{"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:00662305","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00662305","name":"Obec Dolní Zimoř","short_name":"Dolní Zimoř","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mělník","municipality_code":531987},"amounts":{"revenue_approved":2267000,"revenue_adjusted":2290481,"revenue_actual":2427335.96,"expense_approved":2965000,"expense_adjusted":2988481,"expense_actual":2329249.35,"tax_revenue":2181981.46,"nontax_revenue":36038.5,"capital_revenue":40375,"transfer_revenue":168941,"current_expense":1992714.35,"capital_expense":336535,"budget_balance":98086.61,"cash_current":2481747.06,"cash_previous":2383660.45},"ratios":{"revenue_execution":1.05974944,"expense_execution":0.77940912,"balance_to_revenue":0.04040916,"cash_to_expense":1.06547075,"cash_yoy":0.04114957,"capital_expense_share":0.14448217,"transfer_revenue_share":0.06959935},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00662305/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00662305"},"seo":{"slug":"dolni-zimor","path":"/cz/municipalities/dolni-zimor/"},"population":{"value":102,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2267000,"expenditure_czk":2965000,"financing_czk":698000,"balance_czk":-698000},{"stage":"revised","revenue_czk":2290481,"expenditure_czk":2988481,"financing_czk":698000,"balance_czk":-698000},{"stage":"actual","revenue_czk":2427335.96,"expenditure_czk":2329249.35,"financing_czk":-98086.61,"balance_czk":98086.61}],"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",615000],["5023",600000],["6119",350000],["5171",335000],["5321",248000],["5011",150000],["5032",107000],["5154",95000],["5901",95000],["5021",52000],["5139",38000],["5031",37000],["5168",37000],["5222",30000],["6121",30000],["5175",27000],["5137",22000],["5163",17000],["5156",14500],["5166",14000],["5164",12000],["5162",8000],["5365",7800],["5903",5000],["5179",4000],["5038",3500],["5132",3000],["5136",3000],["5151",2000],["5167",2000],["5161",1000],["5362",200]],"economic_expenditure_total_czk":2965000,"economic_financing":[["8115",698000]],"economic_financing_total_czk":698000,"economic_revenue":[["1211",900000],["1121",450000],["1111",280000],["1511",200000],["4216",122240],["1345",92800],["1113",60000],["4112",57400],["4111",31000],["2324",30000],["1112",20000],["1386",10000],["1381",5000],["1387",5000],["1341",3000],["1361",560]],"economic_revenue_total_czk":2267000,"purpose_expenditure":[["6112",700000],["6171",600000],["3635",350000],["2212",300000],["3745",300000],["3722",150000],["3113",130000],["3111",80000],["3725",80000],["3399",50000],["3631",50000],["3721",50000],["6114",31000],["3421",30000],["2411",18000],["6320",15000],["3639",14000],["1014",10000],["5213",5000],["6310",2000]],"purpose_expenditure_total_czk":2965000},"revised":{"economic_expenditure":[["5023",606000],["5169",590325],["6119",350000],["5321",248000],["5011",176000],["5171",160000],["6122",150000],["5032",103000],["5154",95000],["5139",76593],["6121",51700],["5168",47000],["5222",45000],["5031",44000],["5137",34000],["6130",27000],["5189",26000],["5175",21348],["5021",20725],["5163",17000],["5194",14500],["5156",14000],["5164",14000],["5166",14000],["5162",8000],["5362",7400],["5179",5000],["5903",5000],["5365",4020],["5038",4000],["5132",3000],["5151",2000],["5167",2000],["5136",1500],["5161",1000],["5173",370]],"economic_expenditure_total_czk":2988481,"economic_financing":[["8115",698000]],"economic_financing_total_czk":698000,"economic_revenue":[["1211",900000],["1121",455000],["1111",295000],["1511",200000],["4216",122240],["1345",92800],["1113",60000],["4112",57400],["2324",31000],["1112",25000],["4111",19061],["1386",15000],["1387",6000],["1381",5000],["1341",3000],["2111",3000],["1361",560],["1122",420]],"economic_revenue_total_czk":2290481,"purpose_expenditure":[["6112",700000],["6171",527000],["3635",350000],["2212",300000],["3745",300000],["3113",167000],["3722",150000],["3725",80000],["3721",70000],["3421",60000],["3399",50000],["3631",50000],["3111",43000],["3639",40000],["6114",19061],["2411",18000],["3419",15000],["6320",15000],["1014",10000],["5512",10000],["3429",7000],["5213",5000],["6310",2000],["6399",420]],"purpose_expenditure_total_czk":2988481},"actual":{"economic_expenditure":[["5023",606000],["5169",489246.12],["5321",225973],["5011",175416],["6122",145236],["6119",140600],["5154",85159.81],["5032",70865],["5139",59537.91],["5168",46423.19],["5031",43508],["5222",34000],["6130",27000],["5171",25529],["6121",23699],["5137",22690],["5021",19725],["5175",15468.72],["5163",14608.2],["5194",14144.9],["5164",11420.4],["5156",10782.1],["5362",7347],["5179",4806],["5162",4754],["5132",2226],["5151",986],["5038",840],["5365",570],["5173",370],["5161",318]],"economic_expenditure_total_czk":2329249.35,"economic_financing":[["8115",-98086.61]],"economic_financing_total_czk":-98086.61,"economic_revenue":[["1211",919852.26],["1121",493044.27],["1111",334495.34],["1511",219328.75],["4216",92480],["1345",90202],["1113",65121.8],["4112",57400],["3111",40375],["1112",32128.23],["2324",31684.5],["4111",19061],["1386",17959.77],["1387",7039.57],["2111",4354],["1341",2150],["1122",420],["1381",139.47],["1361",100]],"economic_revenue_total_czk":2427335.96,"purpose_expenditure":[["6112",667080],["6171",383116.22],["3745",274864.98],["2212",180503],["3113",161893],["3635",140600],["3722",121601.19],["3725",74696.93],["3721",66260],["3111",42452],["3631",38214.81],["3399",35181.02],["3639",34347],["3421",30722],["6114",19061],["3419",15000],["6320",13003],["2411",11628],["5512",10000],["3429",7000],["6310",1605.2],["6399",420]],"purpose_expenditure_total_czk":2329249.35}},"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."}}}}