{"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:00237094","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00237094","name":"Obec Nelahozeves","short_name":"Nelahozeves","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mělník","municipality_code":535079},"amounts":{"revenue_approved":136193212,"revenue_adjusted":193424530.37,"revenue_actual":193398544.18,"expense_approved":151193212,"expense_adjusted":180824530.37,"expense_actual":145686462.45,"tax_revenue":175024974.5,"nontax_revenue":5467025.31,"capital_revenue":81400,"transfer_revenue":12825144.37,"current_expense":63957121.88,"capital_expense":81729340.57,"budget_balance":47712081.73,"cash_current":140846912.51,"cash_previous":103134830.78},"ratios":{"revenue_execution":0.99986565,"expense_execution":0.80567864,"balance_to_revenue":0.24670342,"cash_to_expense":0.96678106,"cash_yoy":0.36565806,"capital_expense_share":0.56099475,"transfer_revenue_share":0.06631459},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00237094/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00237094"},"seo":{"slug":"nelahozeves","path":"/cz/municipalities/nelahozeves/"},"population":{"value":2211,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":136193212,"expenditure_czk":151193212,"financing_czk":15000000,"balance_czk":-15000000},{"stage":"revised","revenue_czk":193424530.37,"expenditure_czk":180824530.37,"financing_czk":-12600000,"balance_czk":12600000},{"stage":"actual","revenue_czk":193398544.18,"expenditure_czk":145686462.45,"financing_czk":-47712081.73,"balance_czk":47712081.73}],"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",90658862],["5331",17093600],["5169",14659000],["5171",7056000],["5011",5800000],["5023",3990000],["5362",2200000],["5166",2000000],["5222",1585000],["6119",1200000],["6341",839000],["5153",800000],["6351",800000],["6460",750000],["5154",450000],["5137",405000],["6359",400000],["5136",270000],["5163",236750]],"economic_expenditure_total_czk":151193212,"economic_financing":[["8115",15000000]],"economic_financing_total_czk":15000000,"economic_revenue":[["1333",67000000],["1211",20943942],["4129",10832712],["1121",10666434],["1111",7800923],["1511",6057000],["2141",5500000],["1122",2200000],["1113",1348979],["2119",950000],["4112",650000],["1112",639722],["2324",625000],["1386",528466],["2131",95000],["1341",80000],["2343",62000],["1361",60534],["2132",52500],["3122",50000],["3111",25000],["1342",20000],["2111",5000]],"economic_revenue_total_czk":136193212,"purpose_expenditure":[["2219",36000000],["3639",27208862],["3722",16600000],["2321",13000000],["3326",9850000],["3117",9823000],["6171",9800000],["2212",5000000],["3745",4500000],["6112",3990000],["3111",3070600],["6399",2200000],["2221",1600000],["3419",1135000],["3421",1015000],["3635",1000000],["3118",839000],["3769",750000],["4359",500000],["3631",450000],["3349",435000],["5512",405000],["3113",400000],["3314",270000],["3399",250000],["3429",240000],["6320",200000],["5213",150000],["3312",125000],["3319",100000],["1019",85000],["3392",80000],["3632",50000],["6310",36750],["1014",35000]],"purpose_expenditure_total_czk":151193212},"revised":{"economic_expenditure":[["6121",94836014.18],["5331",17178600],["5171",14474889.48],["5169",12220064.75],["6130",9369554],["5011",3920815.6],["5023",3146627],["5154",2247675],["5362",2213930],["5222",1881090],["6119",1728286],["5153",1669598],["5031",1574531],["5213",1370219],["6351",1313415],["6122",1249582.82],["5321",1183000],["5336",929039.22],["5499",871856],["6341",839000],["6460",750000],["5166",717397],["5032",684409],["5137",652271.05],["5139",467429.46],["5151",437106],["6359",400000],["5163",395468],["6313",350000],["5167",291340],["5021",257960],["5162",224808],["5136",216270],["5175",180360.4],["6123",150000],["5164",106000],["5329",58960],["6127",45000],["5909",29000],["5161",26663],["5363",26500],["5168",25675],["5364",21718.41],["5229",17624],["5038",15390],["5152",14336],["5156",14115],["5173",10361],["5212",10000],["5194",6031],["5365",4551]],"economic_expenditure_total_czk":180824530.37,"economic_financing":[["8115",