{"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:00247936","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00247936","name":"Obec Cetoraz","short_name":"Cetoraz","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Pelhřimov","municipality_code":547662},"amounts":{"revenue_approved":10077100,"revenue_adjusted":13377660,"revenue_actual":12318056.85,"expense_approved":21377100,"expense_adjusted":25538560,"expense_actual":18862570.46,"tax_revenue":7955626.61,"nontax_revenue":2370750.24,"capital_revenue":9900,"transfer_revenue":1981780,"current_expense":9969374.33,"capital_expense":8893196.13,"budget_balance":-6544513.61,"cash_current":20271772.59,"cash_previous":26816286.2},"ratios":{"revenue_execution":0.92079309,"expense_execution":0.73859178,"balance_to_revenue":-0.53129432,"cash_to_expense":1.07470891,"cash_yoy":-0.24404996,"capital_expense_share":0.47147318,"transfer_revenue_share":0.16088414},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00247936/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00247936"},"seo":{"slug":"cetoraz","path":"/cz/municipalities/cetoraz/"},"population":{"value":317,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":10077100,"expenditure_czk":21377100,"financing_czk":11300000,"balance_czk":-11300000},{"stage":"revised","revenue_czk":13377660,"expenditure_czk":25538560,"financing_czk":12160900,"balance_czk":-12160900},{"stage":"actual","revenue_czk":12318056.85,"expenditure_czk":18862570.46,"financing_czk":6544513.61,"balance_czk":-6544513.61}],"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",10186000],["5171",3364500],["5169",2784000],["5023",880000],["5011",780000],["5139",626000],["5154",419000],["6122",400000],["5031",330000],["5021",278000],["5499",274000],["5222",193000],["5032",148000],["5156",148000],["5137",131500],["5166",80000],["5163",76000],["5153",55000],["5168",46000],["5329",45000],["5365",30000],["5164",25000],["5162",21100],["5194",14000],["5132",12000],["5167",8000],["5138",5000],["5161",5000],["5136",4500],["5038",4000],["5229",4000],["5362",500]],"economic_expenditure_total_czk":21377100,"economic_financing":[["8115",11300000]],"economic_financing_total_czk":11300000,"economic_revenue":[["1211",3000000],["2111",1978500],["1121",1600000],["1111",970000],["1511",665000],["1345",469000],["4112",382900],["2119",289000],["1113",240000],["2131",150000],["2141",100000],["1112",65000],["1381",45000],["1386",40000],["3111",25900],["1387",20000],["2132",18000],["1341",7700],["2329",5000],["2112",4100],["1361",2000]],"economic_revenue_total_czk":10077100,"purpose_expenditure":[["5512",4753500],["3612",3336000],["1037",2035000],["2219",1805000],["3745",1777500],["6171",1462000],["6112",1118000],["2310",1111000],["3115",1000000],["2321",896000],["3412",500000],["3722",361500],["3723",302000],["3792",274000],["3631",175000],["3632",116000],["3319",82000],["6320",68000],["3299",50000],["3636",45000],["3399",43000],["3314",14500],["3326",12000],["3419",10000],["3639",8000],["6310",8000],["1012",5000],["4356",3000],["4349",2000],["4352",2000],["3727",1100],["3341",1000]],"purpose_expenditure_total_czk":21377100},"revised":{"economic_expenditure":[["6121",11785000],["5171",3588500],["5169",3419160],["5023",920000],["5011",699000],["5139",596732],["6122",593500],["5021",480355],["5154",442100],["5031",364500],["5499",350500],["5137",306500],["6129",284000],["5365",205560],["5222",203000],["6130",199200],["5329",175000],["5032",160000],["5156",145000],["5153",127300],["5163",89000],["5168",62500],["5166",54400],["5164",52500],["5199",51000],["5122