{"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:00241130","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00241130","name":"Obec Číčovice","short_name":"Číčovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-západ","municipality_code":539147},"amounts":{"revenue_approved":7807400,"revenue_adjusted":9336448.06,"revenue_actual":9119713.26,"expense_approved":8339800,"expense_adjusted":9161848.06,"expense_actual":6343465.63,"tax_revenue":7994937.27,"nontax_revenue":574978.93,"capital_revenue":0,"transfer_revenue":549797.06,"current_expense":6266388.63,"capital_expense":77077,"budget_balance":2776247.63,"cash_current":8227072.86,"cash_previous":6178145.23},"ratios":{"revenue_execution":0.97678616,"expense_execution":0.69237839,"balance_to_revenue":0.30442269,"cash_to_expense":1.29693662,"cash_yoy":0.33164122,"capital_expense_share":0.01215061,"transfer_revenue_share":0.06028666},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00241130/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00241130"},"seo":{"slug":"cicovice","path":"/cz/municipalities/cicovice/"},"population":{"value":335,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":7807400,"expenditure_czk":8339800,"financing_czk":532400,"balance_czk":-532400},{"stage":"revised","revenue_czk":9336448.06,"expenditure_czk":9161848.06,"financing_czk":-174600,"balance_czk":174600},{"stage":"actual","revenue_czk":9119713.26,"expenditure_czk":6343465.63,"financing_czk":-2776247.63,"balance_czk":2776247.63}],"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":[["5023",1500000],["5169",1326500],["6121",1200000],["5171",1140000],["5031",485000],["5021",426800],["5011",400000],["6119",300000],["5154",260000],["5032",240000],["5141",210000],["5139",194000],["5137",95000],["5153",80000],["5323",60000],["5156",50000],["5166",50000],["5168",40000],["5163",37000],["5175",35000],["5222",35000],["5492",32000],["5339",30000],["5329",20000],["5162",17000],["5133",15000],["5167",10000],["5903",10000],["5321",7500],["5038",5000],["5132",5000],["5134",5000],["5161",5000],["5173",5000],["5179",3500],["5041",2000],["5221",2000],["5136",1500]],"economic_expenditure_total_czk":8339800,"economic_financing":[["8115",1259720],["8124",-727320]],"economic_financing_total_czk":532400,"economic_revenue":[["1211",2900000],["1121",1600000],["1111",1000000],["1511",950000],["1345",290000],["1113",240000],["2132",240000],["2324",150000],["1342",85000],["1112",80000],["4112",72600],["2111",70000],["1386",40000],["1381",30000],["1387",25000],["1341",16000],["2131",15300],["1361",2500],["2141",1000]],"economic_revenue_total_czk":7807400,"purpose_expenditure":[["6112",2020000],["6171",1133500],["3631",960000],["3633",800000],["3745",756000],["3722",430000],["2212",330000],["3725",310000],["3635",300000],["6310",226000],["2219",200000],["3726",160000],["3399",144000],["3412",120000],["3613",75000],["2292",60000],["3721",45000],["3632",37000],["3349",33000],["3113",30000],["3322",25000],["4319",25000],["3636",20000],["6320",20000],["3421",15000],["3429",15000],["5512",11000],["3639",10000],["5213",10000],["3326",7000],["1014",6500],["3319",3800],["3549",2000]],"purpose_expenditure_total_czk":8339800},"revised":{"economic_expenditure":[["5169",1659596],["5023",1559000],["5171",1202262],["6121",1100000],["5031",496100],["5011",458000],["5021",457356],["5154",329000],["6119",300000],["5032",240000],["5139",238130.06],["5141",210000],["5137",137200],["5365",114450],["5153",80000],["6122",77100],["5323",60000],["