{"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:00274682","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00274682","name":"OBEC BAČETÍN","short_name":"BAČETÍN","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Rychnov nad Kněžnou","municipality_code":576085},"amounts":{"revenue_approved":35802300,"revenue_adjusted":36891366.21,"revenue_actual":37085193.31,"expense_approved":38302300,"expense_adjusted":52271060.21,"expense_actual":46594539.34,"tax_revenue":9162454.51,"nontax_revenue":834211.59,"capital_revenue":25000,"transfer_revenue":27063527.21,"current_expense":7284856.78,"capital_expense":39309682.56,"budget_balance":-9509346.03,"cash_current":16470514.45,"cash_previous":7121307.84},"ratios":{"revenue_execution":1.005254,"expense_execution":0.89140222,"balance_to_revenue":-0.25641894,"cash_to_expense":0.35348594,"cash_yoy":1.31284966,"capital_expense_share":0.84365428,"transfer_revenue_share":0.72976638},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00274682/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00274682"},"seo":{"slug":"bacetin","path":"/cz/municipalities/bacetin/"},"population":{"value":393,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":35802300,"expenditure_czk":38302300,"financing_czk":2500000,"balance_czk":-2500000},{"stage":"revised","revenue_czk":36891366.21,"expenditure_czk":52271060.21,"financing_czk":15379694,"balance_czk":-15379694},{"stage":"actual","revenue_czk":37085193.31,"expenditure_czk":46594539.34,"financing_czk":9509346.03,"balance_czk":-9509346.03}],"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",29415000],["5169",1477260],["5023",1200000],["5011",725000],["5331",600000],["5171",598000],["5901",504317],["5139",463000],["5154",385000],["5137",375000],["5031",358200],["6125",300000],["5021",277000],["5032",168100],["5362",159000],["5168",102000],["5136",97000],["5163",90000],["5141",84000],["5166",80000],["5164",75000],["5151",74000],["5499",67000],["5221",66000],["5194",60000],["5365",52000],["5156",50000],["5162",44740],["5175",43000],["5173",35000],["5909",32000],["5364",31183],["5329",30000],["5212",24000],["5138",20000],["5167",20000],["5179",20000],["5339",20000],["5229",14500],["5903",12000],["6130",10000],["5213",8000],["5134",6000],["5161",5000],["5172",5000],["5223",5000],["5041",4000],["5131",4000],["5492",4000],["5038",3000]],"economic_expenditure_total_czk":38302300,"economic_financing":[["8115",2500000]],"economic_financing_total_czk":2500000,"economic_revenue":[["4216",26350000],["1211",3950000],["1121",2025000],["1111",1500000],["1511",650000],["1113",257000],["1345",220000],["2132",196000],["2324",140000],["1112",120000],["4112",91900],["2111",81000],["1122",50000],["2139",39600],["4111",32000],["1386",30000],["1381",20000],["2131",19000],["1387",15000],["1341",7000],["1361",5000],["2310",3500],["2141",300]],"economic_revenue_total_czk":35802300,"purpose_expenditure":[["2310",29609000],["6171",2230317],["6112",1480300],["3639",852000],["3111",600000],["3399",500000],["2212",400000],["3725",360000],["3722",280000],["3631",200000],["6399",200000],["3419",170000],["3636",164000],["3115",150000],["3632",100000],["3723",100000],["3745",100000],["3319",90000],["3613",80000],["6320",70000],["5512",60000],["3113",56000],["2321",50000],["2341",50000],["6409",50000],["6114",32000],["6402",31183],["3314",30000],["3341",30000],["2219",20000],["3326",20000],["3412",20000],["3721",20000],["4357",20000],["3612",15000],["3525",12000],["5213",12000],["1032",10000],["3545",10000],["6310",10000],["3330",5000],["3429",3500]],"purpose_expenditure_total_czk":38302300},"revised":{"economic_expenditure":[["6121",40633000],["6130",2160000],["5169",1584475],["5023",1194700],["5011",795630],["5331",600000],["5171",529500],["5137",492288],["5139",487657],["5031",400014],["5021",396129],["5154",391500],["5336",319627.21],["5901",254058],["5032",200350],["5141",170400],["5362",155000],["5364",111211],["5136",107000],["5168",94000],["5163",91000],["5164",85000],["5499",84000],["5166",80000],["5365",79070],["5151",77000],["6122",76776],["5221",66000],["5194",63500],["5175",55336],["5156",49000],["5162