{"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:00249599","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00249599","name":"Obec Čimelice","short_name":"Čimelice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Písek","municipality_code":549339},"amounts":{"revenue_approved":30713764,"revenue_adjusted":34649224.69,"revenue_actual":35914523.66,"expense_approved":27123700,"expense_adjusted":37074607,"expense_actual":35032438.9,"tax_revenue":30125480.41,"nontax_revenue":3423682.56,"capital_revenue":36971,"transfer_revenue":2328389.69,"current_expense":27134398.48,"capital_expense":7898040.42,"budget_balance":882084.76,"cash_current":11576126.13,"cash_previous":14178713.09},"ratios":{"revenue_execution":1.03651738,"expense_execution":0.94491734,"balance_to_revenue":0.02456067,"cash_to_expense":0.3304402,"cash_yoy":-0.18355594,"capital_expense_share":0.22544935,"transfer_revenue_share":0.06483142},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00249599/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00249599"},"seo":{"slug":"cimelice","path":"/cz/municipalities/cimelice/"},"population":{"value":1022,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":30713764,"expenditure_czk":27123700,"financing_czk":-3590064,"balance_czk":3590064},{"stage":"revised","revenue_czk":34649224.69,"expenditure_czk":37074607,"financing_czk":2425382.31,"balance_czk":-2425382.31},{"stage":"actual","revenue_czk":35914523.66,"expenditure_czk":35032438.9,"financing_czk":-882084.76,"balance_czk":882084.76}],"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":[["5171",5154000],["5169",3504500],["5011",3320000],["5331",3120000],["6121",2172200],["5365",1009000],["5154",857000],["5021",831000],["5141",830000],["5031",780000],["5023",740000],["5321",583000],["5139",452800],["5153",421000],["5032",370000],["5222",331000],["5163",291800],["6351",250000],["5156",236000],["5151",214000],["5168",190000],["5137",170000],["6119",160000],["5362",152000],["5162",136000],["5136",130000],["5329",85000],["5175",70400],["5132",60500],["5492",60000],["5194",58000],["6130",50000],["5167",41000],["5166",40000],["5172",35000],["5161",20000],["5192",20000],["5229",20000],["5903",20000],["5909",20000],["5364",19100],["5038",17000],["5179",17000],["5189",16000],["5041",10000],["5223",8000],["5133",7500],["5173",5600],["5363",5000],["5493",5000],["5131",3000],["5221",3000],["5019",1700],["5039",600]],"economic_expenditure_total_czk":27123700,"economic_financing":[["8124",-3590064]],"economic_financing_total_czk":-3590064,"economic_revenue":[["1211",10800000],["1511",5500000],["1121",5200000],["1111",3500000],["2111",1080000],["2132",1074600],["1122",1000000],["1113",860000],["4112",453500],["1112",220000],["2131",211000],["2324",146000],["1343",142664],["1386",125000],["2119",80000],["1387",65000],["4111",60000],["1342",50000],["1361",50000],["1341",25000],["2321",25000],["3111",25000],["2310",10000],["2322",10000],["2141",1000]],"economic_revenue_total_czk":30713764,"purpose_expenditure":[["2321",5078000],["6171",4081500],["3113",3520000],["3745",2530000],["3631",1715200],["2212",1300000],["6399",1120000],["3723",1100000],["3722",1005000],["6112",830000],["3399",523000],["3412",481000],["3511",408500],["5512",360300],["3639",309000],["2219",300000],["6320",270000],["3612",237000],["3419",235000],["3319",180300],["2310",180000],["3613",167000],["3635",160000],["3349",152000],["3721",105000],["3669",85000],["3314",78000],["3322",70000],["6114",60000],["2142",50000],["2341",50000],["3341",45000],["3429",35000],["2223",30000],["2229",30000],["2333",30000],["3326",30000],["3632",30000],["6310",21800],["2221",20000],["3421",20000],["3633",20000],["5213",20000],["6402",19100],["3741",10000],["4350",10000],["4379",6000],["6409",4000],["3900",2000]],"purpose_expenditure_total_czk":27123700},"revised":{"economic_expenditure":[["6121",7002351],["5171",6450278],["5331",4202510.31],["5169",4111203],["5011",3430586.87],["5365",1180790],["5154",1095420],["5336",1030527.69],["5021",858163],["5031",857039.45],["5141",760000],["5023",730000],["5139",651490.5],["6341",500000],["5153",395900],["5032",383451.68],["5137",364043.5],["5222",306500],["5163",295965],["6122",269376],["5168",245541],["5156",235000],["5151",197100],["6119",160000],["5362",140500],["5136",130000],["5192",128000],["5162",126000],["5167",91000],["5492",90000],["5175",83373],["5166",60000],["5123",57000],["5132",50500],["5329",49487],["5172",45000],["5194",45000],["5321",42000],["5041",26500],["