5156",50000],["5166",50000],["5222",45000],["5175",40364],["5168",40000],["5163",37050],["5492",32000],["5339",30000],["5329",20340],["5167",20000],["5162",17000],["5903",10000],["5136",8500],["5321",7500],["5038",5000],["5132",5000],["5134",5000],["5161",5000],["5173",5000],["5179",3500],["5362",3400],["5041",2000],["5221",2000]],"economic_expenditure_total_czk":9161848.06,"economic_financing":[["8124",-727320],["8115",552720]],"economic_financing_total_czk":-174600,"economic_revenue":[["1211",3083532],["1121",1735000],["1511",1250000],["1111",1135000],["4222",308000],["1345",299500],["1113",240000],["2132",205000],["2324",199419],["4129",146468],["1122",114450],["1112",111000],["2119",101000],["1342",90000],["4112",76500],["1386",60000],["2111",53187],["1381",30000],["1387",25000],["2131",23800],["4111",18829.06],["1341",16000],["2322",10763],["1361",2500],["2141",1000],["1334",500]],"economic_revenue_total_czk":9336448.06,"purpose_expenditure":[["6112",2089000],["6171",1410073],["3745",861076.06],["3633",800000],["3631",740526.94],["2212",601000],["3722",434000],["3725",310000],["3635",300000],["6310",226000],["3412",181000],["3726",160000],["3399",149000],["6399",114450],["3632",79000],["3613",75000],["3723",68600],["2292",60000],["2219",59519],["2334",47000],["3721",45000],["1014",44830],["5311",38800],["3349",33000],["3113",30000],["3322",25000],["4319",25000],["6114",20123.06],["3421",20000],["3429",20000],["3636",20000],["6320",20000],["3639",13400],["5512",11000],["5213",10000],["3314",7650],["3326",7000],["3319",3800],["3549",2000]],"purpose_expenditure_total_czk":9161848.06},"actual":{"economic_expenditure":[["5023",1558537],["5169",1210928.49],["5171",827500.18],["5031",469033],["5011",427562],["5021",386462],["5154",302276.4],["5141",153482.17],["5032",152234],["5139",141951.74],["5365",114450],["5137",101579.39],["6122",77077],["5166",47070],["5323",43653],["5222",40000],["5168",38926.2],["5175",38606],["5153",32120],["5492",30500],["5339",30000],["5163",27568.8],["5156",23688],["5329",20340],["5162",14247.86],["5136",6100],["5321",6000],["5167",4700],["5161",4614],["5362",3362],["5179",3278.4],["5038",2106],["5221",2000],["5134",1512]],"economic_expenditure_total_czk":6343465.63,"economic_financing":[["8115",-2048927.63],["8124",-727320]],"economic_financing_total_czk":-2776247.63,"economic_revenue":[["1211",3061522.64],["1121",1642333.47],["1511",1236354.17],["1111",1129629.12],["4222",308000],["1345",298182],["1113",216804.13],["2324",198657.29],["2132",196660],["4129",146468],["1122",114450],["1112",106995.6],["2119",101000],["1342",88665],["4112",76500],["1386",59819.32],["2111",47721],["1387",23447.23],["2131",19543],["4111",18829.06],["1341",14600],["2322",10763],["1361",1260],["2141",634.64],["1381",455.49],["1334",419.1]],"economic_revenue_total_czk":9119713.26,"purpose_expenditure":[["6112",2006556],["6171",1118580.22],["2212",588317.88],["3745",545913.44],["3722",433825.43],["3725",302499.96],["3631",228056.24],["6310",163812.97],["3726",146338.29],["3412",137652.1],["6399",114450],["3399",91269],["3632",72521.14],["2334",47000],["2292",43653],["5311",38719],["3721",36615.81],["1014",32664],["3113",30000],["3349",23866.24],["4319",23500],["6114",20123.06],["3421",20000],["3429",20000],["6320",16190],["3613",10420.85],["3314",7610],["3723",6050],["5512",6000],["3639",3362],["3326",3000],["3322",2899],["3549",2000]],"purpose_expenditure_total_czk":6343465.63}},"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."}}}}