{"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:00280071","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00280071","name":"Obec Cetkovice","short_name":"Cetkovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Blansko","municipality_code":581470},"amounts":{"revenue_approved":33367700,"revenue_adjusted":36352500,"revenue_actual":22351991.03,"expense_approved":39267400,"expense_adjusted":42784800,"expense_actual":23002509.85,"tax_revenue":18168879.83,"nontax_revenue":3315148.39,"capital_revenue":21780,"transfer_revenue":846182.81,"current_expense":13095318.5,"capital_expense":9907191.35,"budget_balance":-650518.82,"cash_current":18918506.37,"cash_previous":19569025.19},"ratios":{"revenue_execution":0.61486806,"expense_execution":0.53763275,"balance_to_revenue":-0.02910339,"cash_to_expense":0.82245401,"cash_yoy":-0.03324227,"capital_expense_share":0.43070045,"transfer_revenue_share":0.03785716},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00280071/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00280071"},"seo":{"slug":"cetkovice","path":"/cz/municipalities/cetkovice/"},"population":{"value":785,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":33367700,"expenditure_czk":39267400,"financing_czk":5899700,"balance_czk":-5899700},{"stage":"revised","revenue_czk":36352500,"expenditure_czk":42784800,"financing_czk":6432300,"balance_czk":-6432300},{"stage":"actual","revenue_czk":22351991.03,"expenditure_czk":23002509.85,"financing_czk":650518.82,"balance_czk":-650518.82}],"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",23331200],["5169",2660300],["5362",2190000],["5331",1531000],["6122",1287500],["5171",1172500],["5023",1136000],["5011",1020000],["5154",511000],["5139",476200],["5031",465000],["5137",398000],["5021",396500],["5153",322500],["5365",321300],["5229",230000],["5032",225500],["5329",190000],["5499",174500],["5173",137500],["5163",119000],["5156",115000],["6349",100000],["5175",93500],["5323",80300],["5168",74000],["5321",73000],["5136",60000],["5194",58000],["5151",50800],["5162",50000],["5132",46500],["6130",40000],["5172",30000],["5492",26000],["5167",21000],["5134",20000],["5903",10000],["5038",7000],["5165",6700],["5364",5100],["5161",5000]],"economic_expenditure_total_czk":39267400,"economic_financing":[["8115",5899700]],"economic_financing_total_czk":5899700,"economic_revenue":[["3111",13441000],["1211",7600000],["1121",3710000],["1111",2680000],["1511",1700000],["2111",1168500],["1345",603000],["1113",550000],["1122",361200],["2141",300000],["2132",293000],["4122",200000],["1112",190000],["4112",189700],["2131",97500],["1386",88700],["2133",33000],["1381",30000],["1387",30000],["2329",30000],["1341",21000],["1334",15000],["1361",14000],["2321",10000],["1343",6000],["2119",5000],["1342",1000],["1382",100]],"economic_revenue_total_czk":33367700,"purpose_expenditure":[["2212",9500000],["3113",5710000],["3115",4000000],["6171",2700000],["2333",2500000],["6399",2500000],["3631",2270000],["6112",1620000],["3632",1600000],["3392",880000],["3111",821000],["3639",750000],["3723",720000],["3412",660000],["1031",650000],["3722",490000],["3745",390000],["5512",190000],["3399",180000],["3419",160000],["2310",112500],["3635",110000],["3326",100000],["3612",100000],["6320",95000],["3314",90000],["3721",90000],["4359",90000],["2292",80300],["6114",32000],["6310",25000],["3341",20000],["4379",15500],["5213",10000],["6402",5100],["4319",1000]],"purpose_expenditure_total_czk":39267400},"revised":{"economic_expenditure":[["6121",23317900],["5169",3134400],["5362",2192000],["5171",1662500],["6122",1539500],["5331",1531000],["5023",1136000],["5011",1020000],["5336",624300],["5139",585400],["5154",522600],["5137",513900],["6451",499000],["5031",475900],["5021",443300],["5365",365200],["5153",346300],["5229",244200],["5032",227100],["6329",220000],["5329",198200],["5499",191300],["5223",164000],["5173",142700],["6119",130000],["5156",123300],