{"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:00473464","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00473464","name":"Obec Šetějovice","short_name":"Šetějovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Benešov","municipality_code":532509},"amounts":{"revenue_approved":2410000,"revenue_adjusted":3246000,"revenue_actual":3254616.58,"expense_approved":2410000,"expense_adjusted":3375610,"expense_actual":3362059.51,"tax_revenue":2148188.96,"nontax_revenue":329045.62,"capital_revenue":19650,"transfer_revenue":757732,"current_expense":3362059.51,"capital_expense":0,"budget_balance":-107442.93,"cash_current":740450.48,"cash_previous":847893.41},"ratios":{"revenue_execution":1.00265452,"expense_execution":0.99598577,"balance_to_revenue":-0.03301247,"cash_to_expense":0.22023717,"cash_yoy":-0.1267175,"capital_expense_share":0,"transfer_revenue_share":0.23281759},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00473464/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00473464"},"seo":{"slug":"setejovice","path":"/cz/municipalities/setejovice/"},"population":{"value":71,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2410000,"expenditure_czk":2410000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":3246000,"expenditure_czk":3375610,"financing_czk":129610,"balance_czk":-129610},{"stage":"actual","revenue_czk":3254616.58,"expenditure_czk":3362059.51,"financing_czk":107442.93,"balance_czk":-107442.93}],"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":[["5169",723680],["5011",400000],["5023",270000],["5021",248000],["5139",245000],["5154",195000],["5031",100000],["5032",60000],["5156",55000],["5163",27000],["5175",20000],["5194",20000],["5329",19320],["5321",10000],["5161",5000],["5162",5000],["5173",5000],["5038",2000]],"economic_expenditure_total_czk":2410000,"economic_revenue":[["1211",900000],["1121",470000],["1111",300000],["2111",270000],["1511",200000],["4112",70000],["1113",55000],["2131",50000],["1345",30000],["2132",30000],["1112",20000],["1381",15000]],"economic_revenue_total_czk":2410000,"purpose_expenditure":[["1031",998680],["3639",325000],["6112",290000],["6171",270000],["2310",200000],["2321",100000],["3722",50000],["3631",35000],["3399",30000],["6320",22000],["3745",20000],["5512",20000],["2221",19320],["3119",10000],["5213",10000],["6310",5000],["3612",3000],["3314",1000],["3721",1000]],"purpose_expenditure_total_czk":2410000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",1168210],["5011",530000],["5023",339100],["5139",295900],["5021",265400],["5154",216220],["5362",-149400],["5137",137740],["5031",125000],["5156",98510],["5032",80200],["5163",51460],["5194",51400],["5175",49290],["5329",35320],["5171",28700],["5229",13850],["5321",10500],["5499",8000],["5364",6610],["5162",3000],["5167",2900],["5038",2420],["5161",2170],["5173",1840],["5019",770],["5365",500]],"economic_expenditure_total_czk":3375610,"economic_financing":[["8115",129610]],"economic_financing_total_czk":129610,"economic_revenue":[["1211",920000],["1121",493000],["4116",435000],["1111",335000],["1511",236000],["4122",200000],["2131",151000],["2111",94500],["4112",71800],["1113",65000],["2324",44800],["4216",38300],["2132",36000],["1112",32000],["1345",30000],["3111",19650],["1386",17000],["4111",12640],["1334",7000],["1387",7000],["1381",200],["1361",100],["2141",10]],"economic_revenue_total_czk":3246000,"purpose_expenditure":[["1031",1546730],["3639",406500],["6112",374100],["6171",290240],["5512",200390],["2310",190300],["6399",-150200],["3399",112100],["2321",112000],["3631",88000],["3722",68200],["3745",36800],["6320",34400],["2221",19320],["3119",15500],["6114",12670],["3412",10000],["6310",5260],["1019",2000],["3721",1300]],"purpose_expenditure_total_czk":3375610},"actual":{"economic_expenditure":[["5169",1165511.21],["5011",529335],["5023",339011],["5139",294840.24],["5021",262796],["5154",213674.13],["5362",-149317],["5137",137433],["5031",124361],["5156",97421.5],["5032",79151],["5163",51320.2],["5194",51315.73],["5175",49047.21],["5329",35320],["5171",28582.05],["5229",13759.53],["5321",10500],["5499",8000],["5364",6608],["5162",2916.71],["5167",2818],["5038",2415],["5161",2142],["5173",1832],["5019",766],["5365",500]],"economic_expenditure_total_czk":3362059.51,"economic_financing":[["8115",107442.93]],"economic_financing_total_czk":107442.93,"economic_revenue":[["1211",920779.81],["1121",493783.73],["4116",434995],["1111",335497],["1511",236624.59],["4122",200000],["2131",152127.93],["2111",97176],["4112",71800],["1113",65198.41],["2324",43654.53],["4216",38296],["2132",36080],["1112",32172.14],["1345",31054],["3111",19650],["1386",17985.4],["4111",12641],["1334",7806],["1387",7049.84],["1381",138.04],["1361",100],["2141",7.16]],"economic_revenue_total_czk":3254616.58,"purpose_expenditure":[["1031",1543667.6],["3639",405689.63],["6112",373031],["6171",286515.42],["5512",200331.68],["2310",188524.95],["6399",-150112],["3399",111705.98],["2321",110844.17],["3631",86800.51],["3722",68124.85],["3745",36658.92],["6320",34358],["2221",19320],["3119",15500],["6114",12641],["3412",9922],["6310",5253.2],["1019",2000],["3721",1282.6]],"purpose_expenditure_total_czk":3362059.51}},"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."}}}}