{"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:00573051","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00573051","name":"Obec Čeminy","short_name":"Čeminy","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Plzeň-sever","municipality_code":558711},"amounts":{"revenue_approved":6740000,"revenue_adjusted":8582774,"revenue_actual":10936871.02,"expense_approved":6740000,"expense_adjusted":8582774,"expense_actual":7025796,"tax_revenue":8918725.95,"nontax_revenue":1479545.07,"capital_revenue":0,"transfer_revenue":538600,"current_expense":5515311,"capital_expense":1510485,"budget_balance":3911075.02,"cash_current":30274496.03,"cash_previous":26019579.44},"ratios":{"revenue_execution":1.2742816,"expense_execution":0.81859268,"balance_to_revenue":0.35760457,"cash_to_expense":4.30904854,"cash_yoy":0.16352749,"capital_expense_share":0.2149913,"transfer_revenue_share":0.04924626},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00573051/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00573051"},"seo":{"slug":"ceminy","path":"/cz/municipalities/ceminy/"},"population":{"value":351,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6740000,"expenditure_czk":6740000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":8582774,"expenditure_czk":8582774,"financing_czk":0,"balance_czk":0},{"stage":"actual","revenue_czk":10936871.02,"expenditure_czk":7025796,"financing_czk":-3911075.02,"balance_czk":3911075.02}],"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",2305000],["5171",1756000],["5023",560000],["5011",510000],["5493",300000],["5021",215000],["5154",215000],["5139",195000],["5031",130000],["5032",110000],["5166",50000],["5366",50000],["5903",50000],["5167",40000],["5163",36000],["5499",35000],["5156",25000],["5323",24000],["5175",21000],["5168",20000],["5194",20000],["5222",20000],["5162",16000],["5151",15000],["5132",10000],["5164",4000],["5321",3000],["5038",2000],["5362",2000],["5161",1000]],"economic_expenditure_total_czk":6740000,"economic_revenue":[["1211",2100000],["1121",1200000],["1111",700000],["1511",700000],["2141",700000],["2111",420000],["1345",320000],["2132",190000],["1113",170000],["2139",65000],["1112",50000],["2131",49000],["1386",30000],["1381",25000],["1387",20000],["1361",1000]],"economic_revenue_total_czk":6740000,"purpose_expenditure":[["3612",1500000],["6171",900000],["3639",700000],["6112",650000],["3722",470000],["3725",380000],["3631",350000],["3635",350000],["2321",300000],["3745",200000],["1036",180000],["1032",150000],["5512",150000],["2212",100000],["3900",70000],["3399",65000],["5213",50000],["6402",50000],["2310",30000],["6320",30000],["2292",24000],["3429",20000],["3721",15000],["6310",6000]],"purpose_expenditure_total_czk":6740000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",2766400],["6121",1711400],["5011",648000],["5023",610000],["5171",474284],["5362",335270],["5139",325000],["5154",285000],["5493",271000],["5021",201500],["5137",192904],["5031",163000],["5032",110000],["5166",50000],["5903",50000],["5167",40000],["5168",40000],["5163",36000],["5499",35000],["5366",33408],["5155",27500],["5156",25000],["5175",22200],["5194",20000],["5222",20000],["5323",19908],["5162",16000],["5151",15000],["5321",14000],["5132",10000],["5192",6500],["5164",4000],["5038",2000],["5161",1500],["5136",1000]],"economic_expenditure_total_czk":8582774,"economic_revenue":[["1211",2400000],["1121",1200000],["1511",830000],["1111",800000],["2141",700000],["2111",691000],["4222",400000],["1122",333270],["1345",322000],["2132",191000],["1113",170000],["4112",106100],["4219",98904],["2139",65000],["1112",50000],["2131",49000],["4111",32500],["2119",30400],["1386",30000],["1381",25000],["3111",21000],["1387",20000],["2112",6500],["2322",5500],["2324",4600],["1361",1000]],"economic_revenue_total_czk":8582774,"purpose_expenditure":[["3612",1900000],["6171",1519500],["3639",928588],["6112",715000],["3722",470000],["3631",350000],["3635",350000],["3725",340000],["6399",333270],["2321",300000],["3745",228600],["1032",221000],["1036",180000],["5512",150000],["3399",110000],["2212",100000],["3900",70000],["3721",55000],["5213",50000],["3723",40000],["6402",33408],["6114",32500],["2310",30000],["6320",30000],["3429",20000],["2292",19908],["6310",6000]],"purpose_expenditure_total_czk":8582774,"economic_financing":[],"economic_financing_total_czk":0},"actual":{"economic_expenditure":[["5169",1832160.56],["6121",1510485],["5011",638288],["5023",610867],["5171",423902.7],["5362",333509],["5139",264918.65],["5493",232100],["5137",201246.16],["5154",195141.08],["5031",159539],["5021",155219],["5032",111001],["5166",41339.65],["5499",38430],["5168",34609.56],["5366",33407.6],["5163",29496.4],["5155",27500],["5222",20000],["5323",19908],["5194",18000],["5162",15499.72],["5132",15369.02],["5167",13636.9],["5151",10054],["5175",9019],["5321",9000],["5156",8743],["5192",6500],["5164",3702],["5038",1390],["5161",1174],["5136",640]],"economic_expenditure_total_czk":7025796,"economic_financing":[["8115",-3911075.02]],"economic_financing_total_czk":-3911075.02,"economic_revenue":[["1211",3537178.1],["1121",1906843.86],["1111",1310296.58],["1511",1036714.1],["2111",711705.76],["2141",407689.31],["4222",400000],["1122",333270],["1345",321569],["1113",250910.21],["2132",192000],["1112",124063.33],["4112",106100],["1386",69403.07],["2139",65000],["2131",50701],["4111",32500],["2119",30400],["1387",27212.19],["2112",12406],["2322",5500],["2324",4143],["1361",800],["1381",465.51]],"economic_revenue_total_czk":10936871.02,"purpose_expenditure":[["3612",1610687.64],["6171",1400908.95],["3639",720814.67],["6112",689151],["3722",385152.5],["6399",333270],["3725",309515.58],["2321",261029.63],["3745",212466.4],["1032",188169.61],["1036",177000],["3631",167518.13],["5512",138834.31],["3635",122000],["3399",57496],["3900",38863],["3721",38707.9],["6402",33407.6],["6320",27124],["2212",26249],["2310",25171.89],["3429",20000],["2292",19908],["6114",16580.4],["3723",3397.39],["6310",2372.4]],"purpose_expenditure_total_czk":7025796}},"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."}}}}