{"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:44626754","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"44626754","name":"Obec Čmelíny","short_name":"Čmelíny","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Plzeň-jih","municipality_code":578568},"amounts":{"revenue_approved":5500000,"revenue_adjusted":5752500,"revenue_actual":3652781.39,"expense_approved":5500000,"expense_adjusted":7204500,"expense_actual":4356455.87,"tax_revenue":3042804.73,"nontax_revenue":355676.66,"capital_revenue":0,"transfer_revenue":254300,"current_expense":4356455.87,"capital_expense":0,"budget_balance":-703674.48,"cash_current":9585687.85,"cash_previous":10289362.33},"ratios":{"revenue_execution":0.63499025,"expense_execution":0.60468539,"balance_to_revenue":-0.19264073,"cash_to_expense":2.20034086,"cash_yoy":-0.06838854,"capital_expense_share":0,"transfer_revenue_share":0.06961818},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/44626754/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/44626754"},"seo":{"slug":"cmeliny","path":"/cz/municipalities/cmeliny/"},"population":{"value":127,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5500000,"expenditure_czk":5500000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":5752500,"expenditure_czk":7204500,"financing_czk":1452000,"balance_czk":-1452000},{"stage":"actual","revenue_czk":3652781.39,"expenditure_czk":4356455.87,"financing_czk":703674.48,"balance_czk":-703674.48}],"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",2468000],["5171",665000],["5362",470000],["5154",410000],["5023",345000],["5021",199000],["5011",140000],["5139",110000],["5019",100000],["5032",85000],["5031",60000],["5163",50000],["5137",45000],["5364",43000],["5136",41000],["5173",40000],["5156",30000],["5162",30000],["5168",30000],["5175",22000],["5182",20000],["5321",20000],["5329",20000],["6130",11000],["5194",10000],["5229",10000],["5903",10000],["5323",7000],["5192",6000],["5161",3000]],"economic_expenditure_total_czk":5500000,"economic_revenue":[["2111",1501200],["1211",1400000],["1121",700000],["1111",550000],["1122",520000],["1511",250000],["1113",150000],["1345",130000],["4112",71800],["2329",64000],["1112",60000],["2324",25500],["1386",20000],["3111",20000],["1387",15000],["2131",5500],["1361",5000],["2141",5000],["1341",4000],["2132",2000],["1344",1000]],"economic_revenue_total_czk":5500000,"purpose_expenditure":[["1031",1800000],["6171",1000000],["6112",500000],["6399",470000],["3745",350000],["5512",320000],["3631",300000],["3722",250000],["2212",100000],["3613",100000],["2341",50000],["3322",50000],["3412",50000],["6402",43000],["3421",30000],["2310",10000],["3314",10000],["3319",10000],["3419",10000],["5213",10000],["6310",10000],["6409",10000],["2292",7000],["2321",5000],["3113",5000]],"purpose_expenditure_total_czk":5500000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",3230000],["5171",1385000],["5362",470000],["5154",410000],["5023",345000],["5021",208000],["6130",161000],["5011",145000],["5019",110000],["5139",102000],["5137",90000],["5032",85000],["5031",60000],["5163",50000],["5364",43000],["5173",42000],["5136",41000],["5162",32000],["5168",30000],["5156",25000],["5175",22000],["5182",20000],["5229",20000],["5321",20000],["5329",20000],["5194",10000],["5903",10000],["5323",7000],["5192",6000],["5161",3500],["5365",2000]],"economic_expenditure_total_czk":7204500,"economic_financing":[["8115",1452000]],"economic_financing_total_czk":1452000,"economic_revenue":[["2111",1501200],["1211",1400000],["1121",700000],["1111",550000],["1122",520000],["1511",250000],["1113",150000],["4122",150000],["1345",130000],["4112",71800],["3111",70000],["2329",64000],["1112",60000],["4111",32500],["1386",30000],["2324",25500],["1387",15000],["2119",10000],["2131",5500],["1361",5000],["2141",5000],["1341",4000],["2132",2000],["1344",1000]],"economic_revenue_total_czk":5752500,"purpose_expenditure":[["1031",2250000],["6171",1152000],["3412",500000],["6112",500000],["6399",470000],["3631",450000],["3745",390000],["3613",320000],["5512",320000],["3722",280000],["2212",220000],["2341",50000],["3322",50000],["3341",50000],["6402",43000],["6114",32500],["3421",30000],["3419",20000],["2310",10000],["3314",10000],["3319",10000],["5213",10000],["6310",10000],["6409",10000],["2292",7000],["2321",5000],["3113",5000]],"purpose_expenditure_total_czk":7204500},"actual":{"economic_expenditure":[["5169",2534371.68],["5171",638371.72],["5023",288307],["5154",194114.63],["5021",174435],["5362",-152016],["5011",142931],["5019",86996],["5032",61267],["5139",58790.56],["5163",42481.4],["5364",39687],["5031",39571],["5168",25012.93],["5136",24253.24],["5137",23777.71],["5162",21116],["5229",20000],["5156",19937],["5329",16632],["5175",15163],["5173",14307],["5321",10525],["5194",8000],["5323",6732],["5365",1000],["5161",692]],"economic_expenditure_total_czk":4356455.87,"economic_financing":[["8115",703674.48]],"economic_financing_total_czk":703674.48,"economic_revenue":[["1211",1289700.1],["1121",689195.19],["1111",471400.27],["2111",292394],["1511",222309.2],["4122",150000],["1345",109704],["1113",91211.19],["1122",85470],["4112",71800],["2329",46263.02],["1112",44946.84],["4111",32500],["1386",25101.7],["1387",9842.73],["2119",5324],["2131",4969.3],["2324",4025.71],["1341",3700],["2132",2000],["2141",700.63],["1381",209.13],["1382",14.38]],"economic_revenue_total_czk":3652781.39,"purpose_expenditure":[["1031",2197950.67],["6171",707351.27],["3412",473526.16],["6112",407090],["3722",239484.17],["3613",170637.65],["6399",-152016],["3745",125942],["3631",61140],["6402",39687],["6114",20698],["3419",20000],["3314",8720],["6409",7920],["3319",7536],["2292",6732],["2310",5094.1],["6310",4085.4],["5512",4029.45],["2212",848]],"purpose_expenditure_total_czk":4356455.87}},"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."}}}}