{"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:00233633","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00233633","name":"Obec Neumětely","short_name":"Neumětely","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Beroun","municipality_code":531588},"amounts":{"revenue_approved":23045155,"revenue_adjusted":32655873.99,"revenue_actual":21133757.93,"expense_approved":23045155,"expense_adjusted":31625187.56,"expense_actual":17007947.93,"tax_revenue":13729775.62,"nontax_revenue":4141126.63,"capital_revenue":160391.6,"transfer_revenue":3102464.08,"current_expense":13385590.35,"capital_expense":3622357.58,"budget_balance":4125810,"cash_current":30099661.19,"cash_previous":25651810.78},"ratios":{"revenue_execution":0.64716559,"expense_execution":0.53779754,"balance_to_revenue":0.19522368,"cash_to_expense":1.76974091,"cash_yoy":0.17339323,"capital_expense_share":0.21298028,"transfer_revenue_share":0.14680134},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00233633/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00233633"},"seo":{"slug":"neumetely","path":"/cz/municipalities/neumetely/"},"population":{"value":587,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":23045155,"expenditure_czk":23045155,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":32655873.99,"expenditure_czk":31625187.56,"financing_czk":-1030686.43,"balance_czk":1030686.43},{"stage":"actual","revenue_czk":21133757.93,"expenditure_czk":17007947.93,"financing_czk":-4125810,"balance_czk":4125810}],"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",6891051],["5169",4412350],["5171",4050000],["5011",1400000],["5023",1000000],["5154",820000],["6119",800000],["5031",610000],["5122",400000],["5331",350000],["5032",290000],["5139",276000],["5362",219000],["5903",200000],["5137",180000],["5222",170500],["5329",121554],["5155",120000],["5363",100000],["5021",86500],["5156",65000],["5175",56000],["5321",55000],["5163",51000],["5173",50000],["5162",40200],["5194",40000],["5132",30000],["5179",25000],["5229",25000],["5167",20000],["5168",15000],["5141",12000],["5138",10000],["5172",10000],["5136",8000],["5151",8000],["5038",7000],["5161",6000],["5133",4000],["5131",3000],["5192",3000],["5153",2000],["5365",2000],["5041",1000]],"economic_expenditure_total_czk":23045155,"economic_financing":[["8123",3080000],["8115",-2658800],["8124",-421200]],"economic_financing_total_czk":0,"economic_revenue":[["1211",5900000],["4216",4000000],["1121",3174100],["2111",2709430],["1111",2408000],["4222",1025575],["1511",900000],["1345",660000],["2141",500000],["1113",430000],["2132",410000],["2324",220000],["1112",180000],["4112",144200],["4116",120000],["2139",85000],["1386",70000],["2131",37000],["1387",35000],["2112",9000],["1341",7550],["2133",7300],["2310",7000],["1361",3000],["2119",3000]],"economic_revenue_total_czk":23045155,"purpose_expenditure":[["2310",9601051],["6171",2792000],["2321",2050200],["2212",1540000],["6112",1401000],["2115",1194650],["3722",680000],["3613",547000],["3113",430000],["3631",340000],["1031",300000],["3723",300000],["3745",285000],["5213",200000],["6399",200000],["3399",162500],["3612",158000],["3419",150000],["6409",105000],["2292",87554],["3639",66000],["3314",62000],["2219",50000],["3632",50000],["3635",50000],["5512",45000],["6320",45000],["3341",25000],["3726",25000],["4356",25000],["2341",20000],["3900",15000],["3724",10000],["5272",10000],["3421",7500],["6310",6000],["1019",5500],["3319",3000],["3725",1200]],"purpose_expenditure_total_czk":23045155},"revised":{"economic_expenditure":[["6121",12417774.61],["5171",6981099.23],["5169",4496837.22],["5011",1400000],["5023",1000000],["5154",820000],["5139",705655.78],["5031",610000],["5122",400000],["5331",350000],["5032",290000],["6119",250000],["5362",225000],["5903",200000],["5137",180000],["5222",176900],["5329",121554],["5155",120000],["5175",109282],["5021",100631],["5363",100000],["5156",65000],["5364",63209.72],["5163",61