{"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:00473511","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00473511","name":"Obec Ctiboř","short_name":"Ctiboř","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Benešov","municipality_code":532690},"amounts":{"revenue_approved":4414000,"revenue_adjusted":5172260,"revenue_actual":5038624.54,"expense_approved":5064000,"expense_adjusted":5642250,"expense_actual":4591712.27,"tax_revenue":4168481.34,"nontax_revenue":687822.2,"capital_revenue":0,"transfer_revenue":182321,"current_expense":2262696.08,"capital_expense":2329016.19,"budget_balance":446912.27,"cash_current":10373947.61,"cash_previous":9927035.34},"ratios":{"revenue_execution":0.97416304,"expense_execution":0.81380872,"balance_to_revenue":0.08869728,"cash_to_expense":2.2592765,"cash_yoy":0.04501971,"capital_expense_share":0.50722172,"transfer_revenue_share":0.03618468},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00473511/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00473511"},"seo":{"slug":"ctibor","path":"/cz/municipalities/ctibor/"},"population":{"value":175,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4414000,"expenditure_czk":5064000,"financing_czk":650000,"balance_czk":-650000},{"stage":"revised","revenue_czk":5172260,"expenditure_czk":5642250,"financing_czk":469990,"balance_czk":-469990},{"stage":"actual","revenue_czk":5038624.54,"expenditure_czk":4591712.27,"financing_czk":-446912.27,"balance_czk":446912.27}],"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",2370000],["5169",900000],["5171",275000],["5023",270000],["5021",248000],["5139",160000],["5321",128000],["5137",117000],["5154",100000],["5365",100000],["6122",50000],["6130",50000],["5329",47600],["5175",45000],["5032",35000],["5156",33000],["5163",30000],["5162",25000],["5166",15000],["5019",10000],["5172",10000],["5194",10000],["5167",7000],["5222",7000],["5223",5000],["5039",4000],["5161",4000],["5362",3000],["5134",2000],["5136",2000],["5903",1000],["5038",400]],"economic_expenditure_total_czk":5064000,"economic_financing":[["8115",650000]],"economic_financing_total_czk":650000,"economic_revenue":[["1211",1500000],["1121",900000],["1111",500000],["1511",400000],["2141",300000],["1345",200000],["1113",150000],["2131",90000],["1122",80000],["4112",75000],["2111",65000],["1112",35000],["1346",35000],["1334",30000],["1386",20000],["1387",20000],["1341",7000],["1343",5000],["1361",1000],["2119",1000]],"economic_revenue_total_czk":4414000,"purpose_expenditure":[["2341",1300000],["6171",739400],["2321",515000],["2310",510000],["3639",327000],["6112",305000],["3631",220000],["2212",210000],["3722",137000],["1032",130000],["5512",128000],["6399",100000],["3723",85000],["3745",65000],["3113",55000],["3111",50000],["2292",47600],["3421",40000],["3635",30000],["3399",25000],["3632",16000],["3319",10000],["6310",8000],["3721",5000],["6221",5000],["5213",1000]],"purpose_expenditure_total_czk":5064000},"revised":{"economic_expenditure":[["6121",2231680],["5169",959990],["5171",510000],["5139",313840],["5023",300960],["5021",280290],["6119",150000],["5137",117000],["5154",100260],["5365",100000],["6122",100000],["5321",80000],["6130",50000],["5329",47600],["5175",46410],["5163",37000],["5032",35000],["5156",33280],["5362",25390],["5162",25000],["5166",15000],["5223",15000],["5019",14140],["5222",11040],["5172",10000],["5194",10000],["5167",7000],["5039",5730],["5161",4000],["5136",3240],["5134",2000],["5903",1000],["5038",400]],"economic_expenditure_total_czk":5642250,"economic_financing":[["8115",469990]],"economic_financing_total_czk":469990,"economic_revenue":[["1211",1662920],["1121",900000],["1111",610340],["1511",433380],["2111",373540],["2141",221310],["1345",200000],["1113",150000],["1122",92610],["4216",91880],["2131",90000],["4112",71800],["1112",58150],["2324",49060],["1346",35000],["1386",32520],["4111",32500],["1334",30000],["1387",20000],["1341",7000],["1343",5000],["2119",4000],["1361",1000],["1381",250]],"economic_revenue_total_czk":5172260,"purpose_expenditure":[["2341",1359100],["6171",770930],["2321",516290],["2310",411290],["3639",395560],["6112",338960],["3722",240340],["2212",230000],["3631",220260],["3745",186110],["3635",180000],["5512",165000],["1032",130000],["6399",122390],["3723",85000],["2292",47600],["3113",46000],["3399",40460],["3421",40000],["3111",30000],["6114",18680],["3632",16000],["3319",12280],["3326",10000],["3330",10000],["6310",8000],["3721",5000],["6221",5000],["3725",1000],["5213",1000]],"purpose_expenditure_total_czk":5642250},"actual":{"economic_expenditure":[["6121",2161656.19],["5169",718176.85],["5171",309346.73],["5023",300958],["5021",187722],["5139",181819.2],["6119",125350],["5154",100256.61],["5365",92610],["5321",80000],["5137",79591],["5329",47600],["6122",42000],["5032",27092],["5163",26767.8],["5175",25489],["5362",22823],["5162",15012.89],["5222",10038],["5223",10000],["5156",9885],["5019",9337],["5136",3240],["5039",3162],["5161",1369],["5038",400],["6130",10]],"economic_expenditure_total_czk":4591712.27,"economic_financing":[["8118",-7100000],["8117",6800000],["8115",-146912.27]],"economic_financing_total_czk":-446912.27,"economic_revenue":[["1211",1662910.89],["1121",892730.83],["1111",610337.08],["1511",433377.77],["2111",326349.11],["2141",221303.14],["1345",190300],["1113",117790.75],["1122",92610],["4216",91872],["2131",87273],["4112",71800],["1112",58148.23],["2324",48896.95],["1386",32511.27],["1346",29350],["1334",26487],["4111",18649],["1387",12744.49],["1341",5400],["2119",4000],["1343",3390],["1381",243.03],["1361",150]],"economic_revenue_total_czk":5038624.54,"purpose_expenditure":[["2341",1359092.19],["6171",510267.39],["2321",477754],["2310",401282],["6112",330251],["3639",212103.21],["3722",188824.47],["3745",169944.41],["3635",125350],["2212",122602.39],["6399",114996],["3631",107738.6],["1032",98228],["5512",94655.37],["2292",47600],["3113",46000],["3723",44079.56],["3111",30000],["3399",25548.84],["3421",24781],["6114",18649],["3330",10000],["3326",9850],["6310",7545.8],["3319",7280],["3721",4385.04],["3632",2299],["3725",605]],"purpose_expenditure_total_czk":4591712.27}},"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."}}}}