{"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:00488615","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00488615","name":"Obec Cejle","short_name":"Cejle","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Jihlava","municipality_code":586978},"amounts":{"revenue_approved":22695038,"revenue_adjusted":29076545.41,"revenue_actual":22860937.71,"expense_approved":17343118,"expense_adjusted":25483258.7,"expense_actual":17825493.94,"tax_revenue":13086106.95,"nontax_revenue":5937665.06,"capital_revenue":1143050,"transfer_revenue":2694115.7,"current_expense":9799614.11,"capital_expense":8025879.83,"budget_balance":5035443.77,"cash_current":1442342.11,"cash_previous":1755309.81},"ratios":{"revenue_execution":0.78623294,"expense_execution":0.69949821,"balance_to_revenue":0.2202641,"cash_to_expense":0.08091457,"cash_yoy":-0.1782977,"capital_expense_share":0.45024726,"transfer_revenue_share":0.117848},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00488615/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00488615"},"seo":{"slug":"cejle","path":"/cz/municipalities/cejle/"},"population":{"value":517,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":22695038,"expenditure_czk":17343118,"financing_czk":-5351920,"balance_czk":5351920},{"stage":"revised","revenue_czk":29076545.41,"expenditure_czk":25483258.7,"financing_czk":-3593286.71,"balance_czk":3593286.71},{"stage":"actual","revenue_czk":22860937.71,"expenditure_czk":17825493.94,"financing_czk":-5035443.77,"balance_czk":5035443.77}],"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":[["5341",3000000],["6130",2500000],["5171",1911678],["6124",1500000],["5011",1300000],["5023",1019940],["5365",1000000],["6121",850000],["5169",833315],["5031",500945],["5331",500000],["5141",406000],["5154",369000],["5139",347500],["5137",245245],["5032",208795],["6122",182000],["5156",115000],["5153",110000],["5194",93000],["5021",87500],["5229",79000],["5173",41000],["5175",40500],["5162",25000],["5166",15000],["5329",11000],["5499",10000],["5038",7500],["5163",6200],["5167",6000],["5221",6000],["5138",5000],["5161",5000],["5136",3000],["5321",3000]],"economic_expenditure_total_czk":17343118,"economic_financing":[["8124",-5351920]],"economic_financing_total_czk":-5351920,"economic_revenue":[["1211",5474310],["4131",3000000],["1121",2788045],["3111",2000000],["1111",1966535],["4122",1187500],["4213",1150000],["1122",1000000],["1511",1000000],["4216",820735],["4116",500000],["1113",392463],["2111",331000],["1345",315000],["1112",167210],["4222",150000],["4112",123900],["2321",100000],["1386",45000],["2141",40000],["4111",35000],["1381",25000],["1341",23000],["1387",22000],["1342",16000],["1343",10000],["1361",10000],["2112",2340]],"economic_revenue_total_czk":22695038,"purpose_expenditure":[["6171",4981900],["6330",3000000],["2212",1943000],["3745",1745000],["6112",1290280],["6399",1000000],["3319",561678],["3113",533000],["6310",406200],["3631",405000],["3419",341000],["3723",270245],["3726",267000],["3722",215000],["3721",150000],["5512",108000],["2219",50000],["6114",35000],["4351",20000],["3314",12815],["1070",7000],["3429",1000]],"purpose_expenditure_total_czk":17343118},"revised":{"economic_expenditure":[["6124",4400000],["5341",3000000],["6121",2725072],["6130",2500000],["5171",2311678],["5011",1300000],["6129",1088807],["5169",1053315],["5023",1035314],["5365",1000000],["5336",582393.7],["5031",503399],["5331",500000],["5137",437912],["5139",417500],["5141",406000],["5154",374000],["5622",250000