000],["5163",1084000],["5175",977000],["6123",877000],["5161",609000],["5164",604000],["5162",562000],["5153",550000],["6322",500000],["5167",469720],["5141",370000],["5156",356280],["5223",300000],["5192",280000],["5172",269000],["5221",243000],["5492",200000],["5195",190000],["6127",180000],["5038",167000],["5134",151000],["5157",150000],["5493",135027],["5173",131000],["5364",130000],["5136",114000],["5229",80000],["5041",70000],["5138",70000],["5363",60000],["5339",59000],["5019",52000],["5123",50000],["5142",50000],["5366",50000],["5902",50000],["5191",34000],["5133",25000],["5039",22000],["5132",22000],["5051",15000],["5194",10000],["5122",8503],["5903",1000]],"economic_expenditure_total_czk":643928303.75,"economic_financing":[["8115",166953584.13],["8124",-5028000]],"economic_financing_total_czk":161925584.13,"economic_revenue":[["1211",128900000],["1121",65470000],["4131",60400000],["1111",48930000],["2132",44707395],["1122",30000000],["3112",16221436],["1511",11380000],["4112",10700800],["4216",10533789.72],["1345",9431000],["1113",7980000],["4116",5994294.45],["2324",5312653.21],["1112",3680000],["4122",3356585],["3122",2800000],["2131",2205171.07],["1386",2000000],["2111",1918841.86],["2119",1365270.83],["2212",1350000],["1387",1320000],["1361",1130000],["4222",991000],["3111",641714],["4121",620000],["2141",556448.89],["1343",551380],["4111",485367.5],["1341",300000],["1333",200000],["3113",171032.7],["2229",120961.5],["2329",100000],["1342",95000],["1334",65577.89],["2321",10000],["2112",7000]],"economic_revenue_total_czk":482002719.62,"purpose_expenditure":[["2321",90072000],["2310",62379000],["6171",61866455],["3639",47079870.59],["3315",42953125],["2219",35852000],["6399",34000000],["2212",32199000],["3231",25377000],["3419",24183973],["3113",23905315.4],["3722",17624000],["5311",15785000],["3745",12100000],["3111",10982257.75],["3612",10750000],["3392",10249000],["3412",9733175],["2399",9500000],["4351",8107400],["3314",7547666],["3634",7150000],["3727",6770000],["3421",6280225],["6112",5931600],["3631",4535000],["3319",2980000],["2292",2804000],["6409",2382214.01],["5512",2149000],["3399",2041027],["6221",1210000],["3349",810000],["3635",720000],["5212",696000],["3429",681000],["3326",650000],["6320",650000],["6310",640000],["6114",639000],["4359",605000],["1014",200000],["3613",200000],["5213",161000],["3330",150000],["4319",135000],["6402",130000],["3541",100000],["3792",100000],["3632",62000],["2143",60000],["3716",60000]],"purpose_expenditure_total_czk":643928303.75},"actual":{"economic_expenditure":[["6121",224946201.5],["5331",101496536.59],["5169",37888670.32],["5011",33237116],["5341",26000000],["5365",22089543.08],["6130",20541228],["6202",9457000],["5171",9207379.19],["5336",9006925.45],["5031",8690737],["5222",5951636],["5023",3755255],["5032",3331735],["5166",2894549.6],["5323",2803199],["6122",2445642.84],["5499",2270879.3],["5168",1977404.03],["6119",1877920],["5139",1836096.68],["5362",-1660740.9],["5154",1376598.66],["6351",1270447.7],["5152",1233725.18],["6422",1200000],["5137",1071882.23],["6123",876559.02],["5021",845914],["5163",784836.86],["5343",772577],["6111",762300],["5175",627814.81],["6125",512366.03],["6322",500000],["5164",466773.15],["5161",459819.36],["5151",416763],["5162",392773],["5167",367892.37],["5141",310763.54],["5223",280000],["5156",247572.04],["5221",243000],["5192",217001.48],["5195",164641],["5492",145000],["5038",139271.82],["6127",139000],["5493",131131],["5172",129076.75],["5134",123349],["5173",102349],["5229",77000.31],["5339",59000],["5136",39903],["5153",37034.67],["5366",35943],["5191",33375.51],["5041",14135.55],["5122",8436.12],["5123",8136],["5182",-8052],["5019",3159],["5133",1633],["5039",1068.07],["5132",1039],["5909",520.3],["5142",206.59]],"economic_expenditure_total_czk":546668649.8,"economic_financing":[["8115",61063766.46],["8124",-5028000],["8901",-1068944.12]],"economic_financing_total_czk":54966822.34,"economic_revenue":[["1211",126570848.43],["4131",69942119],["1121",67766897.25],["2132",51369152.2],["1111",47084853.61],["1122",22041810],["3112",16221436],["1511",11325882.96],["4112",10700800],["4216",10533789.72],["1345",9727752.97],["1113",8957289.51],["2324",6874024.64],["4116",5994294.45],["1112",4417224.73],["4122",3356585],["2131",2573213.41],["1386",2469008.96],["2111",2188428.75],["2212",1678607.68],["2119",1488327.83],["1361",1425630],["4222",991000],["2141",968516.07],["1387",967652.95],["3122",723974.7],["3111",641714],["4121",604370],["1343",561300],["4111",485367.5],["1341",330756],["2229",140480.5],["2322",131031],["2329",100012.1],["1342",88185],["1334",83556.23],["3113",80649],["2321",60000],["1381",19683.02],["2112",9723.55],["1349",4850.37],["2328",609.84],["4132",413.75],["2143",4.78]],"economic_revenue_total_czk":491701827.46,"purpose_expenditure":[["2321",56346913.5],["6171",47786206.67],["3639",45189405.84],["2310",43195620.1],["3315",38687077.02],["2219",31671313.36],["6330",26772577],["2212",25749520.37],["3419",23803144.89],["3113",23628396.97],["3231",22853826.12],["6399",20320560.38],["5311",15084411.85],["3722",13776529.34],["3111",10701513.82],["3612",10107617.03],["3392",10018150],["3745",9512647.19],["2399",9457000],["3412",9206845.97],["4351",7850060.63],["3314",7436443.08],["3634",6802768.77],["3421",6112263.71],["6112",5558199.95],["3727",3341535.94],["3631",2814406.54],["2292",2803199],["3319",2074999.56],["3399",1857086.74],["5512",1573163.16],["3349",685269.36],["4359",579171],["6114",510507.69],["6310",475575.24],["6320",466897.5],["3429",355772.33],["3326",343918],["1014",191753],["3635",175616.57],["3613",168433],["4319",135000],["3330",130000],["3792",91924.13],["6221",63591.78],["2143",60000],["3716",58026.6],["5212",47325.8],["6402",35943],["6409",520.3]],"purpose_expenditure_total_czk":546668649.8}},"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."}}}}