{"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:00238473","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00238473","name":"Obec Předměřice nad Jizerou","short_name":"Předměřice nad Jizerou","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mladá Boleslav","municipality_code":536491},"amounts":{"revenue_approved":22550000,"revenue_adjusted":31150968,"revenue_actual":30916291.04,"expense_approved":37350000,"expense_adjusted":37350000,"expense_actual":31753153.45,"tax_revenue":24520982,"nontax_revenue":1530178.69,"capital_revenue":1072900,"transfer_revenue":3792230.35,"current_expense":15407667.39,"capital_expense":16345486.06,"budget_balance":-836862.41,"cash_current":31888145.31,"cash_previous":32437690.88},"ratios":{"revenue_execution":0.99246646,"expense_execution":0.85015136,"balance_to_revenue":-0.02706865,"cash_to_expense":1.00425129,"cash_yoy":-0.01694157,"capital_expense_share":0.51476733,"transfer_revenue_share":0.12266123},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00238473/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00238473"},"seo":{"slug":"predmerice-nad-jizerou","path":"/cz/municipalities/predmerice-nad-jizerou/"},"population":{"value":998,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":22550000,"expenditure_czk":37350000,"financing_czk":14800000,"balance_czk":-14800000},{"stage":"revised","revenue_czk":31150968,"expenditure_czk":37350000,"financing_czk":6199032,"balance_czk":-6199032},{"stage":"actual","revenue_czk":30916291.04,"expenditure_czk":31753153.45,"financing_czk":836862.41,"balance_czk":-836862.41}],"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",20180000],["5171",5189000],["5169",3744000],["5331",1500000],["5137",1420000],["5023",822000],["5154",820000],["5011",700000],["5139",512500],["5365",503000],["5222",306000],["5021",271000],["5323",184000],["5321",183000],["5031",180000],["5032",150000],["5163",139000],["5168",110000],["5156",70000],["5194",50000],["5162",35000],["5173",35000],["5166",32000],["6119",30000],["5175",28000],["5151",21000],["5179",20000],["5362",20000],["5172",15000],["5167",12000],["5161",11000],["5909",10000],["5132",6000],["5133",6000],["5136",5000],["5141",5000],["5229",5000],["5499",5000],["5903",5000],["5038",4000],["5138",3000],["5339",2500],["6130",1000]],"economic_expenditure_total_czk":37350000,"economic_financing":[["8117",10000000],["8115",4800000]],"economic_financing_total_czk":14800000,"economic_revenue":[["1211",8000000],["1121",4200000],["1111",3604000],["1511",2484000],["2133",879200],["1113",750000],["1345",750000],["1122",600000],["2132",311900],["4112",237600],["1112",210000],["2324",130500],["1386",96000],["2131",62000],["1381",48000],["1387",47000],["2111",38600],["4111",32000],["2321",26000],["2119",16200],["1341",11000],["1361",10000],["2112",4000],["1343",1000],["2141",600],["2142",400]],"economic_revenue_total_czk":22550000,"purpose_expenditure":[["3322",12900000],["2219",4330000],["2321",3945000],["6171",3496000],["3113",3260000],["2310",2600000],["3722",1350000],["3745",1057000],["6112",927000],["3723",750000],["3631",500000],["6399",500000],["5512",207000],["2292",184000],["2212",140000],["3419",140000],["3613",129000],["6320",120000],["5311",100000],["2341",80000],["3341",66000],["3399",50000],["3632",47000],["1099",46000],["3319",45000],["3612",45000],["4351",43000],["3412",40000],["6114",32000],["3635",30000],["5212",29500],["3314",26500],["3421",20000],["3721",20000],["1069",15000],["5213",15000],["6310",15000],["3429",10000],["3633",10000],["1031",5000],["1032",5000],["3636",5000],["3900",5000],["4349",5000],["4379",5000]],"purpose_expenditure_total_czk":37350000},"revised":{"economic_expenditure":[["6121",19455834],["5169",5177597],["5171",4528475],["5331",1500000],["5023",822000],["5154",751912],["5011",700000],["5336",631514.4],["5365",554330],["5139",483536.6],["5137",437669],["5222",291000],["6119",226500],["5021",220105],["5168",216000],["5163",204000],["5323",184000],["5031",180000],["5032",150