{"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:00236764","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00236764","name":"Obec Cítov","short_name":"Cítov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mělník","municipality_code":534731},"amounts":{"revenue_approved":51620000,"revenue_adjusted":54178433.37,"revenue_actual":54732061.21,"expense_approved":51620000,"expense_adjusted":54927329,"expense_actual":47400389.75,"tax_revenue":29842660.78,"nontax_revenue":5169408.52,"capital_revenue":18290374.54,"transfer_revenue":1429617.37,"current_expense":31542706.16,"capital_expense":15857683.59,"budget_balance":7331671.46,"cash_current":38803842.24,"cash_previous":31472170.78},"ratios":{"revenue_execution":1.0102186,"expense_execution":0.8629655,"balance_to_revenue":0.1339557,"cash_to_expense":0.81863973,"cash_yoy":0.23295729,"capital_expense_share":0.33454754,"transfer_revenue_share":0.02612029},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00236764/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00236764"},"seo":{"slug":"citov-00236764","path":"/cz/municipalities/citov-00236764/"},"population":{"value":1307,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":51620000,"expenditure_czk":51620000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":54178433.37,"expenditure_czk":54927329,"financing_czk":748895.63,"balance_czk":-748895.63},{"stage":"actual","revenue_czk":54732061.21,"expenditure_czk":47400389.75,"financing_czk":-7331671.46,"balance_czk":7331671.46}],"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",10922100],["6121",10795000],["5171",4623000],["5011",4400000],["5362",4020000],["5023",2300000],["5154",1865000],["5031",1573000],["5331",1500000],["6122",1172000],["5139",1110100],["5901",1059300],["6130",1000000],["5021",868000],["5032",619000],["5153",472000],["5222",416000],["5156",410000],["5137",395500],["5163",277000],["5194",225000],["5499",214000],["5168",200000],["5166",150000],["6119",150000],["5173",100000],["5323",100000],["5903",80000],["5162",78800],["5151",76000],["5175",75000],["5132",65000],["5167",63000],["5041",62000],["5164",50000],["5133",25000],["5339",24000],["5038",22700],["5179",15000],["5161",11000],["5223",10000],["5492",10000],["5136",7000],["5141",3000],["5365",2500],["5131",2000],["5221",2000]],"economic_expenditure_total_czk":51620000,"economic_revenue":[["3111",20272770],["1211",12000000],["1121",6000000],["1111",4000000],["2111",2434400],["1511",1950000],["1345",1120000],["1113",750000],["2132",647600],["2324",470000],["2141",400000],["2131",366000],["1112",300000],["4112",300000],["2321",240000],["1386",100000],["3112",82280],["1387",50000],["4111",31000],["1361",30000],["1341",26000],["2119",25950],["1334",15000],["2133",5000],["2212",2000],["1343",1000],["2112",1000]],"economic_revenue_total_czk":51620000,"purpose_expenditure":[["3613",7835000],["2212",5005000],["3745",4350000],["6399",4000000],["6171",3900000],["3412",3487000],["2219",3230000],["6112",3060000],["2321",2650000],["3639",1950000],["3113",1800000],["3631",1400000],["3722",1320000],["3399",1000000],["3725",950000],["5512",770000],["3392",760000],["3723",748000],["3632",610000],["3612",515000],["2310",400000],["3314",330000],["3429",200000],["3635",150000],["3721",130000],["3726",125000],["3419",120000],["3341",110000],["2292",100000],["3633",100000],["5213",100000],["6320",95000],["2115",70000],["2221",50000],["3421",50000],["6114",31000],["3319",20000],["3326",20000],["4357",20000],["4359",20000],["6310",15000],["3349",10000],["1014",5000],["3599",3000],["3522",2000],["3900",2000],["4379",2000]],"purpose_expenditure_total_czk":51620000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",17290500],["5169",8841145],["5011",4304500],["5171",4164600],["5362",4029170],["5023",2300000],["5331",2000000],["5031",1691220],["5154",1520400],["5021",1389451],["5139",1236090],["5137",751500],["5032",657850],["6122",638500],["5153",469500],["5222",419000],["5156",402000],["5365",346030],["5163",302000],["5168",252200],["5499",227800],["5166",205000],["5194",182700],["6130",150000],["5901",112700],["5151",104100],["5173",102214],["5323",100000],["5903",80000],["5175",76719],["5162",73300],["5167",73000],["5041",66000],["5