{"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:00296571","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00296571","name":"Obec Čeladná","short_name":"Čeladná","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Moravskoslezský kraj","district_name":"Frýdek-Místek","municipality_code":598071},"amounts":{"revenue_approved":124172890,"revenue_adjusted":128890882,"revenue_actual":127966619.62,"expense_approved":127909490,"expense_adjusted":141541833,"expense_actual":140616690.66,"tax_revenue":91517967.42,"nontax_revenue":15470616.62,"capital_revenue":2241874.8,"transfer_revenue":18736160.78,"current_expense":92034092.34,"capital_expense":48582598.32,"budget_balance":-12650071.04,"cash_current":41002735.09,"cash_previous":50202321.77},"ratios":{"revenue_execution":0.99282911,"expense_execution":0.99346382,"balance_to_revenue":-0.09885446,"cash_to_expense":0.29159223,"cash_yoy":-0.18325022,"capital_expense_share":0.34549667,"transfer_revenue_share":0.14641444},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00296571/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00296571"},"seo":{"slug":"celadna","path":"/cz/municipalities/celadna/"},"population":{"value":2970,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":124172890,"expenditure_czk":127909490,"financing_czk":3736600,"balance_czk":-3736600},{"stage":"revised","revenue_czk":128890882,"expenditure_czk":141541833,"financing_czk":12650951,"balance_czk":-12650951},{"stage":"actual","revenue_czk":127966619.62,"expenditure_czk":140616690.66,"financing_czk":12650071.04,"balance_czk":-12650071.04}],"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",38563000],["5169",15613060],["6123",12220000],["5011",9821600],["5171",8826200],["5331",8343500],["5031",3218340],["5023",2750000],["5222",2740000],["5154",2500400],["5493",2311000],["5166",1976600],["5021",1845000],["5141",1665300],["5175",1524500],["5139",1437200],["5153",1336200],["5032",1251200],["5152",1048000],["5163",968200],["5499",927400],["5168",859300],["5164",575600],["5156",563400],["5194",548000],["6122",500000],["5157",409000],["5162",364100],["5151",357000],["5199",334200],["5323",332490],["5179",275800],["5173",240000],["5136",230800],["5492",200000],["5161",197000],["5213",180000],["5138",170000],["5329",145200],["5041",120000],["5339",85800],["5364",78400],["5212",68000],["5038",60000],["5167",50200],["5134",30000],["5172",20000],["5149",12000],["5039",10000],["5192",2500],["5176",2000],["5229",1000],["5909",1000]],"economic_expenditure_total_czk":127909490,"economic_financing":[["8123",12000000],["8124",-5436400],["8115",-2827000]],"economic_financing_total_czk":3736600,"economic_revenue":[["1211",31390000],["1511",22320000],["1121",15940000],["4216",13097150.47],["1111",12070000],["2132",7542725],["2111",3979000],["4213",3791900],["1345",2588000],["4222",2000000],["1113",1940000],["4112",1600000],["2324",1165000],["1342",1000000],["1112",900000],["1386",800000],["1361",500000],["1387",250000],["3112",240000],["2112",227000],["2141",225000],["1356",195000],["2460",105000],["1341",103000],["4116",62149.53],["2139",43950],["2131",40000],["1335",30000],["3122",18000],["1334",10000],["2133",15]],"economic_revenue_total_czk":124172890,"purpose_expenditure":[["2321",16700000],["2310",13403000],["5512",12325000],["6171",12215000],["3113",8993500],["3639",8816200],["3722",6415000],["2212",5250000],["6112",4260000],["3326",3610000],["3319",2720000],["3111",2501700],["3429",2255000],["3619",2220000],["3699",2200000],["3349",1810800],["3631",1800000],["4351",1800000],["6310",1730300],["3612",1700000],["3634",1670000],["3725",1535000],["3412",1500000],["3314",1230000],["3745",1