{"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:00509361","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00509361","name":"Obec Ctiměřice","short_name":"Ctiměřice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mladá Boleslav","municipality_code":570991},"amounts":{"revenue_approved":2750000,"revenue_adjusted":3387738,"revenue_actual":3619536.45,"expense_approved":2595800,"expense_adjusted":3257029,"expense_actual":2298640.72,"tax_revenue":2933932.95,"nontax_revenue":117974.5,"capital_revenue":0,"transfer_revenue":567629,"current_expense":1774895.85,"capital_expense":523744.87,"budget_balance":1320895.73,"cash_current":6710061.37,"cash_previous":5543365.64},"ratios":{"revenue_execution":1.06842278,"expense_execution":0.7057477,"balance_to_revenue":0.36493505,"cash_to_expense":2.91914318,"cash_yoy":0.21046703,"capital_expense_share":0.22784982,"transfer_revenue_share":0.15682367},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00509361/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00509361"},"seo":{"slug":"ctimerice","path":"/cz/municipalities/ctimerice/"},"population":{"value":148,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2750000,"expenditure_czk":2595800,"financing_czk":-154200,"balance_czk":154200},{"stage":"revised","revenue_czk":3387738,"expenditure_czk":3257029,"financing_czk":-130709,"balance_czk":130709},{"stage":"actual","revenue_czk":3619536.45,"expenditure_czk":2298640.72,"financing_czk":-1320895.73,"balance_czk":1320895.73}],"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",720000],["5171",537300],["5023",450000],["5154",290000],["5021",120000],["5139",60000],["5162",60000],["5321",60000],["5032",50000],["5903",50000],["5141",40000],["5168",40000],["5365",30000],["5137",26000],["5163",24000],["5194",20000],["5175",5000],["5229",5000],["5179",3000],["5151",2000],["5136",1000],["5156",1000],["5161",1000],["5191",500]],"economic_expenditure_total_czk":2595800,"economic_financing":[["8124",-154200]],"economic_financing_total_czk":-154200,"economic_revenue":[["1211",1120000],["1121",650000],["1111",410000],["1511",210000],["1113",100000],["1345",85000],["4112",60000],["1112",30000],["1122",30000],["2111",16500],["1386",15000],["1387",10000],["1381",5000],["2131",4000],["1341",2500],["1361",2000]],"economic_revenue_total_czk":2750000,"purpose_expenditure":[["6171",1193800],["6112",500000],["2321",200000],["3631",150000],["3722",150000],["3725",80000],["3113",60000],["3745",60000],["5213",50000],["6310",50000],["3721",30000],["6399",30000],["3399",20000],["6320",12000],["3723",10000]],"purpose_expenditure_total_czk":2595800},"revised":{"economic_expenditure":[["5169",882000],["5171",537300],["6121",530000],["5023",450000],["5154",180000],["5021",124238],["5137",80000],["5139",60000],["5162",60000],["5321",60000],["5032",50000],["5903",50000],["5141",40000],["5168",40000],["5365",30000],["5175",25991],["5163",24000],["5194",20000],["5229",5000],["5179",3000],["5151",2000],["5136",1000],["5156",1000],["5161",1000],["5191",405],["5362",95]],"economic_expenditure_total_czk":3257029,"economic_financing":[["8124",-154200],["8115",23491]],"economic_financing_total_czk":-130709,"economic_revenue":[["1211",1120000],["1121",650000],["4222",500000],["1111",410000],["1511",215000],["1113",100000],["1345",99750],["2322",80359],["4112",57400],["1112",35000],["2111",32500],["1122",30000],["1386",20000],["4111",10229],["1387",10000],["2131",8000],["1381",5000],["1341",2500],["1361",2000]],"economic_revenue_total_czk":3387738,"purpose_expenditure":[["6171",1282800],["6112",500000],["3631",460000],["2321",310000],["3722",240000],["3725",106000],["3745",80000],["3113",60000],["5213",50000],["6310",50000],["3721",36000],["6399",30000],["3399",20000],["6320",12000],["6114",10229],["3723",10000]],"purpose_expenditure_total_czk":3257029},"actual":{"economic_expenditure":[["5169",670328.49],["6121",523744.87],["5023",415309],["5154",163921.23],["5171",151840.43],["5137",78368.9],["5021",74135],["5162",53004.21],["5139",50995.66],["5032",40221],["5175",23094.14],["5163",16286.4],["5321",16000],["5141",11628.48],["5365",3780],["5194",3000],["5179",2681.91],["5191",137],["5362",95],["5151",69]],"economic_expenditure_total_czk":2298640.72,"economic_financing":[["8115",-1166695.73],["8124",-154200]],"economic_financing_total_czk":-1320895.73,"economic_revenue":[["1211",1256914.66],["1121",673484.5],["4222",500000],["1111",453914.48],["1511",276782.88],["1345",99750],["1113",88974.22],["2322",80359],["4112",57400],["1112",43890.24],["2111",30028.5],["1386",24533.77],["4111",10229],["1387",9616.14],["2131",7587],["1122",3780],["1341",2100],["1381",192.06]],"economic_revenue_total_czk":3619536.45,"purpose_expenditure":[["6171",788818.56],["6112",455530],["3631",437874.99],["3722",234421.45],["2321",108900],["3725",105407.97],["3745",70986.5],["3721",35777.37],["6310",17089.88],["3113",16000],["6320",10825],["6114",10229],["6399",3780],["3399",3000]],"purpose_expenditure_total_czk":2298640.72}},"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."}}}}