{"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:47248971","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"47248971","name":"Obec Čelistná","short_name":"Čelistná","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Pelhřimov","municipality_code":529826},"amounts":{"revenue_approved":2063250,"revenue_adjusted":3119274.72,"revenue_actual":3056480.55,"expense_approved":2293160,"expense_adjusted":4055046.08,"expense_actual":2537841.24,"tax_revenue":2127175.86,"nontax_revenue":245284.69,"capital_revenue":0,"transfer_revenue":684020,"current_expense":2282123.4,"capital_expense":255717.84,"budget_balance":518639.31,"cash_current":7090057.18,"cash_previous":7429768.34},"ratios":{"revenue_execution":0.97986898,"expense_execution":0.62584769,"balance_to_revenue":0.16968513,"cash_to_expense":2.79373551,"cash_yoy":-0.04572298,"capital_expense_share":0.10076195,"transfer_revenue_share":0.22379334},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/47248971/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/47248971"},"seo":{"slug":"celistna","path":"/cz/municipalities/celistna/"},"population":{"value":92,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2063250,"expenditure_czk":2293160,"financing_czk":229910,"balance_czk":-229910},{"stage":"revised","revenue_czk":3119274.72,"expenditure_czk":4055046.08,"financing_czk":935771.36,"balance_czk":-935771.36},{"stage":"actual","revenue_czk":3056480.55,"expenditure_czk":2537841.24,"financing_czk":-518639.31,"balance_czk":518639.31}],"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":[["5171",888000],["5169",419000],["5021",239500],["5023",220000],["5154",135000],["5139",86000],["5137",64000],["5365",60000],["5031",45000],["5032",39000],["5168",20000],["5172",10000],["5194",10000],["5221",10000],["5321",10000],["5362",10000],["5175",9000],["5167",5000],["5156",4000],["5163",3760],["5162",3000],["5161",2000],["5038",900]],"economic_expenditure_total_czk":2293160,"economic_financing":[["8115",229910]],"economic_financing_total_czk":229910,"economic_revenue":[["1211",720000],["1121",410000],["1111",255000],["1511",170000],["2111",125000],["4112",71800],["1345",67000],["1113",62000],["2141",50000],["2324",40000],["2131",32000],["1122",27000],["1112",18000],["1386",8000],["1387",4000],["2132",2100],["1341",850],["1361",500]],"economic_revenue_total_czk":2063250,"purpose_expenditure":[["2212",870000],["6171",447900],["6112",250000],["2310",135000],["1032",110000],["3722",100000],["6399",70000],["3421",66000],["3725",40000],["3631",35000],["3745",32760],["2321",30000],["3635",20000],["6320",20000],["2141",16000],["1014",12000],["3399",10000],["4359",10000],["5512",10000],["3632",3000],["6310",3000],["3319",1500],["3721",1000]],"purpose_expenditure_total_czk":2293160},"revised":{"economic_expenditure":[["5171",1608196.53],["5169",688372.34],["6121",472307.84],["5021",287996],["5023",269797],["5154",145782.93],["5139",106928],["5137",103183],["5168",62898],["5365",61000],["5031",53167],["5492",50000],["5032",43445],["5321",26632],["5172",10000],["5194",10000],["5221",10000],["5362",10000],["5175",9965],["5167",5000],["5156",4000],["5163",3866],["5019",3730.64],["5162",3000],["5161",2000],["5039",1262.8],["5038",1108],["5179",920],["5173",488]],"economic_expenditure_total_czk":4055046.08,"economic_financing":[["8115",935771.36]],"economic_financing_total_czk":935771.36,"economic_revenue":[["1211",909809.89],["1121",486841.37],["4116",424720],["1111",329283.77],["1511",215167],["4122",155000],["2111",131565.96],["4112",71800],["1345",67000],["1113",64373.81],["2141",50855.9],["2324",45085],["1122",43050],["4111",32500],["2131",32000],["1112",31738.49],["1386",17737.07],["1387",6952.01],["2132",2100],["1341",850],["1361",500],["1342",200],["1381",143.28],["1382",1.17]],"economic_revenue_total_czk":3119274.72,"purpose_expenditure":[["2212",1604716.53],["6171",574057.61],["6112",302071],["2115",255717.84],["3631",251590],["3635",207550],["1032",151223.44],["2310",135000],["3722",100000],["6399",70000],["3725",68487.21],["3421",66000],["4399",50000],["3745",43750.32],["2321",30000],["6320",20000],["2141",16000],["6114",14917.44],["2219",14221],["3118",13832],["1014",12000],["5512",10500],["3399",10000],["4359",10000],["3723",8611.69],["3319",5000],["3632",3000],["6310",3000],["3113",2800],["3721",1000]],"purpose_expenditure_total_czk":4055046.08},"actual":{"economic_expenditure":[["5171",720728.93],["5169",527973.85],["6121",255717.84],["5021",253268],["5023",248969],["5154",132724.38],["5168",62898],["5492",50000],["5137",49183],["5031",49074],["5365",44050],["5032",40086],["5139",33160],["5321",26632],["5221",10000],["5194",9844],["5362",4419],["5019",3730.64],["5175",3171],["5156",2952],["5163",2712.8],["5162",2640],["5039",1262.8],["5179",920],["5038",820],["5173",488],["5161",416]],"economic_expenditure_total_czk":2537841.24,"economic_financing":[["8118",-6885700],["8117",6000000],["8115",367060.69]],"economic_financing_total_czk":-518639.31,"economic_revenue":[["1211",909809.89],["1121",486841.37],["4116",424720],["1111",329283.77],["1511",176045],["4122",155000],["2111",117657.79],["4112",71800],["1113",64373.81],["1345",60200],["2141",50855.9],["2324",45085],["1122",43050],["4111",32500],["1112",31738.49],["2131",29586],["1386",17737.07],["1387",6952.01],["2132",2100],["1341",800],["1342",200],["1381",143.28],["1382",1.17]],"economic_revenue_total_czk":3056480.55,"purpose_expenditure":[["2212",739846.93],["6171",499055.61],["6112",271369],["2115",255717.84],["3635",187550],["1032",97047.44],["3722",88799.19],["2310",52765.34],["4399",50000],["6399",47469],["3725",43902.43],["3745",34702.32],["2321",22263.34],["3631",21941.45],["6114",14917.44],["2219",14221],["3118",13832],["2141",12775],["6320",12125],["5512",10500],["1014",10279.91],["4359",10000],["3399",9844],["3723",5212.8],["3319",3500],["3632",2952.4],["3113",2800],["6310",1846.8],["3721",605]],"purpose_expenditure_total_czk":2537841.24}},"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."}}}}