175000],["3726",1014000],["3613",1000000],["6320",800000],["3900",660000],["2115",556600],["2144",552000],["3419",500000],["5311",500000],["3399",410000],["3632",370000],["2292",332490],["3635",323700],["3728",285600],["3511",248000],["2411",100000],["3713",100000],["4349",100000],["3421",80000],["6402",78400],["3329",30000],["2221",20000],["3231",11000],["4341",1000],["5212",1000],["3633",200]],"purpose_expenditure_total_czk":127909490},"revised":{"economic_expenditure":[["6121",45428187],["5169",17119365],["5011",11130025],["5171",9983722],["5331",8760110],["5137",3613785],["5031",3113755],["5493",2830200],["5023",2590000],["5365",2184840],["5166",2079420],["5021",1831150],["5154",1772900],["5141",1650700],["5032",1632345],["6122",1553140],["5362",1538500],["5336",1518879],["5153",1515400],["5222",1416400],["5168",1256890],["5139",1219937],["5164",1160711],["5175",1032655],["5163",993970],["5499",978020],["5152",968700],["5492",862000],["5194",780360],["6130",635343],["6123",620000],["5138",501100],["5192",468350],["5339",450800],["5157",425000],["5179",413850],["5156",405300],["5199",366100],["5041",364860],["5162",362335],["5223",350000],["5323",332490],["5151",325140],["5343",300000],["5229",291000],["5213",255000],["5909",253800],["6111",237160],["5173",229543],["5161",201900],["5136",190000],["5212",168000],["5172",163102],["6127",157960],["5329",145200],["5364",99034],["5167",94700],["5133",60500],["5038",51500],["5134",26800],["5123",21600],["5176",16300],["5142",14600],["5149",12000],["5221",10000],["5019",3400],["5039",1500],["5131",500]],"economic_expenditure_total_czk":141541833,"economic_financing":[["8123",12000000],["8115",6111051],["8124",-5460100]],"economic_financing_total_czk":12650951,"economic_revenue":[["1211",31000000],["1511",21520000],["1121",16600000],["1111",11860000],["4216",9360033.47],["2132",7602695],["2111",5351280],["4116",4568172.53],["1345",2253000],["1113",2200000],["1122",2184840],["4131",2000000],["4112",1600000],["1342",1300000],["3122",1198400],["1112",1100000],["2324",1011422],["4113",680000],["1361",630000],["1386",605000],["3113",453600],["2141",398000],["2321",390000],["3121",350000],["1387",245000],["3112",240000],["2212",235700],["2112",224950],["4132",200000],["2119",198640],["4122",197960],["1356",195000],["2310",181600],["3111",165000],["4111",130000],["2460",126100],["1341",103000],["2229",87634],["2139",57580],["2131",40000],["1334",20000],["1335",20000],["1381",5000],["2122",1260],["2133",15]],"economic_revenue_total_czk":128890882,"purpose_expenditure":[["2321",18138000],["6171",14075600],["3412",11618150],["3113",10066960],["2310",7377800],["3639",6945440],["3722",6719170],["2212",6641710],["2411",6102000],["6112",4260000],["3111",3778029],["6399",3711700],["3319",3518700],["3326",3328760],["3699",2640000],["5512",2353710],["3619",2269990],["3634",1970000],["3612",1863000],["3349",1810800],["3725",1745400],["6310",1730300],["4351",1550000],["3631",1451400],["2219",1403430],["3314",1379200],["3900",1200000],["3745",1125000],["3613",1000000],["3419",816150],["6320",800000],["5311",702000],["4343",590250],["2115",586600],["3726",558000],["2144",552000],["3399",490000],["3635",484400],["4359",453600],["3429",387000],["4357",370000],["4350",340000],["2292",332490],["6330",300000],["3728",285600],["3632",270000],["3511",248000],["3421",170000],["4349",169000],["3543",144000],["6114",130000],["3633",104700],["6402",99034],["3721",92830],["3311",64330],["2143",50000],["3330",50000],["3329",30000],["2221",20000],["3713",20000],["3749",15000],["3231",11000],["3114",10000],["3313",10000],["3744",6600],["3545",1000],["3549",1000],["4341",1000],["4379",1000],["5212",