-12600000]],"economic_financing_total_czk":-12600000,"economic_revenue":[["1333",125289066.53],["1211",20801501.87],["1121",11137828.66],["4216",10124029.81],["1111",7703177.32],["1511",5532462.89],["2141",2488482.9],["4116",1637721.3],["1122",1523130],["1113",1472126.41],["2111",1279394.84],["2119",962793],["1112",725983.06],["4112",687900],["2324",435101.81],["1386",405790.92],["4222",300000],["1387",159037.92],["2131",122648.8],["1341",79900],["4111",75493.26],["1361",72090],["1342",68582],["3111",67000],["2343",61678.51],["2132",56068],["2321",54000],["3122",40000],["1334",31403.24],["1344",19074],["2322",7220],["1381",3231.18],["1346",500],["1343",100],["2142",12.14]],"economic_revenue_total_czk":193424530.37,"purpose_expenditure":[["3639",48768590],["2219",33275932],["3722",16300000],["2321",13700167.31],["3117",11761441.81],["6171",10864374.67],["2212",10039422.48],["3326",8173371.41],["3745",4509826],["6112",4244250],["3111",3882281.41],["6399",2200000],["3631",1372675.05],["2292",1370219],["3419",1220000],["3421",1100248],["3118",895749],["3613",764944],["3769",750000],["3635",654218.77],["5512",543039],["4359",500000],["3349",442574],["3612",415000],["3314",407587],["3231",400000],["3399",336297.2],["2310",310535],["6320",308500],["3429",240000],["2221",229781],["5213",150000],["3392",142480],["3312",131600],["6114",75493.26],["1019",75000],["6310",73750],["1014",61901],["3632",51880],["3319",36402],["5519",20000],["3723",15000],["3311",10000]],"purpose_expenditure_total_czk":180824530.37},"actual":{"economic_expenditure":[["6121",68123348.51],["5331",17178600],["5171",12392596.83],["5169",10246344.71],["6130",9334349],["5011",3920416],["5023",3146620],["5154",2074680.84],["5153",1626506.04],["5222",1617306.87],["5031",1574505],["5362",1537060],["5213",1363130],["6351",1313415],["6122",1047365.56],["5321",1012500],["6119",1009261],["5336",929039.22],["5166",717157.05],["5032",684399],["5137",651355.81],["5499",618873],["5139",466785.11],["5151",429145.8],["5163",395053.95],["6359",356601.5],["6313",350000],["5167",291170.7],["5021",254665],["5162",224624.86],["5175",175903.92],["6123",150000],["5164",84941.3],["5136",67664.01],["5329",58959.4],["6127",45000],["5909",28919.3],["5363",26500],["5168",25673.78],["5161",24402],["5364",21718.41],["5229",17624],["5038",15390],["5152",14336],["5156",14114.97],["5212",10000],["5173",7857],["5194",6031],["5365",4551]],"economic_expenditure_total_czk":145686462.45,"economic_financing":[["8117",101519000],["8118",-83519000],["8115",-55712081.73],["8128",-10000000]],"economic_financing_total_czk":-47712081.73,"economic_revenue":[["1333",125289066.53],["1211",20801501.87],["1121",11137828.66],["4216",10124029.81],["1111",7703177.32],["1511",5532462.89],["2141",2488482.9],["4116",1637721.3],["1122",1523130],["1113",1472126.41],["2111",1279394.02],["2119",962793],["1112",725983.06],["4112",687900],["2324",435020.53],["1386",405790.92],["4222",300000],["1387",159037.92],["2131",122648.8],["1341",79900],["4111",75493.26],["1361",72090],["1342",68582],["3111",66400],["2343",61385.92],["2132",56068],["2321",54000],["1334",31391.74],["1344",19074],["3122",15000],["2322",7220],["1381",3231.18],["1346",500],["1343",100],["2142",12.14]],"economic_revenue_total_czk":193398544.18,"purpose_expenditure":[["3639",42491736.6],["2219",31051517.98],["3722",16286129.08],["6171",10680049.92],["3117",10426322.21],["2212",7841572.85],["3326",5524382.04],["6112",4240872],["3111",3882051.71],["3745",2131688],["6399",1523130],["2292",1363130],["2321",1232383.32],["3631",1201510.47],["3419",1025000],["3613",760242.39],["3421",452881],["3349",388516],["3612",367734.09],["3231",356601.5],["5512",339677.7],["2310",310534.4],["6320",308116],["3314",260570.07],["4359",247067],["3429",195419],["3312",117400],["3399",108450.48],["2221",82118.4],["6114",75493.26],["1019",75000],["6310",73719.95],["3392",62253.03],["1014",61901],["3118",56749],["3319",36402],["5519",20000],["3723",14520],["3632",13620]],"purpose_expenditure_total_czk":145686462.45}},"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."}}}}