{"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:00241148","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00241148","name":"Obec Čisovice","short_name":"Čisovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-západ","municipality_code":539155},"amounts":{"revenue_approved":62769964,"revenue_adjusted":70378912.17,"revenue_actual":57614462.04,"expense_approved":76711940.12,"expense_adjusted":77843985.72,"expense_actual":58108439.08,"tax_revenue":28922404.98,"nontax_revenue":6862045.29,"capital_revenue":116750,"transfer_revenue":21713261.77,"current_expense":16721827.59,"capital_expense":41386611.49,"budget_balance":-493977.04,"cash_current":33504944.62,"cash_previous":27878580.24},"ratios":{"revenue_execution":0.81863246,"expense_execution":0.74647307,"balance_to_revenue":-0.00857384,"cash_to_expense":0.57659344,"cash_yoy":0.20181675,"capital_expense_share":0.71223065,"transfer_revenue_share":0.37687173},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00241148/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00241148"},"seo":{"slug":"cisovice","path":"/cz/municipalities/cisovice/"},"population":{"value":1198,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":62769964,"expenditure_czk":76711940.12,"financing_czk":13941976.12,"balance_czk":-13941976.12},{"stage":"revised","revenue_czk":70378912.17,"expenditure_czk":77843985.72,"financing_czk":7465073.55,"balance_czk":-7465073.55},{"stage":"actual","revenue_czk":57614462.04,"expenditure_czk":58108439.08,"financing_czk":493977.04,"balance_czk":-493977.04}],"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",55100000],["5169",6160000],["5331",2381000],["5171",2150000],["5023",1500000],["6130",1500000],["5011",1200000],["5323",1148000],["5329",1040000],["5031",610000],["5365",580650],["5154",503000],["6122",400000],["5139",362000],["5321",333000],["5178",328290.12],["5032",280000],["5021",174000],["5137",170000],["5156",150000],["5168",150000],["5153",145000],["5151",92000],["5163",87000],["5222",72000],["5194",25000],["5175",15000],["5162",12000],["5038",10000],["5167",10000],["5903",10000],["5161",7000],["5362",5000],["5164",2000]],"economic_expenditure_total_czk":76711940.12,"economic_financing":[["8123",10164000],["8115",3777976.12]],"economic_financing_total_czk":13941976.12,"economic_revenue":[["4222",31590000],["1211",11000000],["1121",6500000],["1111",3800000],["1511",2500000],["1345",1600000],["2132",1120744],["4116",1024870],["1113",900000],["2324",788800],["1122",580650],["1112",300000],["4112",277400],["1381",150000],["1386",130000],["3111",100000],["4121",100000],["2229",65000],["2310",65000],["1387",60000],["1341",40000],["2131",40000],["1334",20000],["1361",10000],["2112",5000],["2111",1500],["2141",1000]],"economic_revenue_total_czk":62769964,"purpose_expenditure":[["2321",56020000],["3113",3821000],["3639",3077000],["6112",1900000],["3722",1725000],["6171",1381000],["2292",1148000],["3612",1047000],["3723",1005000],["2212",970000],["3412",885000],["2339",600000],["6399",580650],["2310",560000],["3631",558290.12],["3613",425000],["5512",255000],["3314",102000],["3326",100000],["3349",100000],["3745",80000],["3392",70000],["6320",60000],["3721",50000],["3319",47000],["6409",47000],["3399",35000],["5399",18000],["4351",15000],["5213",15000],["6310",15000]],"purpose_expenditure_total_czk":76711940.12},"revised":{"economic_expenditure":[["6121",56460233.4],["5169",4650492],["5331",2381000],["5171",2202362],["5023",1500000],["6130",1500000],["5329",1375000],["5011",1249000],["5323",844000],["5154",641138],["5031",609000],["5365",580650],["6122",551030],["5336",539660.8],["5139",486203],["5321",333000],["5178",328290.12],["5032",280000],["5137",211