000],["6122",91805],["5156",88060],["5194",56600],["5321",53000],["5173",47122],["5175",41880],["5179",37500],["5162",35000],["5166",32000],["5151",21750],["5362",20000],["5172",15000],["5136",14060],["5167",12480],["5161",11270],["5909",10000],["5132",6000],["5133",6000],["5141",5000],["5229",5000],["5499",5000],["5903",5000],["5038",4000],["5138",3000],["5192",2500],["5339",2500],["5221",2000],["5122",1000],["6130",1000]],"economic_expenditure_total_czk":37350000,"economic_financing":[["8117",10000000],["8115",-3800968]],"economic_financing_total_czk":6199032,"economic_revenue":[["1211",9840000],["1121",5270000],["1111",3735600],["4116",3427462.35],["1511",3054000],["3111",1072900],["2133",850000],["1345",760200],["1113",697000],["1122",540330],["1112",343400],["2132",318900],["1386",253938.6],["4112",244200],["2324",230400],["2131",108414],["1387",87000],["4222",83333],["2111",74000],["1381",48000],["2321",32000],["4111",20568],["4122",16667],["2119",16200],["1341",11000],["1361",10000],["1334",2455.05],["1343",1000],["2112",1000],["2141",600],["2142",400]],"economic_revenue_total_czk":31150968,"purpose_expenditure":[["3322",10900000],["2219",7360000],["3113",3690032],["2310",2600000],["6171",2441050],["2321",2006098],["3722",1350000],["3745",1262000],["6112",939000],["3723",780250],["5512",719000],["3631",613000],["6399",540330],["3635",226500],["3419",190000],["6320",185000],["2292",184000],["3612",162000],["2212",140000],["3412",140000],["3613",139000],["5311",124000],["2341",80000],["3341",66000],["1099",61000],["3399",50000],["3632",47000],["3319",45000],["4351",43000],["3349",40560],["5212",29500],["3314",28600],["6114",20568],["1069",20000],["3421",20000],["3721",20000],["5213",15000],["6310",15000],["3429",10000],["3633",10000],["3900",7000],["1031",5000],["1032",5000],["3636",5000],["4349",5000],["4379",5000],["5519",3512],["3639",2000]],"purpose_expenditure_total_czk":37350000},"actual":{"economic_expenditure":[["6121",16027411.06],["5169",4615161.53],["5171",4154726.68],["5331",1500000],["5023",821640],["5154",696409.32],["5336",631514.4],["5365",553330],["5011",544530],["5222",271000],["6119",226270],["5139",202644.89],["5168",202303.58],["5021",198611],["5163",193270.8],["5323",160369],["5031",127639],["5032",116818],["6122",91805],["5156",69631.99],["5321",52400],["5194",50075],["5137",38060.4],["5179",37143],["5173",31042],["5162",29845.8],["5175",29109],["5151",20900],["5172",13189],["5166",12950],["5136",11911],["5167",8120],["5161",3213],["5192",2500],["5339",2500],["5038",2109],["5221",2000],["5122",1000]],"economic_expenditure_total_czk":31753153.45,"economic_financing":[["8115",836862.41]],"economic_financing_total_czk":836862.41,"economic_revenue":[["1211",9839089.97],["1121",5267235.86],["1111",3735570.61],["4116",3427462.35],["1511",3052237.55],["3111",1072900],["2133",850000],["1345",759200],["1113",696271.62],["1122",540330],["1112",343344.31],["2132",313600],["4112",244200],["2324",221736],["1386",191909.37],["2131",108357],["4222",83333],["1387",75212.42],["2321",32000],["4111",20568],["4122",16667],["1341",10080],["1361",6610],["2111",3725],["1334",2355.8],["1381",1534.49],["2141",447.69],["2142",313]],"economic_revenue_total_czk":30916291.04,"purpose_expenditure":[["3322",8616386.31],["2219",6383228.48],["3113",3414193.39],["2310",2582226],["6171",1759518.43],["2321",1677162.56],["3722",1225681.07],["3745",1209876.42],["6112",932775],["3631",604019.57],["5512",595158.9],["3723",594369.35],["6399",540330],["3635",226270],["3613",195736.66],["6320",182371],["2292",160369],["3612",143127],["3419",140000],["3412",137757.6],["5311",62338],["1099",61000],["3341",45363.3],["3349",40560],["3399",37485],["3632",31359.32],["3314",28552],["3319",23109.59],["4351",21400],["6114",20568],["1069",20000],["3721",12789.7],["6310",10899.8],["4379",5000],["3421",4660],["5519",3512],["3639",2000],["3900",2000]],"purpose_expenditure_total_czk":31753153.45}},"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."}}}}