{"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:00373940","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00373940","name":"Obec Šimanov","short_name":"Šimanov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Jihlava","municipality_code":588008},"amounts":{"revenue_approved":7478704,"revenue_adjusted":7758280,"revenue_actual":7164484.31,"expense_approved":13868000,"expense_adjusted":13962576,"expense_actual":6544191.21,"tax_revenue":5073835.79,"nontax_revenue":1556457.52,"capital_revenue":17760,"transfer_revenue":516431,"current_expense":4097730.37,"capital_expense":2446460.84,"budget_balance":620293.1,"cash_current":17541363.58,"cash_previous":16913230.48},"ratios":{"revenue_execution":0.92346297,"expense_execution":0.46869512,"balance_to_revenue":0.08657889,"cash_to_expense":2.6804479,"cash_yoy":0.03713856,"capital_expense_share":0.373837,"transfer_revenue_share":0.07208209},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00373940/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00373940"},"seo":{"slug":"simanov","path":"/cz/municipalities/simanov/"},"population":{"value":231,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":7478704,"expenditure_czk":13868000,"financing_czk":6389296,"balance_czk":-6389296},{"stage":"revised","revenue_czk":7758280,"expenditure_czk":13962576,"financing_czk":6204296,"balance_czk":-6204296},{"stage":"actual","revenue_czk":7164484.31,"expenditure_czk":6544191.21,"financing_czk":-620293.1,"balance_czk":620293.1}],"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",6077000],["5169",1755000],["5171",1681000],["6122",855000],["5023",600000],["6130",500000],["5021",475000],["5154",450000],["5365",400000],["5139",327000],["5137",220000],["5032",100000],["5168",62000],["5321",60000],["5362",60000],["5031",50000],["5194",50000],["5156",40000],["5163",28000],["5162",22000],["5175",15000],["5019",10000],["5213",10000],["5039",5000],["5165",5000],["5136",4000],["5221",3000],["5161",2000],["5141",1000],["5173",1000]],"economic_expenditure_total_czk":13868000,"economic_financing":[["8115",6389296]],"economic_financing_total_czk":6389296,"economic_revenue":[["1211",2219844],["1121",1130558],["2111",978000],["1111",809708],["2141",500000],["1122",400000],["2131",400000],["1511",300000],["3111",200000],["1345",150000],["1113",142978],["4112",71800],["1112",67804],["1386",35000],["1387",21012],["2112",20000],["2132",10000],["1341",5000],["1381",5000],["2119",5000],["2321",5000],["1361",2000]],"economic_revenue_total_czk":7478704,"purpose_expenditure":[["3421",2620000],["2341",2000000],["6171",2000000],["2321",1725000],["2212",1000000],["3745",900000],["6112",680000],["2219",500000],["6399",400000],["1031",300000],["3319",300000],["3631",280000],["3722",250000],["2310",200000],["5512",172000],["3723",160000],["3326",100000],["3639",100000],["3113",60000],["3721",40000],["3314",30000],["6114",30000],["2292",10000],["3341",10000],["6310",1000]],"purpose_expenditure_total_czk":13868000},"revised":{"economic_expenditure":[["6121",6077000],["5171",1881000],["5169",1755000],["6122",673576],["5023",600000],["6130",500000],["5021",475000],["5154",450000],["5365",400000],["5139",327000],["5137",220000],["5032",100000],["5321",70000],["5222",66000],["5168",62000],["5362",60000],["5031",50000],["5194",50000],["5156",40000],["5163",28000],["5162",22000],["5175",15000],["5019",10000],["5213",10000],["5039",5000],["5165",5000],["5136",4000],["5221",3000],["5161",2000],["5141",1000],["5173",1000]],"economic_expenditure_total_czk":13962576,"economic_financing":[["8115",6204296]],"economic_financing_total_czk":6204296,"economic_revenue":[["1211",2219844],["1121",1130558],["2111",978000],["1111",809708],["2141",500000],["1122",400000],["2131",400000],["1511",300000],["3111",200000],["4222",155000],["1345",150000],["1113",142978],["4112",71800],["1112",67804],["4116",63576],["1386",35000],["4111",32500],["1387",21012],["2112",20000],["4122",20000],["2119",12500],["2132",10000],["1341",5000],["1381",5000],["2321",5000],["1361",2000],["1334",1000]],"economic_revenue_total_czk":7758280,"purpose_expenditure":[["3421",2620000],["2341",2000000],["6171",2000000],["2321",1725000],["2212",1200000],["6112",680000],["3745",662576],["2219",500000],["6399",400000],["1031",300000],["3319",300000],["3631",280000],["2310",256000],["3722",250000],["5512",172000],["3723",160000],["3113",136000],["3326",100000],["3639",100000],["3721",40000],["3314",30000],["6114",30000],["2292",10000],["3341",10000],["6310",1000]],"purpose_expenditure_total_czk":13962576},"actual":{"economic_expenditure":[["6121",2105944.64],["5171",1073839.94],["5169",875172.58],["5023",566040],["5021",393749],["5154",379326.51],["6122",273056.2],["5139",133645.01],["5365",119910],["5137",70710.1],["6130",67460],["5032",67152],["5222",66000],["5321",66000],["5163",54406.4],["5168",54090.16],["5031",45315],["5194",32291.56],["5362",23190],["5175",23139.8],["5156",20843.12],["5162",20740.19],["5136",5281],["5165",4000],["5221",2280],["5161",416],["5173",192]],"economic_expenditure_total_czk":6544191.21,"economic_financing":[["8118",-10000000],["8115",9363130.9],["8901",16576]],"economic_financing_total_czk":-620293.1,"economic_revenue":[["1211",2225372.47],["1121",1192264.53],["2111",848859.73],["1111",807401.43],["2131",607268.5],["4222",346355],["1511",271777.88],["1113",157522.78],["1345",154333],["1122",119910],["1112",77701.08],["4112",71800],["4116",65776],["2321",63650],["1386",43432.69],["4111",32500],["2212",18750],["3111",17760],["1387",17023.56],["2119",7500],["2132",7000],["1341",4900],["2112",2715],["1361",1250],["2141",714.29],["1334",605.4],["1381",340.97]],"economic_revenue_total_czk":7164484.31,"purpose_expenditure":[["3421",1266391.64],["2212",1143873.5],["6171",819355.82],["2321",663957.95],["6112",616992],["2341",347875],["3745",320461.27],["3319",204172.24],["2310",201263.76],["1031",178592.7],["3722",157319.28],["5512",132458],["3113",132000],["6399",119910],["3723",104448.5],["3631",78241.73],["3721",22019.82],["6114",15262],["3314",13096],["3639",6500]],"purpose_expenditure_total_czk":6544191.21}},"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."}}}}