{"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:00251054","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00251054","name":"Obec Čejetice","short_name":"Čejetice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Strakonice","municipality_code":550922},"amounts":{"revenue_approved":23786822,"revenue_adjusted":27556350.41,"revenue_actual":27076082.94,"expense_approved":26142822,"expense_adjusted":36875350.41,"expense_actual":33154408.7,"tax_revenue":22752290.35,"nontax_revenue":1602872.18,"capital_revenue":0,"transfer_revenue":2720920.41,"current_expense":21779782.76,"capital_expense":11374625.94,"budget_balance":-6078325.76,"cash_current":3459772.24,"cash_previous":4682098},"ratios":{"revenue_execution":0.98257144,"expense_execution":0.89909407,"balance_to_revenue":-0.22449059,"cash_to_expense":0.10435331,"cash_yoy":-0.26106369,"capital_expense_share":0.34308034,"transfer_revenue_share":0.10049166},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00251054/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00251054"},"seo":{"slug":"cejetice","path":"/cz/municipalities/cejetice/"},"population":{"value":931,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":23786822,"expenditure_czk":26142822,"financing_czk":2356000,"balance_czk":-2356000},{"stage":"revised","revenue_czk":27556350.41,"expenditure_czk":36875350.41,"financing_czk":9319000,"balance_czk":-9319000},{"stage":"actual","revenue_czk":27076082.94,"expenditure_czk":33154408.7,"financing_czk":6078325.76,"balance_czk":-6078325.76}],"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",6100000],["5171",3380000],["5011",3098040],["5169",2623000],["5166",1220000],["5903",1088662],["5023",1086780],["5154",1037200],["5031",978874],["5139",919500],["5137",605000],["6122",600000],["5331",400000],["5032",378325],["5141",350000],["5365",300000],["5156",225000],["5163",212500],["5021",210000],["5499",160630],["5175",108000],["5168",107000],["5153",100000],["5162",95000],["5151",93000],["5194",80000],["5492",75000],["5132",60000],["5041",50000],["5173",45000],["5155",40000],["5229",36000],["5222",32000],["5038",23000],["5131",20000],["5138",20000],["5161",20000],["5172",20000],["5494",20000],["5909",20000],["5167",18500],["5136",15000],["5179",15000],["5212",15000],["5329",15000],["5362",15000],["5321",5000],["5019",3000],["5039",1500],["5164",1311],["5363",1000]],"economic_expenditure_total_czk":26142822,"economic_financing":[["8115",3500000],["8124",-1144000]],"economic_financing_total_czk":2356000,"economic_revenue":[["1211",9228768],["1121",4700176],["1111",3315248],["1511",2932524],["1345",740000],["1113",594416],["2132",552388],["1112",373892],["1122",300000],["2131",222980],["4112",215300],["2111",215000],["2324",120000],["1386",75000],["1381",50000],["1387",38000],["2328",20100],["2119",20000],["3111",20000],["2112",15000],["1334",10000],["1361",10000],["1343",5500],["2322",5000],["2329",5000],["1335",1000],["2133",1000],["2141",530]],"economic_revenue_total_czk":23786822,"purpose_expenditure":[["3613",3951000],["6171",3678366],["3412",3245200],["3745",2926300],["3722",1815000],["3632",1475000],["6112",1429983],["5213",1088662],["2212",770000],["3639",757811],["3326",585000],["3631",570000],["2310",496000],["3399",375000],["6310",362500],["3111",350000],["6399",300000],["1070",290500],["3314",239000],["2321",205000],["6320",200000],["3319",180000],["3612",160000],["1032",130000],["3322",130000],["3341",130000],["5512",94500],["2219",75000],["2333",40000],["6409",21000],["3429",20000],["3543",20000],["2510",15000],["1014",12000],["3542",5000]],"purpose_expenditure_total_czk":26142822},"revised":{"economic_expenditure":[["6121",11142952.03],["5171",8150342.14],["5011",3293040],["5169",2925869.8],["5903",1369837],["5154",1231920],["5023",1086780],["5139",1028168.2],["5031",1021714],["5166",540703.83],["5137",506305],["5331",450000],["5141",438450],["5032",393805],["5365",331170],["5336",297437.41],["5499",289700],["5021",250347],["6122",248900],["5156",225000],["5163",212520],["5175",157898],["5492",155000],["5153",129000],["5151",127700],["5168",113445],["5162",112480],["5194",80000],["5132",74000],["5041",50000