{"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:00234729","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00234729","name":"Obec Neuměřice","short_name":"Neuměřice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kladno","municipality_code":532665},"amounts":{"revenue_approved":12990000,"revenue_adjusted":15848417,"revenue_actual":17069095.43,"expense_approved":13440000,"expense_adjusted":17488917,"expense_actual":17650429.81,"tax_revenue":9933556.2,"nontax_revenue":399057.23,"capital_revenue":269801,"transfer_revenue":6466681,"current_expense":7080139.98,"capital_expense":10570289.83,"budget_balance":-581334.38,"cash_current":2015036.82,"cash_previous":3236547.56},"ratios":{"revenue_execution":1.0770221,"expense_execution":1.00923515,"balance_to_revenue":-0.03405771,"cash_to_expense":0.11416361,"cash_yoy":-0.37741165,"capital_expense_share":0.59886869,"transfer_revenue_share":0.37885318},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00234729/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00234729"},"seo":{"slug":"neumerice","path":"/cz/municipalities/neumerice/"},"population":{"value":446,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":12990000,"expenditure_czk":13440000,"financing_czk":450000,"balance_czk":-450000},{"stage":"revised","revenue_czk":15848417,"expenditure_czk":17488917,"financing_czk":1640500,"balance_czk":-1640500},{"stage":"actual","revenue_czk":17069095.43,"expenditure_czk":17650429.81,"financing_czk":581334.38,"balance_czk":-581334.38}],"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",7106500],["5169",2616000],["5011",1100000],["5023",800000],["5021",392000],["5139",265000],["5031",260000],["5032",143000],["5154",142000],["6119",103000],["5141",81000],["5137",70000],["5323",66000],["5153",65000],["5229",47700],["5162",25000],["6130",25000],["5163",22000],["5362",15000],["5903",15000],["5321",13300],["5156",12000],["5194",12000],["5212",8000],["5171",7500],["5038",6000],["5175",6000],["5222",5000],["5131",4000],["5151",2000],["5167",2000],["5161",1500],["5136",1000],["5173",500]],"economic_expenditure_total_czk":13440000,"economic_financing":[["8115",1200000],["8124",-750000]],"economic_financing_total_czk":450000,"economic_revenue":[["4116",4804900],["1211",3500000],["1121",1400000],["1111",1100000],["1511",550000],["2329",370000],["2132",360000],["1122",250000],["1113",160000],["1345",150000],["4112",105100],["3111",90000],["1112",65000],["2119",35000],["2321",20000],["1341",10000],["2131",9500],["1361",5000],["2139",5000],["2141",500]],"economic_revenue_total_czk":12990000,"purpose_expenditure":[["6171",9013700],["3745",1651500],["3722",900000],["6112",850000],["2219",300000],["3412",285000],["3631",172000],["3419",95000],["2295",66000],["3399",40000],["6114",20000],["5213",15000],["3639",14500],["5512",12300],["2329",5000]],"purpose_expenditure_total_czk":13440000},"revised":{"economic_expenditure":[["6121",10171500],["5169",2521000],["5011",1100000],["5023",800000],["5021",608522],["5139",339365],["5171",307500],["5031",260000],["5137",230000],["5154",195000],["5032",148000],["5141",121000],["6119",103000],["5323",66000],["5153",65000],["5229",57700],["5166",45000],["5909",45000],["5162",35000],["5156",32000],["5163",32000],["5362",30000],["5321",28300],["5151",27000],["5194",27000],["6130",25000],["5175",22680],["5903",15000],["5212",8000],["5038",6000],["5222",5000],["5131",4000],["5136",3000],["5167",3000],["5161",1582],["5173",768]],"economic_expenditure_total_czk":17488917,"economic_financing":[["8115",2390500],["8124",-750000]],"economic_financing_total_czk":1640500,"economic_revenue":[["4216",5805000],["1211",3500000],["1121",1750000],["1111",1170000],["1122",800000],["1511",650000],["2329",503000],["4222",447000],["1113",240000],["2132",210000],["1345",185000],["1112",107000],["4112",105100],["3111",90000],["4122",87000],["1386",60000],["2119",35000],["1387",27000],["4111",21917],["2321",20000],["1341",15400],["2131",9500],["1361",5000],["2139",5000],["2141",500]],"economic_revenue_total_czk":15848417,"purpose_expenditure":[["6171",12019700],["3745",2105500],["3722",900000],["6112",855000],["3631",683000],["3699",300000],["3412",285000],["3419",105000],["2295",66000],["3399",50000],["6114",41917],["5512",26300],["5213",26000],["3639",14500],["2329",6000],["5312",5000]],"purpose_expenditure_total_czk":17488917},"actual":{"economic_expenditure":[["6121",10350071.18],["5169",1909200.27],["5011",1053889],["5365",779520],["5023",673200],["5021",605494],["5139",305001.4],["5171",291577],["5031",283509],["5137",220334.44],["5032",163525],["6122",162218.65],["5154",154716.74],["5141",128130.49],["5909",75000],["5229",64496],["6119",58000],["5323",56806],["5166",46585],["5162",40054.66],["5163",33289.68],["5156",29669],["5321",29160],["5194",28758],["5362",26592],["5151",25615.5],["5153",16972.3],["5175",15602],["5222",11000],["5038",4726],["5167",4617.5],["5136",2495],["5173",268],["5161",251],["5131",85]],"economic_expenditure_total_czk":17650429.81,"economic_financing":[["8124",-3099398.92],["8123",2459222.56],["8115",1221510.74]],"economic_financing_total_czk":581334.38,"economic_revenue":[["4216",5805664],["1211",3936842.31],["1121",2108812.46],["1111",1427533.36],["1511",950350.06],["1122",779520],["4222",447000],["1113",278651.48],["2132",254614],["1345",184953],["3111",148301],["2329",138246.14],["1112",137440.29],["3122",121500],["4112",105100],["4122",87000],["1386",76826.73],["1387",30110.8],["4111",21917],["1341",15400],["2131",5822],["1361",3500],["1343",3010],["1381",605.71],["2141",205.09],["2324",170]],"economic_revenue_total_czk":17069095.43,"purpose_expenditure":[["6171",12877504.81],["3745",1120893.57],["3722",923138.43],["6399",779520],["6112",733788],["3631",617116],["3699",297022],["3419",58000],["3635",58000],["2295",56806],["5512",43274],["3399",42935],["6114",21917],["5213",10218],["2329",6050],["5312",4247]],"purpose_expenditure_total_czk":17650429.81}},"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."}}}}