",44740],["6125",43224],["5173",39000],["5179",30550],["5329",30000],["5167",24000],["5212",24000],["5138",22500],["5172",20500],["5229",20500],["5339",20000],["5903",12000],["5909",11825],["5213",8000],["5038",5500],["5161",5000],["5223",5000],["5041",4000],["5131",4000],["5134",4000],["5492",4000],["5132",2000],["5178",1500],["5192",1000],["5321",1000]],"economic_expenditure_total_czk":52271060.21,"economic_financing":[["8123",13000000],["8115",2616094],["8124",-236400]],"economic_financing_total_czk":15379694,"economic_revenue":[["4216",26465420.56],["1211",3950000],["1121",2025000],["1111",1500000],["1511",650000],["4116",416806.65],["2324",376541],["1113",257000],["1345",226000],["2132",225000],["2111",122600],["1112",120000],["4112",91900],["2229",80028],["1122",77070],["1386",60000],["4122",52900],["2139",41200],["4111",32500],["1387",25000],["3113",25000],["1381",20000],["2131",19000],["2112",14600],["1341",7000],["1361",7000],["2310",3500],["2141",300]],"economic_revenue_total_czk":36891366.21,"purpose_expenditure":[["2310",40752400],["3636",2522500],["6171",1763282],["6112",1490300],["3639",1073894],["3111",919627.21],["3399",512800],["3722",401500],["3725",347500],["2212",320000],["6399",227070],["3631",200000],["3419",180000],["3723",161300],["3314",154200],["3115",150000],["3632",150000],["6402",111211],["3319",104500],["3613",80000],["3745",70000],["6320",68000],["5512",66776],["3113",56000],["2321",50000],["2341",50000],["6409",50000],["6114",32500],["3341",30000],["4359",27000],["3412",20000],["3721",20000],["4357",20000],["3612",15000],["3726",15000],["5213",12000],["6310",12000],["1032",10000],["2219",9700],["3525",6000],["3326",5500],["3429",3500]],"purpose_expenditure_total_czk":52271060.21},"actual":{"economic_expenditure":[["6121",37069948.06],["6130",2152000],["5169",1361082.38],["5023",1114244],["5011",862071],["5331",600000],["5137",488342.6],["5362",-419380],["5031",412370],["5139",358651.03],["5336",319627.21],["5154",312763],["5021",271614],["5171",197657.86],["5032",186182],["5141",167289],["5136",96613],["5168",92088.66],["5365",77070],["6122",76218],["5164",75828],["5499",75328],["5364",71197],["5163",70580.47],["5166",63187],["5194",60672.65],["5175",52297.89],["5221",50000],["5156",40010],["5173",38465],["5212",24000],["5179",23905],["5162",23816.81],["5329",22935],["5167",16888.6],["5151",13431],["5138",13310],["6125",11516.5],["5229",9500],["5213",7000],["5223",5000],["5339",5000],["5172",4095],["5038",3769],["5161",3656],["5492",3200],["5132",1850],["5041",1842.23],["5909",1314.36],["5178",1262.03],["5134",1230],["5192",1000],["5321",1000]],"economic_expenditure_total_czk":46594539.34,"economic_financing":[["8123",12999999.97],["8115",-9349206.61],["8901",5858552.67]],"economic_financing_total_czk":9509346.03,"economic_revenue":[["4216",26469420.56],["1211",3967591.28],["1121",2124937.91],["1111",1474648.25],["1511",744827.38],["4116",416806.65],["1113",280812.28],["2324",260517.32],["1345",226475],["2132",224921.57],["1112",138497.35],["2321",116000],["2111",115981.68],["4112",91900],["1386",77416.09],["1122",77070],["4122",52900],["2229",40014],["2139",36880],["4111",32500],["1387",30341.48],["3113",25000],["2131",21964],["2112",14835],["1361",8730],["1341",7250],["1334",3244.8],["2310",2420],["2141",678.02],["1381",612.69]],"economic_revenue_total_czk":37085193.31,"purpose_expenditure":[["2310",37029910.93],["3636",2516961.84],["6112",1408884],["6171",1369219.14],["3639",1036806.58],["3111",919627.21],["3399",435000.88],["3722",385887.24],["3725",347222.48],["6399",-344750],["3723",161278.44],["3314",150537.42],["3632",133038.28],["3115",128613.43],["3631",114859],["3319",100308],["3419",98952.95],["3613",76026.41],["6402",71197],["5512",65043.39],["2321",49440.6],["6320",47827],["2212",46244.23],["3113",44000],["3745",41668.98],["6409",32604.36],["4359",22000],["6114",20674.5],["2341",15828],["3341",15590.32],["3721",14878.89],["6310",11953.47],["3726",9225],["4357",5000],["3612",4862],["1032",4617.37],["3429",3500]],"purpose_expenditure_total_czk":46594539.34}},"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."}}}}