{"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:00556262","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00556262","name":"Městys Cítoliby","short_name":"Cítoliby","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Louny","municipality_code":542571},"amounts":{"revenue_approved":41724701.51,"revenue_adjusted":43884434.1,"revenue_actual":37744150.98,"expense_approved":56240714.42,"expense_adjusted":58331835.01,"expense_actual":52256192.01,"tax_revenue":23851506.7,"nontax_revenue":1763727.06,"capital_revenue":0,"transfer_revenue":12128917.22,"current_expense":22166313.51,"capital_expense":30089878.5,"budget_balance":-14512041.03,"cash_current":8074534.47,"cash_previous":8404566.87},"ratios":{"revenue_execution":0.86008061,"expense_execution":0.89584344,"balance_to_revenue":-0.3844845,"cash_to_expense":0.15451823,"cash_yoy":-0.03926822,"capital_expense_share":0.5758146,"transfer_revenue_share":0.32134561},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00556262/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00556262"},"seo":{"slug":"citoliby","path":"/cz/municipalities/citoliby/"},"population":{"value":1085,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":41724701.51,"expenditure_czk":56240714.42,"financing_czk":14516012.91,"balance_czk":-14516012.91},{"stage":"revised","revenue_czk":43884434.1,"expenditure_czk":58331835.01,"financing_czk":14447400.91,"balance_czk":-14447400.91},{"stage":"actual","revenue_czk":37744150.98,"expenditure_czk":52256192.01,"financing_czk":14512041.03,"balance_czk":-14512041.03}],"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",25545040.42],["6901",8420000],["5011",5058000],["5169",3297101],["5031",2148400],["5331",1933000],["5023",1600000],["5171",1581173],["5032",1083400],["5137",896000],["5154",541700],["6122",500000],["5021",487500],["5139",471000],["5153",328000],["5156",314000],["5229",300000],["5163",237400],["5222",197000],["5499",170000],["5132",166000],["5166",123000],["5151",122000],["5194",106000],["5362",101000],["5492",85000],["5321",75000],["5162",71000],["5167",65000],["5175",51500],["5329",40000],["5038",30000],["5138",20000],["5172",20000],["5173",18000],["5136",17000],["5903",10000],["5161",9500],["5019",2000]],"economic_expenditure_total_czk":56240714.42,"economic_financing":[["8123",14500000],["8115",607092.91],["8124",-591080]],"economic_financing_total_czk":14516012.91,"economic_revenue":[["1211",10073000],["4216",7959884],["1121",5130000],["4222",4916650],["1111",3935000],["4213",2646667.51],["1511",1850000],["1345",860000],["4121",675000],["1113",649000],["4116",590500],["2132",400000],["1112",308000],["2111",258000],["2324",257000],["4112",250000],["2141",240000],["2212",201000],["1381",120000],["1122",100000],["1386",100000],["1334",70000],["1387",50000],["2131",30000],["1341",25000],["1361",21000],["1337",3000],["2112",3000],["1343",2000],["2329",1000]],"economic_revenue_total_czk":41724701.51,"purpose_expenditure":[["3613",26034440.42],["6409",8420000],["3745",4377900],["6171",3622400],["5311",2500000],["6112",2329000],["3113",1136000],["2219",950000],["5512",931800],["3399",927000],["3111",913000],["3722",807000],["3725",730000],["3322",601673],["3631",391000],["3900",307000],["3419",240000],["4351",186000],["3314",148000],["3632",101000],["6399",100000],["3349",86000],["3726",85000],["3421",81000],["2321",50000],["3513",35000],["1070",30500],["3639",30000],["3511",26000],["2333",20000],["6310",15000],["3341",14000],["5213",10000],["3721",5000],["1012",1]],"purpose_expenditure_total_czk":56240714.42},"revised":{"economic_expenditure":[["6121",29795862.97],["5011",5390941.94],["5169",4069781.37],["6901",3306501.69],["5331",2617425.59],["5031",2133721],["5171",1609292.77],["5023",1600000],["5032",1078845],["6122",1004927.29],["5021",538915],["5139",536932.17],["5137",520512.64],["5154",501573.2],["5329",470760],["5153",335000],["5163",327420],["5499",313926],["5156",304626.74],["5229",293100],["5141",233033.29],