],["5173",45455],["5222",42000],["5155",40000],["5229",36000],["5038",23000],["5362",21000],["5131",20000],["5138",20000],["5161",20000],["5172",20000],["5494",20000],["5909",20000],["5167",18500],["5179",16100],["5329",15500],["5136",15000],["5212",15000],["5213",13000],["5321",6000],["5364",5000],["5019",3000],["5164",2811],["5039",1500],["5122",1000],["5363",1000]],"economic_expenditure_total_czk":36875350.41,"economic_financing":[["8123",6000000],["8115",4463000],["8124",-1144000]],"economic_financing_total_czk":9319000,"economic_revenue":[["1211",9244868],["1121",4953176],["1111",3401248],["1511",2932524],["4122",1269368],["1345",807500],["2132",714224],["4216",702715],["1113",654416],["2131",549142],["1112",373892],["4116",336437.41],["1122",331170],["4112",217400],["2111",215000],["1386",180500],["2324",125500],["4222",120000],["1387",71000],["4111",65000],["2322",53240],["1381",50000],["2321",40000],["2328",27000],["2329",23000],["2119",20000],["3111",20000],["2112",15000],["1334",10000],["1361",10000],["4129",10000],["2133",6000],["1343",5500],["1335",1000],["2141",530]],"economic_revenue_total_czk":27556350.41,"purpose_expenditure":[["3613",7241752.03],["3412",5036265],["6171",4131171],["2219",3655918],["3745",3103010],["3722",1899000],["6112",1468943],["3639",1432211],["5213",1369837],["3632",1112224.14],["2310",791885],["3111",747742.41],["3631",682600],["2321",611500],["3399",563550],["6310",450970],["3612",401600],["2212",392173.83],["6399",331170],["3314",297000],["6320",200000],["3319",180000],["5512",135370],["3322",131300],["3341",101290],["1070",73270],["3326",68000],["6114",65598],["2333",40000],["1032",30000],["3429",30000],["2510",28000],["6409",21000],["3543",20000],["1014",12000],["2329",9000],["3542",5000],["6402",5000]],"purpose_expenditure_total_czk":36875350.41},"actual":{"economic_expenditure":[["6121",11125769.94],["5171",7462710.41],["5011",3215775],["5169",2612570.39],["5154",1161006.88],["5023",1082542],["5031",1005658],["5139",813351.11],["5331",450000],["5166",430340.75],["5032",386410],["5137",339370.36],["5365",331170],["5141",299260.23],["5336",297437.41],["6122",248856],["5156",218931.25],["5499",209297],["5163",199613.2],["5021",174436],["5175",146066.72],["5492",126400],["5151",114115],["5162",112479.64],["5168",111439.57],["5194",74184.47],["5153",72689.02],["5132",61036.77],["5041",39714.28],["5155",34899.1],["5222",30000],["5229",20600],["5362",20557],["5161",19065.66],["5179",15925.14],["5131",14161.4],["5038",13340],["5136",13250],["5213",13000],["5329",10350],["5321",6000],["5364",5000],["5173",3741],["5172",3086],["5019",2873],["5164",2735],["5167",2251],["5122",893],["5909",50]],"economic_expenditure_total_czk":33154408.7,"economic_financing":[["8123",6000000],["8115",1222325.76],["8124",-1144000]],"economic_financing_total_czk":6078325.76,"economic_revenue":[["1211",9244770.49],["1121",4952730.93],["1111",3400950.17],["1511",2764500.66],["4122",1269368],["1345",807484],["4216",702715],["2132",699204],["1113",654379.24],["2131",549086],["4116",336437.41],["1122",331170],["1112",322778.77],["4112",217400],["1386",180430.69],["2324",125467],["4222",120000],["2111",76291],["1387",70717.05],["4111",65000],["2322",53240],["2321",40000],["2328",26884],["2329",22726],["4129",10000],["1361",8950],["2112",7900],["1334",6440.3],["1343",5038],["2133",2000],["1381",1418.05],["1335",532],["2141",74.18]],"economic_revenue_total_czk":27076082.94,"purpose_expenditure":[["3613",7224117.25],["3412",5020657.56],["6171",3842998.19],["2219",3635681.57],["3745",2746022.34],["3722",1801454],["6112",1446130.46],["3639",1332702.33],["2310",741471.13],["3111",717246.53],["3631",658711.03],["3632",613428],["2321",561531.75],["3399",515407.66],["3612",352542.99],["6399",331170],["2212",323022.94],["6310",310332.43],["3314",244085.28],["6320",188541],["3319",150000],["5512",117366.67],["6114",65000],["3341",59623.8],["1070",43403],["3429",30000],["3322",25368],["3326",23215],["2510",13000],["2329",8501.79],["3543",5000],["6402",5000],["1014",1626],["6409",50]],"purpose_expenditure_total_czk":33154408.7}},"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."}}}}