{"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:00671886","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00671886","name":"Obec Šimonovice","short_name":"Šimonovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Liberec","municipality_code":564460},"amounts":{"revenue_approved":27342282,"revenue_adjusted":33093265.5,"revenue_actual":35116080.04,"expense_approved":42003582,"expense_adjusted":46630116.42,"expense_actual":33087921.29,"tax_revenue":32611123.06,"nontax_revenue":1440218.48,"capital_revenue":29000,"transfer_revenue":1035738.5,"current_expense":20094435.41,"capital_expense":12993485.88,"budget_balance":2028158.75,"cash_current":39750012.89,"cash_previous":37721854.14},"ratios":{"revenue_execution":1.06112466,"expense_execution":0.70958264,"balance_to_revenue":0.05775584,"cash_to_expense":1.20134512,"cash_yoy":0.05376615,"capital_expense_share":0.39269574,"transfer_revenue_share":0.02949471},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00671886/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00671886"},"seo":{"slug":"simonovice","path":"/cz/municipalities/simonovice/"},"population":{"value":1538,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":27342282,"expenditure_czk":42003582,"financing_czk":14661300,"balance_czk":-14661300},{"stage":"revised","revenue_czk":33093265.5,"expenditure_czk":46630116.42,"financing_czk":13536850.92,"balance_czk":-13536850.92},{"stage":"actual","revenue_czk":35116080.04,"expenditure_czk":33087921.29,"financing_czk":-2028158.75,"balance_czk":2028158.75}],"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",17640000],["5169",4928000],["5171",4183000],["6349",3000000],["5011",2770000],["5023",1400000],["5331",1371582],["5031",1037000],["5154",795000],["6123",700000],["5139",615000],["5365",500000],["5137",463000],["5032",386000],["5323",290000],["5021",284000],["5163",210000],["6119",190000],["5156",160000],["5166",120000],["5153",100000],["5194",90000],["5362",90000],["5175",72000],["5321",65000],["5162",62000],["5172",50000],["5903",50000],["6130",50000],["5179",48500],["5229",48000],["5329",40000],["5136",35000],["5167",25000],["5173",25000],["5151",17000],["5038",15000],["5499",15000],["5168",12500],["5134",12000],["5161",10000],["5213",10000],["5339",9000],["5132",5000],["5164",5000]],"economic_expenditure_total_czk":42003582,"economic_financing":[["8115",14661300]],"economic_financing_total_czk":14661300,"economic_revenue":[["1211",11600000],["1121",5700000],["1111",3450000],["4216",1400000],["1345",1200000],["1511",871000],["1113",845000],["1122",500000],["2122",373682],["4112",338300],["1112",230000],["2111",225100],["2324",220000],["1386",150000],["1387",70000],["1342",50000],["2132",39000],["1341",34000],["1361",30000],["2119",10000],["1334",5000],["2131",1000],["2141",200]],"economic_revenue_total_czk":27342282,"purpose_expenditure":[["2219",12850000],["3639",6565000],["6171",4362500],["2212",3750000],["6409",3128500],["3722",2190000],["6112",1940000],["3111",1421582],["3429",750000],["3631",660000],["3745",590000],["6399",550000],["3319",420000],["5512",312000],["2321",307000],["3632",295000],["2292",290000],["3326",200000],["6320",200000],["3635",190000],["3412",160000],["3421",142000],["3314",123000],["3399",120000],["1031",100000],["3723",90000],["2310",60000],["5213",50000],["6310",50000],["3721",40000],["1014",35000],["3113",25000],["4350",17000],["3525",10000],["3613",10000]],"purpose_expenditure_total_czk":42003582},"revised":{"economic_expenditure":[["6121",18553100],["5169",5026314.86],["5171",4200690],["6349",3000000],["5011",2820000],["5365",2476530],["5331",1498682],["5023",1384600],["5031",1025050],["5154",943550],["6122",781660],["5139",646146.08],["5137",620613],["6130",482900],["5336",381712.8],["5032",381300],["5323",290000],["5021",247427],["5163",210000],["6119",190000],["6123",150000],["5166",148200],["5156",141000],["5175",120784.6],["5362",110000],["5153",100000],["5321",70000],["