["5222",203900],["5132",130196.53],["5364",126566],["5151",119504.18],["5194",110468],["5362",101000],["5166",87190.92],["5162",78344.35],["5321",75000],["5492",73727.97],["5175",67941],["5167",64990.2],["5038",30000],["5138",20000],["5173",17660.2],["5136",17000],["5161",10115],["5903",10000],["5039",3132],["5019",2000]],"economic_expenditure_total_czk":58331835.01,"economic_financing":[["8123",14500000],["8124",-591080],["8115",538480.91]],"economic_financing_total_czk":14447400.91,"economic_revenue":[["1211",10073000],["4216",7959884],["1121",5130000],["4222",4916650],["1111",3935000],["4213",2646667.51],["4116",1915954.59],["1511",1850000],["1345",860000],["4121",675000],["1113",649000],["4122",543600],["2132",400000],["1112",308000],["2111",278000],["2324",257000],["4112",250000],["2141",240000],["2212",201000],["1386",195714.13],["2229",126566],["1122",100000],["1387",75994.85],["1334",70000],["2322",61612],["1381",48291.02],["4111",32500],["2131",30000],["1341",25000],["1361",21000],["1337",3000],["2112",3000],["1343",2000],["2329",1000]],"economic_revenue_total_czk":43884434.1,"purpose_expenditure":[["3613",26034440.42],["3745",4652600],["6171",3775949],["2219",3729412.23],["6409",3433067.69],["3113",3132104.13],["5311",2858000],["6112",2329000],["5512",1390129],["3399",1020600],["3111",986607],["3725",856288.06],["3722",763672.49],["3322",601673],["3726",515760],["3631",477124.78],["3900",307000],["6310",248033.29],["3419",240000],["4351",186000],["3314",148000],["3632",101000],["6399",100000],["3349",86000],["3421",81000],["2321",50000],["3513",35000],["6114",32500],["1070",30500],["3721",30372.92],["3639",30000],["3511",26000],["2333",20000],["3341",14000],["5213",10000],["1012",1]],"purpose_expenditure_total_czk":58331835.01},"actual":{"economic_expenditure":[["6121",28797955.63],["5011",5041759.84],["5169",3884095.4],["5331",2617425.59],["5031",2058735],["5023",1591133],["6122",1291922.87],["5171",1271565.27],["5032",991438.99],["5021",506502],["5137",409590.86],["5139",405223.69],["5154",332099.06],["5163",314011.4],["5499",309926],["5156",291731.45],["5153",290146.92],["5229",263815.31],["5141",233033.29],["5329",224052.82],["5222",203900],["5364",138551.07],["5363",130527],["5132",123872.48],["5151",96098],["5166",84190.92],["5194",73756.23],["5175",61925],["5162",51250.92],["5321",46000],["5492",32400],["5167",31444],["5038",20374],["5173",17067],["5136",9395],["5161",4740],["5138",2001],["5192",1500],["5039",1035]],"economic_expenditure_total_czk":52256192.01,"economic_financing":[["8123",14182008.63],["8115",330032.4]],"economic_financing_total_czk":14512041.03,"economic_revenue":[["1211",10066800.26],["4216",6952139],["1121",5387858.2],["1111",3907070.15],["1511",2303190.63],["4116",1882203.59],["4213",1659608.63],["1345",811084],["1113",712327.95],["4121",693546],["4122",658920],["2324",414544.13],["1112",351229.66],["2111",316029],["2132",292016.5],["4112",250000],["2212",208400.99],["1386",196304.7],["2322",170911],["2141",169003.44],["2229",126566],["1387",76936.4],["4111",32500],["2131",27499],["2112",21006],["1341",19850],["1361",16670],["2119",16000],["1381",1578.32],["2460",1500],["1343",600],["2329",251],["1382",6.43]],"economic_revenue_total_czk":37744150.98,"purpose_expenditure":[["3613",25164006.54],["3745",4286729.28],["6171",3514707.41],["2219",3453773.12],["3113",3093225.13],["5311",2772085.25],["6112",2270753],["5512",1474490.26],["3111",968618],["3399",949786.87],["3725",855461.03],["3722",745295.37],["3322",601673],["3726",276362.03],["3631",265786.41],["6409",256593],["6310",243651.69],["3419",240000],["3900",231715.31],["4351",130351],["3314",119539.75],["3632",66478],["3349",64430],["2321",39591.22],["3513",35000],["3721",30372.92],["6114",29975.85],["3511",19616.84],["6402",11985.07],["3421",11561],["3639",10462.66],["3713",10000],["1070",6283],["3341",5832]],"purpose_expenditure_total_czk":52256192.01}},"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."}}}}