{"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:60418541","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"60418541","name":"Obec Cidlina","short_name":"Cidlina","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Třebíč","municipality_code":590428},"amounts":{"revenue_approved":4007762,"revenue_adjusted":6177264,"revenue_actual":6176326.55,"expense_approved":3879015,"expense_adjusted":3900118,"expense_actual":3395844.13,"tax_revenue":3073559.15,"nontax_revenue":2245963.4,"capital_revenue":0,"transfer_revenue":856804,"current_expense":1921202.62,"capital_expense":1474641.51,"budget_balance":2780482.42,"cash_current":5132999.55,"cash_previous":2611117.13},"ratios":{"revenue_execution":0.99984824,"expense_execution":0.87070292,"balance_to_revenue":0.45018384,"cash_to_expense":1.51155334,"cash_yoy":0.96582508,"capital_expense_share":0.43424888,"transfer_revenue_share":0.13872388},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/60418541/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/60418541"},"seo":{"slug":"cidlina","path":"/cz/municipalities/cidlina/"},"population":{"value":97,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4007762,"expenditure_czk":3879015,"financing_czk":-128747,"balance_czk":128747},{"stage":"revised","revenue_czk":6177264,"expenditure_czk":3900118,"financing_czk":-2277146,"balance_czk":2277146},{"stage":"actual","revenue_czk":6176326.55,"expenditure_czk":3395844.13,"financing_czk":-2780482.42,"balance_czk":2780482.42}],"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",1710000],["5169",461700],["5023",270000],["5171",240000],["5011",230000],["5153",160000],["5154",122000],["5137",120000],["5365",86000],["5021",67100],["5139",61000],["5031",55000],["5032",46000],["5156",38000],["5163",35500],["5141",30000],["5194",30000],["5179",20000],["5329",16915],["5136",15000],["5175",13000],["5132",10000],["5168",10000],["5151",9000],["5162",7000],["5164",5000],["5222",5000],["5019",3500],["5173",1300],["5038",1000]],"economic_expenditure_total_czk":3879015,"economic_financing":[["8124",-258600],["8115",129853]],"economic_financing_total_czk":-128747,"economic_revenue":[["1211",1298000],["1121",661000],["1111",475000],["1511",370000],["4213",343262],["2131",172500],["2324",120000],["1113",100000],["1122",86000],["4112",71800],["2139",60400],["1345",60000],["2111",51700],["1112",40000],["2132",38600],["4111",26300],["1386",20000],["1387",10000],["1381",2000],["1341",1000],["1361",200]],"economic_revenue_total_czk":4007762,"purpose_expenditure":[["5512",1512000],["3639",373485],["6112",296000],["6171",282700],["3399",270000],["2333",200000],["3723",125000],["3612",98000],["6399",86000],["3631",83000],["2341",70000],["3745",70000],["3722",60490],["2321",50000],["3326",50000],["2310",42940],["2212",36000],["6320",35000],["3635",30000],["6114",26300],["3421",20000],["3341",11700],["3314",10400],["1031",10000],["3613",10000],["6409",10000],["3429",5000],["5213",5000]],"purpose_expenditure_total_czk":3879015},"revised":{"economic_expenditure":[["6121",1573500],["5169",675802],["5023",270000],["5171",260290],["5011",248900],["5154",107000],["5153",90000],["5365",86000],["5021",72300],["5139",66900],["5031",61700],["5032",48400],["5137",40000],["5156",37800],["5163",35500],["5141",30000],["5194",30000],["5179",28200],["5019",21800],["5329",18226],["5136",15000],["5175",13200],["5132",10000],["5168",10000],["5151",9000],["5492",7500],["5162",7000],["5164",5000],["5222",5000],["5039",4700],["5172",3700],["5123",3400],["6130",2000],["5173",1300],["5038",1000]],"economic_expenditure_total_czk":3900118,"economic_financing":[["8118",-8000000],["8117",5000000],["8115",981454],["8124",-258600]],"economic_financing_total_czk":-2277146,"economic_revenue":[["2226",1751160],["1211",1259100],["1121",673100],["1111",458200],["1511",370300],["4213",343262],["4116",254242],["2131",172500],["4222",155000],["2324",128800],["1113",89100],["1122",86000],["4112",71800],["2139",60400],["1345",59000],["2111",47400],["1112",43900],["2132",37900],["4111",32500],["2141",32000],["1386",24500],["1387",9600],["2119",9200],["2310",7000],["1341",1000],["1381",200],["1382",100]],"economic_revenue_total_czk":6177264,"purpose_expenditure":[["5512",1502500],["3639",388196],["6112",296000],["3745",285502],["6171",276600],["3399",120000],["3326",109290],["3723",105000],["6399",86000],["2212",85500],["2219",85000],["3631",83000],["2341",70000],["3612",63000],["3722",60490],["2321",50000],["2310",42940],["6320",35000],["6114",32500],["3635",30000],["2333",15000],["3421",13100],["3341",11700],["3314",10400],["1031",10000],["6409",10000],["3613",8400],["3319",5000],["3429",5000],["5213",5000]],"purpose_expenditure_total_czk":3900118},"actual":{"economic_expenditure":[["6121",1472641.51],["5169",549445.47],["5023",261608],["5011",248827],["5171",163627.16],["5365",85680],["5154",80596],["5153",74880],["5031",61693],["5021",60544],["5032",45838],["5139",35336.1],["5156",32672.94],["5163",31427.8],["5179",25474.26],["5141",24838.77],["5194",23625],["5019",18779],["5329",18226],["5137",11157],["5136",9232.26],["5168",8794.32],["5151",8400],["5175",8175],["5492",7500],["5162",6475.54],["5222",5000],["5039",4665],["5172",3678],["5123",3302],["6130",2000],["5038",1031],["5173",674]],"economic_expenditure_total_czk":3395844.13,"economic_financing":[["8118",-8000000],["8117",5000000],["8115",478117.58],["8124",-258600]],"economic_financing_total_czk":-2780482.42,"economic_revenue":[["2226",1751160],["1211",1259065.13],["1121",673082.22],["1111",458197.19],["1511",370312.66],["4213",343262],["4116",254242],["2131",172434],["4222",155000],["2324",128528.8],["1113",89056.24],["1122",85680],["4112",71800],["2139",60403],["1345",58932],["2111",47342.6],["1112",43891.45],["2132",37895],["4111",32500],["2141",32000],["1386",24516.99],["1387",9612.29],["2119",9200],["2310",7000],["1341",1000],["1381",202.49],["1382",10.49]],"economic_revenue_total_czk":6176326.55,"purpose_expenditure":[["5512",1451189.21],["3639",370942.16],["6112",285060],["3745",274328.26],["6171",246381.11],["3326",91200],["3723",90269.38],["3399",88113.5],["6399",85680],["2219",84458],["2212",81654],["3722",48106.68],["3631",40680],["3612",38907],["6320",31026],["2310",27778.77],["2321",18335],["6114",15504.8],["6409",7324.26],["3314",5400],["3429",5000],["3613",3302],["3421",3025],["3319",1369],["3341",810]],"purpose_expenditure_total_czk":3395844.13}},"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."}}}}