5167",67600],["5194",66540],["5162",57328.46],["5136",55372],["5329",50000],["5903",50000],["5179",48800],["5229",38000],["5172",26000],["5173",25000],["5122",22070],["5499",21900],["5151",17212],["5168",15500],["5038",15000],["5161",12402],["5213",10000],["5339",9000],["5134",6500],["5176",4400],["5364",4031.62],["5132",3000],["5133",2600],["5164",1600]],"economic_expenditure_total_czk":46630116.42,"economic_financing":[["8115",13536850.92]],"economic_financing_total_czk":13536850.92,"economic_revenue":[["1211",13450000],["1121",5915000],["1111",4600000],["1122",2476530],["1345",1430500],["1113",928000],["1511",899175.42],["2324",534700],["1112",415000],["2122",373682],["2111",372200],["4116",351712.8],["4112",350400],["4222",300000],["1386",264000],["1387",103000],["2321",84700],["1342",50000],["2132",42600],["1341",39000],["4111",33625.7],["3113",29000],["2131",12100],["1361",12000],["2119",7250],["2139",6300],["1334",5000],["2322",3235],["1381",2044.58],["2329",1500],["2141",930],["1343",80]],"economic_revenue_total_czk":33093265.5,"purpose_expenditure":[["2219",12850000],["3639",7317660],["6171",4507628.46],["2212",3750000],["6409",3128500],["6399",2526530],["3722",2190000],["3111",2005394.8],["6112",1940000],["3631",1380000],["3745",790000],["3429",750000],["3319",524100],["2321",357000],["5512",312000],["3632",295000],["2292",290000],["3326",200000],["6320",200000],["3635",190000],["3412",160000],["3421",142000],["1031",136000],["3314",123000],["3329",100000],["3723",90000],["3399",65900],["2310",60000],["5213",50000],["6310",50000],["3721",40000],["6114",37371.54],["3113",25000],["4350",17000],["3525",10000],["3613",10000],["1014",6000],["6402",4031.62]],"purpose_expenditure_total_czk":46630116.42},"actual":{"economic_expenditure":[["6121",11496811.88],["5169",4128195.26],["5171",3011633.5],["5011",2779549],["5365",2476530],["5331",1498682],["5023",1280198],["5031",887926],["5154",791140.58],["6122",781660],["5139",504912.59],["6130",395015],["5336",381712.8],["5137",354848.48],["5032",351310],["5323",289000],["5021",235928],["5163",207142.97],["6119",170000],["6123",149999],["5166",148162],["5175",111569.13],["5156",110998.87],["5167",61737],["5194",55583],["5136",55066.04],["5329",50000],["5321",45000],["5162",39613.72],["5153",36726.22],["5179",32983],["5172",25957],["5362",24000],["5229",17710],["5168",15268.95],["5122",12070],["5038",10488],["5151",10449],["5213",10000],["5173",8136],["5161",8116],["5499",7200],["5134",6446.88],["5176",4356],["5364",4031.62],["5133",2486.8],["5164",1571]],"economic_expenditure_total_czk":33087921.29,"economic_financing":[["8115",-2028158.75]],"economic_financing_total_czk":-2028158.75,"economic_revenue":[["1211",13551761.09],["1121",7265381.41],["1111",4956400.9],["1122",2476530],["1345",1480101],["1511",961759.08],["1113",959481.25],["2324",537077.73],["1112",473405.85],["2122",373682],["2111",368740.14],["4116",351712.8],["4112",350400],["4222",300000],["1386",264653.33],["1387",103731.57],["2321",83882],["1342",56336],["2132",43000],["1341",39245],["4111",33625.7],["3113",29000],["1361",12380],["2131",12100],["2139",8175],["1334",7832],["2119",7250],["2322",3235],["1381",2044.58],["2329",2000],["2141",1076.61],["1343",80]],"economic_revenue_total_czk":35116080.04,"purpose_expenditure":[["2219",11056577.29],["3639",3931709.35],["6171",3316479.91],["2212",2731799.63],["6399",2476530],["3111",1955394.8],["3722",1809215.89],["6112",1706917.77],["3631",1188932.91],["3319",523963.98],["3745",514198.65],["2321",333271.8],["2292",289000],["6320",198528.37],["3635",170000],["3632",145223.45],["1031",128955.29],["3314",96886],["6409",96265],["5512",84052.19],["3412",78524],["3723",57573.13],["3399",57162.04],["3329",43650.75],["6114",37371.54],["3721",18972.8],["6310",12614.6],["3525",10000],["3421",8924],["1014",5194.53],["6402",4031.62]],"purpose_expenditure_total_czk":33087921.29}},"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."}}}}