{"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:00875961","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00875961","name":"Obec Čilec","short_name":"Čilec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Nymburk","municipality_code":599671},"amounts":{"revenue_approved":5303100,"revenue_adjusted":6107319,"revenue_actual":5896122.65,"expense_approved":5063100,"expense_adjusted":5867319,"expense_actual":3537694.26,"tax_revenue":5627281.85,"nontax_revenue":184631.8,"capital_revenue":0,"transfer_revenue":84209,"current_expense":3489853.26,"capital_expense":47841,"budget_balance":2358428.39,"cash_current":7574196.92,"cash_previous":5407746.53},"ratios":{"revenue_execution":0.96541914,"expense_execution":0.60294902,"balance_to_revenue":0.39999649,"cash_to_expense":2.14099817,"cash_yoy":0.40061981,"capital_expense_share":0.01352321,"transfer_revenue_share":0.0142821},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00875961/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00875961"},"seo":{"slug":"cilec","path":"/cz/municipalities/cilec/"},"population":{"value":236,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5303100,"expenditure_czk":5063100,"financing_czk":-240000,"balance_czk":240000},{"stage":"revised","revenue_czk":6107319,"expenditure_czk":5867319,"financing_czk":-240000,"balance_czk":240000},{"stage":"actual","revenue_czk":5896122.65,"expenditure_czk":3537694.26,"financing_czk":-2358428.39,"balance_czk":2358428.39}],"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",1460000],["5023",1000000],["5011",600000],["5171",580000],["5154",207000],["5031",170000],["5032",170000],["5141",130000],["5162",100000],["5137",80000],["5492",80000],["5021",50000],["5139",50000],["5153",50000],["5323",50000],["5362",50000],["5182",40000],["5156",30000],["5194",30000],["5163",20100],["5151",20000],["5172",20000],["5175",20000],["5132",16000],["5321",15000],["5901",10000],["5903",10000],["5038",3000],["5161",2000]],"economic_expenditure_total_czk":5063100,"economic_financing":[["8124",-240000]],"economic_financing_total_czk":-240000,"economic_revenue":[["1211",2000000],["1121",1000000],["1111",700000],["1511",600000],["1345",300000],["1113",200000],["2324",100000],["4112",80000],["1112",60000],["1122",50000],["2131",40000],["1386",30000],["4111",30000],["1381",20000],["1387",20000],["2212",20000],["1341",15000],["2132",12100],["2142",8000],["1361",5000],["2141",5000],["2321",5000],["2111",3000]],"economic_revenue_total_czk":5303100,"purpose_expenditure":[["6171",2085000],["6112",1060000],["3722",800000],["3745",346000],["6310",150100],["3631",140000],["3341",60000],["3399",60000],["2292",50000],["3723",50000],["3726",50000],["4399",50000],["6399",50000],["6114",30000],["5512",22000],["3721",20000],["5213",20000],["3632",10000],["5212",10000]],"purpose_expenditure_total_czk":5063100},"revised":{"economic_expenditure":[["5169",1785354],["5023",1000000],["5171",819500],["5011",657100],["5154",207500],["5032",193000],["5031",181000],["5141",130000],["5162",100000],["5137",90000],["5492",80000],["5139",62000],["5021",56100],["5163",52070],["5194",51511],["5153",50000],["5323",50000],["5362",50000],["6122",50000],["5182",40000],["5156",30000],["5321",30000],["5175",21184],["5151",20000],["5172",20000],["5132",16000],["5901",10000],["5903",10000],["5038",3000],["5161",2000]],"economic_expenditure_total_czk":5867319,"economic_financing":[["8124",-240000]],"economic_financing_total_czk":-240000,"economic_revenue":[["1211",2201000],["1121",1181000],["1511",861000],["1111",798965],["1345",300000],["1113",200000],["2324",100000],["1112",77000],["4112",71800],["2131",70000],["1386",55000],["1122",50000],["2212",36000],["1387",20000],["2119",17600],["1341",15000],["4111",12500],["2132",12100],["2142",8000],["1361",5000],["2141",5000],["2321",5000],["2111",3000],["1381",2000],["1334",354]],"economic_revenue_total_czk":6107319,"purpose_expenditure":[["6171",2584429],["6112",1081000],["3722",800000],["3745",573000],["6310",150100],["3631",140000],["3399",81511],["3723",54000],["3726",53000],["2292",50000],["4399",50000],["6399",50000],["5512",45900],["6114",42409],["6320",31970],["3341",20000],["3721",20000],["5213",20000],["3632",10000],["5212",10000]],"purpose_expenditure_total_czk":5867319},"actual":{"economic_expenditure":[["5169",973729.66],["5023",754466],["5011",593211],["5031",178683],["5171",137826.18],["5154",136469.98],["5032",124340],["5141",82238.9],["5162",61240.16],["5323",48510],["5182",48022],["6122",47841],["5362",46889],["5139",45219.98],["5194",42620],["5492",41117],["5163",40941.4],["5321",30000],["5137",29881],["5153",27074],["5021",15600],["5156",14703],["5175",7010],["5151",5081],["5038",2589],["5132",1460],["5161",931]],"economic_expenditure_total_czk":3537694.26,"economic_financing":[["8115",-2162681.39],["8124",-240000],["8901",44253]],"economic_financing_total_czk":-2358428.39,"economic_revenue":[["1211",2200644.77],["1121",1180625.8],["1511",860603.42],["1111",796902.43],["1345",244700],["1113",155845.11],["1112",76914.18],["2324",71940.5],["4112",71800],["2131",68241],["1386",43000.01],["1122",40110],["2119",17600],["1387",16855.4],["4111",12409],["2132",12045],["1341",9900],["2142",6000],["2321",5000],["2212",2362.45],["2111",960],["1361",500],["2141",482.85],["1334",354],["1381",326.73]],"economic_revenue_total_czk":5896122.65,"purpose_expenditure":[["6171",1024955.05],["6112",835051],["3722",644443.23],["3745",486834],["6310",91210.3],["3631",61010],["3723",53847],["3726",52881.9],["3399",52620],["2292",48510],["6399",46889],["5512",45560],["6320",31970],["4399",31117],["6114",12409],["3341",10548.78],["3721",7838]],"purpose_expenditure_total_czk":3537694.26}},"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."}}}}