070],["5021",208170],["5153",189176],["5168",155154.6],["5156",153000],["5163",111120],["5151",108500],["5222",72000],["5194",25000],["5811",21156.8],["5175",15000],["5162",12900],["5038",10000],["5167",10000],["5903",10000],["5161",9879],["5362",5000],["5164",3800],["5134",2000]],"economic_expenditure_total_czk":77843985.72,"economic_financing":[["8123",10164000],["8115",-2698926.45]],"economic_financing_total_czk":7465073.55,"economic_revenue":[["4213",29424780],["1211",11835900],["1121",6500000],["2321",4514192],["1111",4301000],["1511",2500000],["4116",1685870.8],["1345",1651500],["4222",1198000],["2132",1126744],["4113",1067220],["2324",1031309],["1113",900000],["1122",580650],["1112",413100],["3111",300000],["4112",277400],["1386",230900],["1381",150000],["4121",140000],["2310",98100],["1387",90500],["2229",73777.25],["2131",68972],["1334",55000],["1335",51360.52],["4111",50966.6],["1341",42000],["1361",10000],["2112",6920],["2111",1750],["2141",1000]],"economic_revenue_total_czk":70378912.17,"purpose_expenditure":[["2321",55489000],["3113",4360660.8],["3639",3077000],["6112",1900000],["3722",1605000],["6171",1381000],["3412",1192500],["3612",1174000],["3723",1125000],["2310",1080000],["2212",866233.4],["2292",844000],["2339",600000],["6399",580650],["3631",558290.12],["3613",425000],["6409",382000],["5512",341000],["3349",105432],["3314",102000],["3326",100000],["3392",92176],["6320",84000],["3745",80000],["3399",65000],["6114",50966.6],["3721",50000],["3319",47000],["3632",22956.8],["5399",18000],["6310",15120],["4351",15000],["5213",15000]],"purpose_expenditure_total_czk":77843985.72},"actual":{"economic_expenditure":[["6121",39503556.99],["5169",3686660.84],["5331",2381000],["5171",1708988.82],["6130",1442917],["5329",1366728],["5023",1157068],["5011",1045950],["5323",843548],["5365",580650],["5336",539660.8],["5154",531518.29],["5031",504050],["6122",440137.5],["5139",367906.4],["5178",328290.12],["5321",305979.4],["5032",202500],["5021",197225],["5153",176450],["5137",171947.26],["5156",151630],["5168",114965.53],["5163",108961.8],["5151",105094],["5222",63757],["5811",21156.8],["5194",14065],["5162",12768.53],["5175",9575],["5161",8837],["5038",4654],["5164",3797],["5362",3000],["5134",1765],["5167",1680]],"economic_expenditure_total_czk":58108439.08,"economic_financing":[["8123",6120341.42],["8115",-5626364.38]],"economic_financing_total_czk":493977.04,"economic_revenue":[["4213",17740120.21],["1211",11835809.08],["1121",6337499.03],["2321",4514192],["1111",4300860.17],["1511",2486438.37],["4116",1685870.8],["1345",1651491],["4222",1198000],["2132",1095792],["2324",1010485.05],["1113",837631.85],["4113",620904.16],["1122",580650],["1112",413085.58],["4112",277400],["1386",230896.63],["4121",140000],["3111",116750],["1387",90493.38],["2310",90437],["2229",73777.25],["2131",68972],["1334",54637.2],["1335",51360.52],["4111",50966.6],["1341",41170],["1361",8545],["2112",6920],["1381",1837.17],["2111",798],["2141",671.99]],"economic_revenue_total_czk":57614462.04,"purpose_expenditure":[["2321",38888886.7],["3113",4268902.8],["3639",2697369.08],["6112",1494255],["6171",1182085.92],["3612",1172987],["3412",1166345.77],["3722",1133701.94],["3723",1097074.02],["2292",843548],["2310",770630.87],["2339",595336],["6399",580650],["3631",443899.22],["6409",376812],["3613",304565.38],["5512",277251.51],["2212",195445.79],["3349",105432],["3392",90262],["3314",86909],["6320",83597],["6114",50966.6],["3745",49973],["3399",40268.18],["3721",24357.3],["3632",22956.8],["3319",22878],["5399",18000],["6310",15112.8],["4351",7979.4]],"purpose_expenditure_total_czk":58108439.08}},"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."}}}}