5363",22500],["5903",20000],["5909",20000],["5364",18935],["5161",18765],["5038",18656],["5179",17000],["5221",13500],["5229",10000],["5133",8500],["5223",8000],["5173",5554],["5493",5000],["5131",4300],["5339",4000],["5019",1700],["5039",600]],"economic_expenditure_total_czk":37074607,"economic_financing":[["8115",7015446.31],["8124",-4590064]],"economic_financing_total_czk":2425382.31,"economic_revenue":[["1211",10869860],["1511",5500000],["1121",5200000],["1111",4022529],["2111",1293700],["1122",1175790],["4116",1144902.69],["2132",1074600],["1113",860000],["4222",650000],["4112",453900],["2131",363700],["1112",321300],["2324",301856],["1386",223800],["1343",198900],["2119",134000],["1334",122000],["4122",107000],["4213",102587],["2321",102000],["1387",86900],["2141",76000],["4111",65000],["1342",51800],["1361",50000],["3111",30000],["1341",25000],["2322",19000],["2310",10000],["3121",7100],["2133",6000]],"economic_revenue_total_czk":34649224.69,"purpose_expenditure":[["2321",5517800],["3113",5470803],["3631",4648713],["6171",4285010],["2310",3361102],["3745",2675375],["3723",1298000],["6399",1295790],["3722",1005000],["3412",942800],["2212",918134],["3399",857336],["6112",820000],["5512",554100],["3511",458000],["3639",374657],["6320",274165],["3612",248400],["3613",228400],["3419",212000],["3721",195000],["3319",185500],["3635",160000],["3349",153000],["3632",91300],["2223",90000],["3341",89400],["3314",78000],["2229",70000],["6114",65000],["3900",55000],["2221",51200],["3669",49487],["3429",33500],["2341",30000],["3771",25000],["2219",24800],["6310",21800],["3421",20000],["3633",20000],["5213",20000],["6409",20000],["6402",18935],["2142",16000],["3326",14600],["3741",10000],["3525",6000],["4379",6000],["1014",4000],["4357",4000],["3149",1500]],"purpose_expenditure_total_czk":37074607},"actual":{"economic_expenditure":[["6121",6977172.52],["5171",6201537.6],["5331",4202510.31],["5169",3700079.36],["5011",3348092.38],["5365",1177790],["5154",1075326.97],["5336",1030527.69],["5031",850054],["5021",753556],["5023",709812],["5141",520746.4],["6341",500000],["5139",442062.57],["5153",394001],["5032",373552],["5137",304265.2],["5222",298634.03],["5163",284823.8],["6122",269375.9],["5168",245515.45],["5156",196414],["5151",172088],["6119",151492],["5192",124181],["5162",110653.06],["5362",-105691],["5136",97428.95],["5167",72940],["5492",65000],["5175",60864],["5123",54280],["5166",51401],["5329",49487],["5172",43932],["5321",35900],["5194",35736],["5041",25347.71],["5363",22300],["5364",18935],["5038",14170],["5161",13730],["5221",13500],["5229",10000],["5132",9544],["5909",8927],["5179",7800],["5493",5000],["5339",4000],["5131",1831],["5173",1448],["5133",365]],"economic_expenditure_total_czk":35032438.9,"economic_financing":[["8117",11000000],["8118",-11000000],["8124",-4590064],["8115",2623473.96],["8901",1084505.28]],"economic_financing_total_czk":-882084.76,"economic_revenue":[["1211",11505534.9],["1121",6160353.83],["1511",4839997.61],["1111",4475075.24],["2111",1449172.58],["1122",1175790],["4116",1144902.69],["2132",1070017],["1113",814244.51],["4222",455000],["4112",453900],["1112",401544.33],["2131",364646],["1386",224444.25],["2324",222089.13],["1343",196900],["2119",133705],["1334",121878.6],["4122",107000],["4213",102587],["1387",87964.29],["2321",83150],["2141",75393.85],["4111",65000],["1342",59220],["1361",36770],["3111",29871],["1341",23975],["2322",18026],["3121",7100],["2133",5983],["1381",1787.85],["2310",1500]],"economic_revenue_total_czk":35914523.66,"purpose_expenditure":[["3113",5460044.94],["2321",5007000.95],["3631",4611088.64],["6171",4159516.93],["2310",3314265.1],["3745",2415434.55],["3723",1270035.18],["6399",1062997],["3722",979124.31],["3412",918410.68],["2212",810716.28],["6112",787438],["3399",732012.25],["5512",439214.13],["3511",428988.25],["3639",345836.64],["6320",272928],["3419",205000],["3613",202664],["3721",189193.91],["3612",179811.08],["3319",158491],["3635",151492],["3349",123188],["3341",87810.82],["3632",81045],["2223",80042.71],["3314",65946.11],["2229",61748],["6114",60065],["3900",55000],["2221",51079],["3669",49487],["3429",33000],["2341",29396],["3421",20000],["6409",20000],["3771",19926.28],["6402",18935],["2219",14520],["6310",11895.8],["3741",10000],["3633",7079.88],["3525",6000],["4379",6000],["3326",5068],["2142",4473.48],["4357",4000],["1014",3529],["3149",1500]],"purpose_expenditure_total_czk":35032438.9}},"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."}}}}