],["6119",219010],["5032",209682],["6122",182000],["5229",174193],["5156",130000],["5194",123000],["5021",118150],["5153",110000],["5175",105500],["5138",44180],["5173",42853],["5162",25000],["5321",18000],["5166",15000],["5492",15000],["5329",11000],["5499",10000],["5903",10000],["5038",7500],["5163",6200],["5167",6000],["5221",6000],["5161",5000],["5136",3000],["5364",1600]],"economic_expenditure_total_czk":25483258.7,"economic_financing":[["8124",-5351920],["8115",1758633.29]],"economic_financing_total_czk":-3593286.71,"economic_revenue":[["1211",5474310],["2343",5154740.71],["4131",3000000],["1121",2788045],["3111",2000000],["1111",1966535],["4122",1187500],["4213",1150000],["4116",1082393.7],["1122",1000000],["1511",1000000],["4216",820735],["1113",392463],["2111",377253],["1345",315000],["1343",310000],["2420",250000],["1112",167210],["4222",150000],["4112",123900],["2321",100000],["1386",90000],["2141",40000],["4111",35000],["1381",25000],["1341",23000],["1387",22000],["1342",16000],["1361",10000],["2112",5460]],"economic_revenue_total_czk":29076545.41,"purpose_expenditure":[["6171",5215910],["3745",4770000],["6330",3000000],["2212",2193000],["3419",1810103],["3721",1317287],["6112",1308995],["3319",1293108],["3113",1115393.7],["6399",1000000],["5512",510202],["6310",406200],["3631",405000],["3723",270245],["3726",267000],["2141",250000],["3722",215000],["2219",50000],["6114",35000],["4351",20000],["3314",12815],["5213",10000],["1070",7000],["3429",1000]],"purpose_expenditure_total_czk":25483258.7},"actual":{"economic_expenditure":[["6124",4369386.3],["6121",2251116.53],["5171",2047971.16],["5011",1369895],["6129",1088807],["5169",1060529.2],["5023",1035314],["5336",582393.7],["5031",515480],["5331",500000],["5141",379093.8],["5139",338319.35],["5137",300759.6],["6119",255310],["5622",250000],["5032",216052],["5154",189500.27],["5229",153211.77],["5021",152889],["5194",130344],["5153",129393.83],["5156",100697.3],["5175",100618.71],["6130",54000],["5173",50748],["5138",44917],["5166",25909],["5492",25000],["5162",24869.77],["5321",18000],["5161",11329],["5329",10440],["5163",8734.2],["5499",8000],["6123",7260],["5038",5656],["5221",5210],["5167",3941.45],["5364",1600],["5136",1447],["5133",1350]],"economic_expenditure_total_czk":17825493.94,"economic_financing":[["8124",-5351920],["8115",292668.31],["8901",23807.92]],"economic_financing_total_czk":-5035443.77,"economic_revenue":[["1211",5402750.5],["2343",5154740.71],["1121",2890663.37],["1111",1971670.13],["1511",1462663.09],["3111",1143050],["4116",961223.7],["4213",734094],["2111",386442.98],["1113",382256.53],["1345",312808],["4131",270000],["1343",261833.44],["2420",250000],["4122",195000],["1112",188456.47],["4222",155000],["4216",139392],["4112",123900],["1386",105312.41],["2321",87900],["4113",83006],["1387",41278.63],["2112",35960],["4111",32500],["1342",25005],["1341",19700],["2141",16457.76],["1334",10759.7],["1361",10080],["2324",6163.61],["1381",853.22],["1382",16.46]],"economic_revenue_total_czk":22860937.71,"purpose_expenditure":[["3745",4665823.24],["6171",3037883.81],["2212",1921459.67],["3419",1696119.84],["6112",1308995],["3721",1179747.68],["3319",1140841.58],["3113",1091528.7],["5512",448189.96],["6310",379260],["3631",257112.89],["3722",213514.35],["2141",178810],["3723",152546.8],["3726",87143.82],["6114",27754.6],["4351",20000],["3314",10762],["1070",7000],["3429",1000]],"purpose_expenditure_total_czk":17825493.94}},"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."}}}}