164",50000],["5179",48000],["5132",45000],["5213",34325],["5339",34000],["5133",28800],["5172",27000],["5038",24900],["5492",24500],["5161",13515],["6119",10500],["5223",10000],["5136",4600],["5192",4000],["5141",3000],["5131",2000],["5221",2000],["6322",2000]],"economic_expenditure_total_czk":54927329,"economic_financing":[["8115",748895.63]],"economic_financing_total_czk":748895.63,"economic_revenue":[["3111",19705934.61],["1211",11659170],["1121",6000000],["1111",4000000],["2111",2407200],["1511",2100000],["1345",1145000],["1113",850000],["3112",649115.39],["2132",608400],["2324",604400],["4216",587085.39],["1122",512830],["4116",511095.98],["2141",400000],["2131",366000],["1112",360000],["3113",352816],["4112",304600],["2122",300000],["2321",251000],["1386",250000],["1387",100000],["1361",30000],["4111",26836],["1341",26000],["2119",25950],["2310",20000],["1334",11800],["2133",5000],["1335",3200],["2212",2000],["1343",1000],["2112",1000],["2329",1000]],"economic_revenue_total_czk":54178433.37,"purpose_expenditure":[["2212",8105000],["3613",4835000],["2219",4830000],["3745",4500000],["6399",4350000],["6171",3900000],["6112",3060000],["2321",2650000],["3639",2250000],["3113",2100000],["3412",1786000],["3612",1566000],["3722",1420000],["3631",1400000],["3399",1000000],["3725",950000],["3392",845000],["5512",770000],["3723",648000],["3632",610000],["2310",550000],["3726",535000],["2115",510000],["3314",365000],["3429",200000],["3635",150000],["3721",130000],["3419",120000],["3341",110000],["2292",100000],["3633",100000],["5213",100000],["6320",95000],["2221",50000],["3421",50000],["3900",36325],["6114",29004],["3319",20000],["3326",20000],["4357",20000],["4359",20000],["6310",15000],["3349",12000],["1014",5000],["4379",5000],["3599",3000],["3522",2000]],"purpose_expenditure_total_czk":54927329},"actual":{"economic_expenditure":[["6121",15450915.94],["5169",8420693.48],["5011",4191658],["5362",3253067.93],["5023",2271351],["5331",2000000],["5171",1986105.28],["5031",1615588],["5154",1245678.51],["5021",1123816],["5139",1047879.89],["5032",636283],["5137",622295.94],["5153",459096.3],["6122",404767.65],["5222",380000],["5365",344230],["5163",272667.42],["5168",250929.62],["5156",246497.74],["5499",205903],["5166",200660.25],["5194",166880.33],["5151",85992],["5175",67018.8],["5041",63039.3],["5162",55835.2],["5179",47900],["5167",39895],["5173",37806],["5213",34325],["5323",33670],["5172",26050.27],["5492",24500],["5038",19467],["5132",18277],["5164",15128.9],["5161",12285],["5339",10000],["5133",3627],["5192",2755],["5221",2000],["6322",2000],["5136",1853]],"economic_expenditure_total_czk":47400389.75,"economic_financing":[["8117",15000000],["8118",-12500000],["8115",-9831671.46]],"economic_financing_total_czk":-7331671.46,"economic_revenue":[["3111",17350153.15],["1211",12570763.35],["1121",6731194.99],["1111",4582754.3],["1511",2739690.52],["2111",2656992.51],["1345",1142005],["1113",889652.69],["2132",711714.61],["2324",667628.41],["3112",587405.39],["4216",587085.39],["4116",511095.98],["2131",498009.9],["1112",438744.26],["3113",352816],["1122",340830],["4112",304600],["2122",300000],["1386",245239.43],["2141",236154.09],["1387",96114.79],["2119",46222],["2310",38322],["1361",29810],["4111",26836],["1341",25892],["2321",11000],["1334",4913.1],["1335",3106.16],["2133",2420],["1381",1950.19],["2329",945]],"economic_revenue_total_czk":54732061.21,"purpose_expenditure":[["2212",7180243.88],["2219",4403322.13],["3745",4154559.61],["3613",3720701.44],["6171",3601085.6],["6399",3585897.93],["6112",2971992],["3639",2054333.29],["3113",2019051.45],["2321",1820628.56],["3412",1566648.04],["3612",1559921.79],["3722",1415180.93],["3631",1286244.19],["3399",942292.22],["3725",937851.34],["5512",612924.67],["2310",517155],["2115",506370],["3726",469298.74],["3392",411714.38],["3723",402756.99],["3314",334329.36],["3429",187000],["3635",139260],["3632",132331.8],["3721",127669.53],["3419",104000],["6320",75486],["3900",36325],["2292",33670],["6114",29004],["3319",19980],["3421",11804],["3349",11520],["6310",9248],["4359",5000],["4379",3000],["3341",587.88]],"purpose_expenditure_total_czk":47400389.75}},"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."}}}}