{"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:00480304","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00480304","name":"Obec Čichalov","short_name":"Čichalov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Karlovarský kraj","district_name":"Karlovy Vary","municipality_code":506621},"amounts":{"revenue_approved":15800546,"revenue_adjusted":18317186.08,"revenue_actual":18317186.08,"expense_approved":9002500,"expense_adjusted":13207378.08,"expense_actual":11213157.57,"tax_revenue":5844475.11,"nontax_revenue":2542735.51,"capital_revenue":8237187,"transfer_revenue":1692788.46,"current_expense":10087406.57,"capital_expense":1125751,"budget_balance":7104028.51,"cash_current":17244935.05,"cash_previous":11068002.6},"ratios":{"revenue_execution":1,"expense_execution":0.84900709,"balance_to_revenue":0.38783405,"cash_to_expense":1.53791962,"cash_yoy":0.55808918,"capital_expense_share":0.10039554,"transfer_revenue_share":0.09241531},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00480304/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00480304"},"seo":{"slug":"cichalov","path":"/cz/municipalities/cichalov/"},"population":{"value":160,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":15800546,"expenditure_czk":9002500,"financing_czk":-6798046,"balance_czk":6798046},{"stage":"revised","revenue_czk":18317186.08,"expenditure_czk":13207378.08,"financing_czk":-5109808,"balance_czk":5109808},{"stage":"actual","revenue_czk":18317186.08,"expenditure_czk":11213157.57,"financing_czk":-7104028.51,"balance_czk":7104028.51}],"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",2154000],["5171",2145000],["5011",1350000],["5139",944000],["5023",645000],["5031",620000],["5032",315000],["5154",140000],["5156",110000],["5137",80000],["5175",62000],["5163",60000],["5168",55000],["5021",50000],["5321",50000],["5162",30000],["6130",30000],["5499",25000],["5166",20000],["5167",20000],["5194",18000],["5329",17000],["5222",14000],["5038",13000],["5172",10000],["5136",8000],["5173",5000],["5363",5000],["5161",2500],["5179",2000],["5903",2000],["5133",1000]],"economic_expenditure_total_czk":9002500,"economic_financing":[["8115",-6798046]],"economic_financing_total_czk":-6798046,"economic_revenue":[["3111",8180087],["1211",2195748],["1121",1118286],["2111",1116793],["1111",798604],["1511",600000],["4116",500000],["2131",310331],["2343",300000],["1113",141426],["1335",121500],["4112",102300],["1333",92000],["1112",67068],["1334",43706],["2132",43056],["1386",20000],["2460",20000],["1387",11000],["1341",6950],["2321",5000],["3112",2691],["1361",1500],["2142",1500],["2141",1000]],"economic_revenue_total_czk":15800546,"purpose_expenditure":[["6171",2183500],["3322",1990000],["1039",1505000],["6112",935000],["4222",785000],["3722",500000],["3612",165000],["3419",155000],["2219",140000],["3631",115000],["3745",115000],["2334",80000],["3639",80000],["6320",55000],["2333",50000],["5512",50000],["3723",30000],["1070",28000],["3721",20000],["4349",14000],["6310",5000],["5213",2000]],"purpose_expenditure_total_czk":9002500},"revised":{"economic_expenditure":[["5171",2760000],["5169",2321163.08],["5011",1890000],["5139",950000],["5031",895000],["5023",785000],["6122",728000],["5362",697438],["6123",475000],["5032",462000],["5137",452000],["5154",152000],["5156",104000],["5168",65000],["5175",63776],["5163",61000],["5172",54000],["5321",50000],["5162",35000],["5167",30000],["5499",25000],["5021",21800],["5166",20000],["5492",20000],["5194",18000],["5329",17000],["5038",15000],["5222",14000],["5136",8000],["5173",5431],["5363",5000],["5161",2770],["5179",2000],["5903",2000],["5133",1000]],"economic_expenditure_total_czk":13207378.08,"economic_financing":[["8115",-5109808]],"economic_financing_total_czk":-5109808,"economic_revenue":[["3111",8237187],["1211",2075622.87],["2111",1381775.62],["1121",1107610.05],["1511",830497.87],["1111",751761.38],["2343",724465.91],["1122",697200],["4222",633000],["4122",475211.46],["4116",462000],["2131",301890.88],["1113",146722.95],["4112",102300],["1112",72262.13],["1333",63499],["2211",50000],["2132",43731],["1386",40328],["2329",39371.75],["1335",35034.18],["4111",20277],["1387",15820.23],["1341",6275],["1361",1450],["2142",1187],["1381",346.76],["2141",313.35],["1382",44.69]],"economic_revenue_total_czk":18317186.08,"purpose_expenditure":[["6171",4184451.62],["3322",2515000],["1039",1633211.46],["4222",1550000],["6112",1152000],["6399",697438],["3722",500000],["3419",196000],["3612",165000],["3745",165000],["3631",115000],["6320",55000],["3639",50000],["5512",50000],["3723",45000],["2219",30000],["3721",30000],["6114",20277],["4349",14000],["1070",12000],["2333",10000],["2334",10000],["6310",6000],["5213",2000]],"purpose_expenditure_total_czk":13207378.08},"actual":{"economic_expenditure":[["5171",2618631.7],["5169",1946707.1],["5011",1646905],["5031",773436],["5362",697438],["5023",683333],["6122",675761],["6123",449990],["5137",442063.69],["5032",356149],["5139",339248.27],["5154",125657.48],["5156",83815.51],["5321",50000],["5168",49913.6],["5172",47719.78],["5163",42117.6],["5175",40447.43],["5162",30558.61],["5499",23000],["5167",17136],["5329",13920],["5038",13002],["5194",12063.9],["5021",11800],["5222",9000],["5136",7444.9],["5179",1768],["5363",1593],["5161",1564],["5173",973]],"economic_expenditure_total_czk":11213157.57,"economic_financing":[["8115",-6133758.51],["8901",-970270]],"economic_financing_total_czk":-7104028.51,"economic_revenue":[["3111",8237187],["1211",2075622.87],["2111",1381775.62],["1121",1107610.05],["1511",830497.87],["1111",751761.38],["2343",724465.91],["1122",697200],["4222",633000],["4122",475211.46],["4116",462000],["2131",301890.88],["1113",146722.95],["4112",102300],["1112",72262.13],["1333",63499],["2211",50000],["2132",43731],["1386",40328],["2329",39371.75],["1335",35034.18],["4111",20277],["1387",15820.23],["1341",6275],["1361",1450],["2142",1187],["1381",346.76],["2141",313.35],["1382",44.69]],"economic_revenue_total_czk":18317186.08,"purpose_expenditure":[["6171",3655465.21],["3322",2488515.38],["4222",1315103],["1039",1077396.74],["6112",993797],["6399",697438],["3722",446684.45],["3419",154307.88],["3745",73453.6],["3631",59085.4],["5512",50000],["3639",40348.95],["6320",36822],["3723",36315.39],["3612",21822.38],["6114",20277],["2219",19000],["3721",13029.59],["4349",9000],["6310",5295.6]],"purpose_expenditure_total_czk":11213157.57}},"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."}}}}