1000]],"purpose_expenditure_total_czk":141541833},"actual":{"economic_expenditure":[["6121",45389397.84],["5169",17047392.65],["5011",11129362.5],["5171",9827684.07],["5331",8760107.8],["5137",3613486.91],["5031",3102363],["5493",2810210.5],["5023",2587556],["5365",2184840],["5166",1969187.96],["5021",1774658],["5154",1753750.69],["5032",1627914],["5141",1587946.46],["6122",1552907.48],["5362",1538442],["5336",1518875.58],["5153",1504889.93],["5222",1389400],["5168",1245538.6],["5139",1148812.33],["5164",1134219.44],["5175",1029150.58],["5499",976875],["5152",956766.31],["5163",928469.04],["5492",861066],["5194",720357.41],["6130",629473],["6123",615700],["5138",500045.59],["5192",468149.69],["5339",450715],["5179",413830.48],["5157",407528.1],["5156",402719.27],["5041",364853.56],["5199",364248],["5162",354096.4],["5223",348400],["5323",332490],["5151",303486.63],["5343",300000],["5229",291000],["5213",255000],["5909",252473.6],["6111",237160],["5173",228665.91],["5161",194862],["5136",189866],["5212",168000],["5172",163014.28],["6127",157960],["5329",145200],["5364",98981],["5167",94178],["5133",60500],["5038",51433],["5134",26647.5],["5123",21484],["5176",16288],["5142",14537.57],["5221",10000],["5149",9996],["5019",1394],["5039",471],["5131",215]],"economic_expenditure_total_czk":140616690.66,"economic_financing":[["8117",130000000],["8118",-130000000],["8123",12000000],["8115",6110136.13],["8124",-5460065.09]],"economic_financing_total_czk":12650071.04,"economic_revenue":[["1211",30991743.55],["1511",21517085.13],["1121",16599167.31],["1111",11713491.97],["4216",9360032.61],["2132",7503684.88],["2111",5076156.01],["4116",4568168.17],["1345",2249023],["1113",2193523.88],["1122",2184840],["4131",2000000],["4112",1600000],["1342",1288173],["3122",1198310.8],["1112",1081871.91],["2324",1006612.04],["4113",680000],["1361",605066.79],["1386",604739.15],["3113",453564],["2141",397905.01],["2321",390000],["3121",350000],["3112",240000],["1387",237014.52],["2212",235626.76],["2112",209236],["4132",200000],["2119",198640],["4122",197960],["2310",144928],["4111",130000],["1356",127430.61],["2460",126013],["2229",87633],["1341",87400],["2139",55700],["2131",37216.4],["1334",18225.9],["1335",14390],["1381",4780.7],["2122",1251],["2133",14.52]],"economic_revenue_total_czk":127966619.62,"purpose_expenditure":[["2321",18137967.36],["6171",14053366.54],["3412",11617249.26],["3113",10057159.64],["2310",7353761.66],["3639",6937357.71],["3722",6718899.41],["2212",6635269.64],["2411",6102000],["6112",4249494.91],["3111",3773934.69],["6399",3711692],["3319",3505035.97],["3326",3321845.95],["3699",2636210.5],["5512",2350222.23],["3619",2256591.23],["3634",1948176.49],["3612",1832357.5],["3725",1744912.54],["3349",1702896.35],["6310",1660786.03],["4351",1513206.87],["3631",1447545.51],["2219",1403422.94],["3314",1376159.91],["3900",1199464.59],["3745",1109904.27],["3613",956586.91],["3419",801150],["6320",746981.03],["5311",597772.68],["4343",590250],["2115",583140.33],["3726",557367.77],["3399",488361.6],["3635",479111.6],["4359",453560],["2144",406067],["4357",370000],["3429",358733.24],["4350",340000],["2292",332490],["6330",300000],["3728",285560],["3632",265718.79],["3511",248000],["4349",157800],["3543",144000],["3421",132469],["3633",104640.8],["6402",98981],["3721",92827.2],["6114",90418.46],["3311",64330],["2143",50000],["3330",48400],["3329",30000],["3713",18027],["2221",15454.55],["3749",15000],["3114",10000],["3313",10000],["3744",6600],["3231",6000],["3545",1000],["3549",1000],["4341",1000],["4379",1000]],"purpose_expenditure_total_czk":140616690.66}},"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."}}}}