["5136",122300],["5163",120000],["5175",104100],["6349",100000],["5492",98000],["5323",80300],["5168",74000],["5194",73600],["5321",72100],["5172",56300],["5151",53500],["5162",50000],["5649",49700],["5132",46800],["6130",40000],["5167",21000],["5134",20000],["5164",12200],["5903",10000],["5038",7000],["5222",7000],["5165",6800],["5364",5100],["5161",5000]],"economic_expenditure_total_czk":42784800,"economic_financing":[["8115",6432300]],"economic_financing_total_czk":6432300,"economic_revenue":[["3111",13441000],["1211",7600000],["1121",4028200],["1111",2819900],["1511",1723600],["2111",1457600],["2451",780000],["4116",624300],["1345",607100],["1113",550000],["2132",365100],["1122",361200],["2141",300000],["1112",262700],["2122",242000],["4122",200000],["4112",189700],["2324",188800],["1386",146800],["2131",102000],["1387",57600],["1334",53000],["2449",49700],["2133",33000],["4111",32500],["1381",30000],["2329",30000],["2321",25000],["1341",21600],["1361",14000],["1343",10000],["2119",5000],["1342",1000],["1382",100]],"economic_revenue_total_czk":36352500,"purpose_expenditure":[["2212",9767700],["3113",6565700],["3115",4000000],["6171",2775500],["6399",2543900],["2333",2500000],["3631",2394900],["3632",1644500],["6112",1635800],["3111",1403500],["3723",992000],["3392",910600],["3412",846100],["3639",778300],["3399",668700],["1031",650000],["3722",490000],["3745",444800],["3419",380000],["5512",336600],["3635",131000],["2310",111900],["3612",108100],["3326",100000],["6320",95000],["3314",92900],["4359",92500],["3721",90000],["2292",80300],["3341",63300],["6114",32500],["6310",28000],["4379",14600],["5213",10000],["6402",5100],["4319",1000]],"purpose_expenditure_total_czk":42784800},"actual":{"economic_expenditure":[["6121",8797155.65],["5169",2834909.43],["5331",1531000],["5171",1217598.34],["5023",1133710],["5011",940097],["5336",623982.81],["5154",507070.53],["6451",499000],["5031",445926],["5139",421779.47],["5021",411253],["5365",361200],["5153",333826],["6122",261075.7],["5229",231558.11],["5137",226494.27],["6329",220000],["5329",197968.15],["5032",191990],["5499",171673],["5223",164000],["5173",138092],["6119",129960],["5136",120870],["5156",114029],["5163",110314.27],["5175",84311.88],["5323",80300],["5321",72083],["5194",69049.7],["5151",49690],["5649",49681.8],["5492",49000],["5168",46992.77],["5362",44843],["5172",32585.92],["5162",30771.45],["5167",11929],["5164",9256.49],["5132",8222.53],["5222",7000],["5165",6771.58],["5038",5180],["5364",5079],["5161",3229]],"economic_expenditure_total_czk":23002509.85,"economic_financing":[["8115",641122.82],["8901",9396]],"economic_financing_total_czk":650518.82,"economic_revenue":[["1211",7536176.67],["1121",4028206.02],["1111",2819820.21],["1511",1723584.44],["2111",1361141],["2451",780000],["4116",623982.81],["1345",606373],["1113",533024.3],["1122",361200],["2132",306421],["2141",274961.09],["1112",262687.61],["2122",241956],["4112",189700],["2324",177383],["1386",146722.63],["2131",96184.5],["1387",57527.53],["2449",49681.8],["1334",47847],["4111",32500],["2321",25000],["3111",21780],["1341",21528],["1361",13830],["1343",9020],["2119",2420],["1381",1215.57],["1382",76.85],["1342",40]],"economic_revenue_total_czk":22351991.03,"purpose_expenditure":[["3113",5717882.4],["2212",2461610.29],["6171",2045848.64],["6112",1605565],["3632",1557438.55],["3111",1403378.66],["3115",1236802.39],["3723",981747.75],["3412",741601.22],["3399",624284.58],["1031",570525.85],["3639",552479.6],["3722",461618.46],["3631",455128.74],["6399",399168],["3745",387242.66],["3419",369000],["5512",269285.23],["3392",266423.68],["3635",129960],["2310",111900],["4359",91287],["3314",88415],["2333",87120],["6320",85399],["2292",80300],["3341",55966],["3612",50874.9],["3721",34772.98],["6114",31906],["6310",27915.27],["4379",14583],["6402",5079]],"purpose_expenditure_total_czk":23002509.85}},"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."}}}}