",50000],["5138",18500],["5194",16400],["5167",13100],["5132",12000],["5229",12000],["5019",11553],["5162",11100],["5134",8800],["5172",7500],["5321",7500],["5161",5000],["5038",4000],["5175",3700],["5136",1100],["5192",1000],["5362",1000]],"economic_expenditure_total_czk":25538560,"economic_financing":[["8115",12160900]],"economic_financing_total_czk":12160900,"economic_revenue":[["1211",3192400],["2111",2095450],["4116",1749000],["1121",1704000],["1111",1166000],["1511",839200],["1345",469000],["4112",382900],["2119",328450],["1113",240000],["2141",239200],["1122",175560],["2131",162200],["4222",155000],["1112",111200],["4122",109000],["1386",62000],["1381",45000],["4111",32500],["3111",25900],["2132",24800],["1387",24400],["2112",11300],["2322",11000],["1341",7700],["2212",7500],["2329",5000],["1361",2000]],"economic_revenue_total_czk":13377660,"purpose_expenditure":[["5512",5062000],["3639",3514000],["1037",2415000],["3745",1958500],["2219",1830000],["6171",1709000],["2115",1538000],["6112",1198000],["2310",1195500],["3115",1000000],["2321",919000],["3412",500000],["3722",443000],["3723",429000],["3792",298500],["1012",223000],["3631",180000],["6399",175560],["3636",175000],["3299",133000],["3632",124000],["3319",118000],["3399",103000],["2341",98400],["6320",79000],["3314",38500],["6114",32500],["3326",12000],["3419",10000],["6310",10000],["4359",5000],["4319",3000],["4356",3000],["4349",2000],["4352",2000],["3727",1100],["3341",1000]],"purpose_expenditure_total_czk":25538560},"actual":{"economic_expenditure":[["6121",7818093.88],["5169",3330759.33],["5171",1412926.07],["5023",918338],["5011",606426],["6122",592749.4],["5139",577724.25],["5021",439529],["5154",360967.64],["5499",350291.29],["5031",331726],["6129",283212.85],["5137",236565.6],["5365",204696],["6130",199140],["5222",178366],["5329",168644.5],["5156",141580],["5032",137586],["5153",126523.47],["5163",87042.4],["5168",62446.8],["5166",54005],["5362",46877],["5122",45290],["5164",37688],["5138",18208.08],["5194",15545],["5019",11221],["5162",10335],["5229",10000],["5134",8772],["5172",7500],["5321",7500],["5167",5076.9],["5161",4554],["5132",4444],["5199",4000],["5175",2643],["5038",2577],["5192",1000]],"economic_expenditure_total_czk":18862570.46,"economic_financing":[["8118",-23000000],["8117",17000000],["8115",12544513.61]],"economic_financing_total_czk":6544513.61,"economic_revenue":[["1211",3192291.37],["1121",1703859.64],["2111",1680681.07],["4116",1303138],["1111",1165115.65],["1511",839136.77],["1345",447908],["4112",382900],["2141",239165.12],["2119",236714.85],["1113",225675.18],["1122",175560],["2131",162188],["4222",155000],["1112",111155.89],["4122",108242],["1386",62040.45],["4111",32500],["1387",24336.15],["2132",23795.2],["2112",10435],["2322",10271],["3111",9900],["1341",7550],["2212",7500],["1381",530.96],["1361",400],["1382",66.55]],"economic_revenue_total_czk":12318056.85,"purpose_expenditure":[["5512",5056109.32],["1037",2408110],["3745",1802432.04],["6171",1701944.55],["2115",1537793],["6112",1182197],["2310",1005212.41],["3639",797885.16],["2321",458531.81],["3722",429629.67],["3723",418736.93],["3792",298291.29],["2219",274520.7],["3412",243312.85],["6399",221971],["1012",219940],["3636",168644.5],["3631",104487.68],["3399",102073],["2341",97388.5],["3299",90594.34],["6320",77266],["3319",52961.72],["3632",43699.59],["6114",32343],["3314",15638],["6310",9776.4],["4359",5000],["4319",3000],["4349",2000],["3727",1080]],"purpose_expenditure_total_czk":18862570.46}},"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."}}}}