{"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:00269913","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00269913","name":"Obec Ctětín","short_name":"Ctětín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Chrudim","municipality_code":571253},"amounts":{"revenue_approved":6910500,"revenue_adjusted":7083400,"revenue_actual":7079161.68,"expense_approved":13254500,"expense_adjusted":9169500,"expense_actual":9140880.35,"tax_revenue":6005394.98,"nontax_revenue":757166.5,"capital_revenue":18600,"transfer_revenue":298000.2,"current_expense":6441981.01,"capital_expense":2698899.34,"budget_balance":-2061718.67,"cash_current":13262923.17,"cash_previous":15508070.28},"ratios":{"revenue_execution":0.99940165,"expense_execution":0.99687882,"balance_to_revenue":-0.29123769,"cash_to_expense":1.45094593,"cash_yoy":-0.14477282,"capital_expense_share":0.29525595,"transfer_revenue_share":0.04209541},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00269913/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00269913"},"seo":{"slug":"ctetin","path":"/cz/municipalities/ctetin/"},"population":{"value":262,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6910500,"expenditure_czk":13254500,"financing_czk":6344000,"balance_czk":-6344000},{"stage":"revised","revenue_czk":7083400,"expenditure_czk":9169500,"financing_czk":2086100,"balance_czk":-2086100},{"stage":"actual","revenue_czk":7079161.68,"expenditure_czk":9140880.35,"financing_czk":2061718.67,"balance_czk":-2061718.67}],"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",5405000],["6121",1600000],["5169",1479000],["5011",1100000],["5023",820000],["5139",608000],["6122",350000],["5154",297000],["5031",288000],["5365",220000],["5137",205000],["5032",195000],["5021",88000],["5156",65000],["5222",55000],["5141",50000],["6119",50000],["5492",45000],["5173",43000],["5163",40300],["5194",30000],["5339",29000],["5132",25000],["5162",20000],["5168",20000],["5329",18300],["5136",15000],["5167",15000],["5321",15000],["5364",14900],["5175",13000],["5223",10000],["6130",10000],["5038",7000],["5151",5000],["5161",3000],["5903",1000]],"economic_expenditure_total_czk":13254500,"economic_financing":[["8115",6344000]],"economic_financing_total_czk":6344000,"economic_revenue":[["1211",2600900],["1121",1324600],["1111",950900],["1511",400000],["2141",300000],["1345",263000],["1122",220000],["1113",167500],["2111",155000],["3111",100000],["2132",88400],["1112",79400],["4112",71800],["2324",70000],["2131",35000],["1356",30000],["1386",30000],["1387",20000],["1341",3000],["1361",1000]],"economic_revenue_total_czk":6910500,"purpose_expenditure":[["3745",2839000],["3613",2058000],["2212",2030000],["2341",1000000],["6112",960000],["6171",814000],["3722",600000],["3612",405000],["3319",393000],["2310",300000],["1032",235000],["3631",230000],["6399",220000],["3399",216000],["1031",200000],["2221",200000],["3639",128300],["2321",115000],["6310",54000],["3326",50000],["3635",50000],["3419",40000],["5512",23300],["3314",21000],["4350",16000],["6402",14900],["4356",12000],["3429",10000],["4351",10000],["3900",5000],["3599",3000],["2219",1000],["5213",1000]],"purpose_expenditure_total_czk":13254500},"revised":{"economic_expenditure":[["6122",1916000],["5169",1669900],["5171",1203100],["5011",969500],["5023",909900],["6121",788700],["5139",408500],["5031",225600],["5032",170800],["5137",166600],["5154",154500],["5021",67500],["5222",60000],["5492",50500],["5141",49200],["5173",43800],["5163",42400],["5156",41200],["5168",34700],["5194",23500],["5162",20900],["5329",18600],["5365",18000],["5339",15600],["5364",14900],["6349",13200],["5223",12000],["5136",10200],["5321",10000],["5175",7600],["5155",7500],["5132",6100],["5151",5700],["5038",5400],["5901",4000],["5167",1500],["5161",1400],["5903",1000]],"economic_expenditure_total_czk":9169500,"economic_financing":[["8115",2086100]],"economic_financing_total_czk":2086100,"economic_revenue":[["1211",2550900],["1121",1364600],["1111",928900],["1511",484000],["2141",341500],["1345",233000],["2111",217100],["1113",180500],["4122",140000],["1112",89400],["1356",86500],["2324",84500],["2132",77800],["4112",71800],["1386",49700],["2131",36000],["4111",32500],["4222",30000],["4116",23800],["1387",20000],["3111",19000],["1122",18000],["1341",3000],["1361",400],["1381",400],["1382",100]],"economic_revenue_total_czk":7083400,"purpose_expenditure":[["3745",3885900],["6112",1050000],["6171",1017200],["3722",613300],["3613",527700],["3399",346400],["2310",290400],["2341",281300],["3631",206600],["1031",158000],["3319",130300],["3612",104300],["1032",93000],["3326",71200],["2221",70000],["6310",53200],["3639",51500],["3419",40000],["6114",32500],["5512",20600],["3349",20000],["6399",18000],["6402",14900],["2321",12300],["3412",12000],["4351",12000],["3429",10000],["4350",8000],["4356",6600],["3741",5000],["3900",5000],["3314",1000],["5213",1000],["2212",300]],"purpose_expenditure_total_czk":9169500},"actual":{"economic_expenditure":[["6122",1917030.83],["5169",1669984.05],["5171",1201630.69],["5011",969462],["5023",909062],["6121",768694.51],["5139",406667.5],["5031",225511],["5032",170735],["5137",166129.46],["5154",154488.44],["5021",68964],["5222",60000],["5492",50500],["5141",49787.16],["5173",43097],["5163",41602],["5156",41217],["5168",34737.19],["5194",23531],["5162",20844.26],["5329",18550],["5365",17850],["5339",15600],["5364",14891.26],["6349",13174],["5223",12000],["5136",10200],["5321",10000],["5155",7505],["5175",7488],["5132",6140],["5151",5560],["5038",5388],["5167",1439],["5161",1420]],"economic_expenditure_total_czk":9140880.35,"economic_financing":[["8117",14000000],["8118",-12000000],["8115",245147.11],["8124",-188428.44],["8901",5000]],"economic_financing_total_czk":2061718.67,"economic_revenue":[["1211",2550293.86],["1121",1364358.41],["1111",927796.92],["1511",483796.11],["2141",341500],["1345",232509],["2111",217252],["1113",180432.63],["4122",140000],["1112",88951.65],["1356",86456.97],["2324",84539.5],["2132",77835],["4112",71800],["1386",49705.04],["2131",36040],["4111",32500],["4222",29928.2],["4116",23772],["1387",19483.19],["3111",18600],["1122",17850],["1341",3000],["1381",403.66],["1361",350],["1382",7.54]],"economic_revenue_total_czk":7079161.68,"purpose_expenditure":[["3745",3866345.89],["6112",1048525],["6171",1016768.62],["3722",613278.61],["3613",553627.01],["3399",346337],["2310",290400],["2341",281290.19],["3631",179992.04],["1031",158103.56],["3319",130135.01],["3612",103448.56],["1032",93109.96],["3326",71201],["2221",70000],["6310",52985.16],["3639",51424],["3419",40000],["6114",28397.52],["5512",20559.88],["3349",20037.6],["6399",17850],["6402",14891.26],["2321",12280.48],["3412",12025],["4351",12000],["3429",10000],["4350",8000],["4356",6600],["3741",5000],["3900",5000],["3314",1000],["2212",267]],"purpose_expenditure_total_czk":9140880.35}},"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."}}}}