{"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:00662780","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00662780","name":"Obec Cetyně","short_name":"Cetyně","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Příbram","municipality_code":564419},"amounts":{"revenue_approved":4123464,"revenue_adjusted":4643495.28,"revenue_actual":4619373.16,"expense_approved":4785500,"expense_adjusted":6139356.03,"expense_actual":2689170.63,"tax_revenue":3310709.78,"nontax_revenue":933955.64,"capital_revenue":47376,"transfer_revenue":327331.74,"current_expense":2385108.13,"capital_expense":304062.5,"budget_balance":1930202.53,"cash_current":9243745.05,"cash_previous":7313542.52},"ratios":{"revenue_execution":0.99480518,"expense_execution":0.43802161,"balance_to_revenue":0.41784945,"cash_to_expense":3.43739625,"cash_yoy":0.26392169,"capital_expense_share":0.11306925,"transfer_revenue_share":0.07086064},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00662780/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00662780"},"seo":{"slug":"cetyne","path":"/cz/municipalities/cetyne/"},"population":{"value":147,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4123464,"expenditure_czk":4785500,"financing_czk":662036,"balance_czk":-662036},{"stage":"revised","revenue_czk":4643495.28,"expenditure_czk":6139356.03,"financing_czk":1495860.75,"balance_czk":-1495860.75},{"stage":"actual","revenue_czk":4619373.16,"expenditure_czk":2689170.63,"financing_czk":-1930202.53,"balance_czk":1930202.53}],"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",2000000],["5171",1035000],["5169",743000],["5023",280000],["5154",168000],["5021",144500],["5909",100000],["5156",60000],["5163",50000],["5194",37000],["5139",33000],["5168",30000],["5032",25000],["5175",20000],["5173",15000],["5903",10000],["5162",8000],["5323",8000],["5229",5000],["5329",5000],["5222",3000],["5492",3000],["5161",2000],["5038",1000]],"economic_expenditure_total_czk":4785500,"economic_financing":[["8115",662036]],"economic_financing_total_czk":662036,"economic_revenue":[["1211",1433712],["1121",736184],["2111",566000],["1111",515032],["1511",205000],["1345",170000],["2141",150000],["1113",92344],["4112",57400],["2324",50000],["3111",50000],["1112",43792],["2132",25000],["1343",18000],["1381",6000],["1341",5000]],"economic_revenue_total_czk":4123464,"purpose_expenditure":[["2212",2050000],["3639",1005000],["6112",320000],["2321",270000],["6171",192000],["3723",180000],["1032",170000],["3722",170000],["1031",105000],["5512",58000],["3631",52500],["3399",52000],["3745",50000],["6320",30000],["1036",26000],["3721",12000],["2341",10000],["5213",10000],["2292",8000],["3111",5000],["3419",5000],["3543",3000],["3319",2000]],"purpose_expenditure_total_czk":4785500},"revised":{"economic_expenditure":[["6121",2132378.03],["5171",1137872],["5169",1033535],["5023",309000],["5021",262233.06],["6122",255712],["5154",211600],["5137",195936],["5139",151606.94],["5909",62000],["5163",50304],["5365",48720],["5156",42760],["5194",36400],["5032",30900],["5168",30000],["5173",28520],["5175",20079],["5162",14100],["5167",13000],["5134",10400],["5166",10000],["5903",10000],["5323",8000],["5362",6500],["5031",6400],["5229",5000],["5329",5000],["5221",4000],["5222",3000],["5492",3000],["5038",1000],["5161",400]],"economic_expenditure_total_czk":6139356.03,"economic_financing":[["8115",1495860.75]],"economic_financing_total_czk":1495860.75,"economic_revenue":[["1211",1433712],["1121",736184],["2111",680350],["1111",515032],["1511",205000],["1345",170000],["2141",150000],["1113",92344],["4213",87620],["4122",80000],["4113",63040],["4112",57400],["2324",50000],["3111",50000],["1122",48720],["1112",43792],["2131",34389],["4111",32500],["1386",27193.01],["2132",25000],["4116",21704],["1343",18000],["1387",10515.27],["1381",6000],["1341",5000]],"economic_revenue_total_czk":4643495.28,"purpose_expenditure":[["2212",2022275.03],["3639",1182500],["6171",663404],["6112",365500],["1032",321000],["2321",299815],["3723",241000],["3722",170000],["3745",168687],["3399",159160],["5512",159000],["1031",105000],["3631",64500],["6399",51720],["6114",34390],["6320",30000],["1036",26000],["3721",12000],["2341",10000],["5213",10000],["2310",9205],["2292",8000],["3111",5000],["3419",5000],["6310",5000],["3543",3000],["3741",3000],["3319",2000],["5519",1200],["3421",1000],["3549",1000]],"purpose_expenditure_total_czk":6139356.03},"actual":{"economic_expenditure":[["5169",722464.45],["5171",379551.86],["5023",308958],["6122",248580],["5021",234405],["5154",191732.29],["5139",132446.75],["5137",110063.02],["6121",55482.5],["5365",48720],["5163",45998.6],["5032",30347],["5168",27393.59],["5173",27120],["5175",15417.94],["5156",14868],["5194",14852],["5162",14045.63],["5167",12660],["5134",9991],["5166",9111],["5323",6650],["5362",6294],["5031",6242],["5229",5000],["5329",5000],["5221",4000],["5492",1000],["5038",400],["5161",376]],"economic_expenditure_total_czk":2689170.63,"economic_financing":[["8115",-1931599.53],["8901",1397]],"economic_financing_total_czk":-1930202.53,"economic_revenue":[["1211",1407679.97],["1121",753147.45],["2111",671670],["1111",512296.24],["1511",238892.2],["1345",158060],["2141",145936.14],["1113",99595.95],["4213",87620],["4122",80000],["4113",63040],["4112",57400],["1112",49101.56],["2131",48862],["1122",48720],["3111",47376],["2324",43487.5],["1386",27438.51],["2132",24000],["4116",21704],["4111",17567.74],["1387",10754.95],["1341",3900],["1334",897.3],["1381",222.38],["1382",3.27]],"economic_revenue_total_czk":4619373.16,"purpose_expenditure":[["6171",644704.66],["6112",363640],["1032",320152.24],["3639",279541.74],["3723",240685],["2321",232018.92],["3745",144535.42],["3399",134086.78],["2212",51797.5],["6399",51720],["1031",48243],["3631",46613.43],["5512",41073.55],["6320",28465],["6114",19673.14],["2310",9133],["2292",6650],["2341",5761.65],["3111",5000],["3419",5000],["6310",4498.6],["3741",3000],["5519",1032],["3543",1000],["3549",1000],["3421",145]],"purpose_expenditure_total_czk":2689170.63}},"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."}}}}