000],["5321",55000],["5173",48544],["5162",40200],["5194",40000],["5132",30000],["5179",25000],["5229",25000],["5167",20000],["5168",15000],["5141",12000],["5138",10000],["5172",10000],["5136",8000],["5151",8000],["5038",7000],["6130",6500],["5161",6000],["5133",4000],["5131",3000],["5192",3000],["5153",2000],["5365",2000],["5041",1000]],"economic_expenditure_total_czk":31625187.56,"economic_financing":[["8117",115900000],["8118",-103900000],["8115",-17994550.3],["8123",5385063.87],["8124",-421200]],"economic_financing_total_czk":-1030686.43,"economic_revenue":[["1211",5840263.36],["3112",4464076.8],["4216",4109863.84],["2111",3132538.23],["1121",3126111],["4213",2415367.6],["1111",2299500],["4222",1460219],["3111",1355985],["1511",1170000],["2141",680000],["1345",660000],["2132",410000],["1113",406218],["2324",230000],["1112",203782],["2139",150000],["4112",144200],["4116",139060],["1386",114000],["1387",45000],["2131",40721],["4111",17055],["2112",9000],["1341",7700],["2133",7300],["2310",7000],["2321",4000],["1361",3000],["2119",3000],["1381",913.16]],"economic_revenue_total_czk":32655873.99,"purpose_expenditure":[["2310",8519588.22],["2321",4482969.61],["2212",3678137.43],["6171",3571382],["3613",3197000],["6112",1401000],["3113",1177472],["3631",740000],["3722",680000],["3745",612400],["3399",454500],["2115",444650],["1031",380000],["3723",300000],["2219",272119.58],["3635",250000],["5213",200000],["6399",200000],["3612",158000],["3419",150000],["6409",105000],["3639",96550],["2292",87554],["3314",67000],["6402",63209.72],["6320",53000],["3632",50000],["5512",45000],["3421",30500],["3726",25000],["4356",25000],["3900",21000],["2341",20000],["6114",17055],["3341",12000],["3724",10000],["5272",10000],["6310",8000],["1019",5900],["3319",3000],["3725",1200]],"purpose_expenditure_total_czk":31625187.56},"actual":{"economic_expenditure":[["5169",3796764.96],["5171",3690805.39],["6121",3419807.58],["5011",1438558],["5023",1027021],["5154",696733.14],["5031",566290],["5139",500889.93],["5331",350000],["5032",273414],["6119",190000],["5222",155900],["5329",114999],["5155",114219.04],["5021",91556],["5175",82966],["5156",70075],["5364",63209.72],["5163",60260.6],["5362",-54408],["5321",54000],["5363",53481],["5173",43757],["5162",38997.09],["5137",33830],["5229",23000],["5167",22205.8],["5194",21478],["5168",15949.18],["5138",12705],["6130",12550],["5151",7517],["5179",6324],["5038",5776],["5365",3350],["5141",1944.5],["5161",1352],["5136",670]],"economic_expenditure_total_czk":17007947.93,"economic_financing":[["8117",115900000],["8118",-103900000],["8115",-16447850.41],["8123",774936.13],["8124",-421200],["8901",-31695.72]],"economic_financing_total_czk":-4125810,"economic_revenue":[["1211",5840179.71],["1121",3126110.06],["2111",2673867],["1111",2172426.77],["4216",1832439.55],["1511",1151888.79],["4222",1025574.15],["2141",679572.34],["1345",653617],["1113",413269.14],["2132",364998],["2324",224592.29],["1112",203781.54],["3111",160391.6],["2139",145405],["4112",144200],["1386",113900.36],["4116",83195.38],["1387",44639.09],["2131",39613],["4111",17055],["1341",7550],["2133",7260],["2321",4000],["1361",1500],["2112",1442],["1381",913.16],["2310",377]],"economic_revenue_total_czk":21133757.93,"purpose_expenditure":[["2310",3982185.34],["6171",2732462.16],["2212",2716213.65],["6112",1387310],["2321",1143388.15],["3722",573033.4],["3613",513777.13],["3113",500887.65],["3631",495901.75],["2115",438000],["3745",403746.81],["3399",383370.55],["1031",360103.93],["3723",296413.23],["2219",251056.97],["3635",190000],["3419",150000],["2292",87554],["6399",-71823],["3639",69410],["6402",63209.72],["6409",59805],["6320",52709],["3314",52215],["3612",48522.41],["5512",45000],["4356",23000],["6114",17055],["3421",16335],["3724",9773.48],["6310",7551.6],["1019",5900],["2341",2000],["3319",1880]],"purpose_expenditure_total_czk":17007947.93}},"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."}}}}