{"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:00254801","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00254801","name":"Město Nejdek","short_name":"Nejdek","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Karlovarský kraj","district_name":"Karlovy Vary","municipality_code":555380},"amounts":{"revenue_approved":224049251,"revenue_adjusted":259083370.5,"revenue_actual":256917787.97,"expense_approved":330964650,"expense_adjusted":365998769.5,"expense_actual":255276570.01,"tax_revenue":197148952.09,"nontax_revenue":23512639.15,"capital_revenue":4763202,"transfer_revenue":31492994.73,"current_expense":204628133.58,"capital_expense":50648436.43,"budget_balance":1641217.96,"cash_current":157482145.37,"cash_previous":163671306.82},"ratios":{"revenue_execution":0.99164137,"expense_execution":0.69747931,"balance_to_revenue":0.00638811,"cash_to_expense":0.61690795,"cash_yoy":-0.03781458,"capital_expense_share":0.19840613,"transfer_revenue_share":0.12258005},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00254801/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00254801"},"seo":{"slug":"nejdek","path":"/cz/municipalities/nejdek/"},"population":{"value":7661,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":224049251,"expenditure_czk":330964650,"financing_czk":106915399,"balance_czk":-106915399},{"stage":"revised","revenue_czk":259083370.5,"expenditure_czk":365998769.5,"financing_czk":106915399,"balance_czk":-106915399},{"stage":"actual","revenue_czk":256917787.97,"expenditure_czk":255276570.01,"financing_czk":-1641217.96,"balance_czk":1641217.96}],"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",78210000],["5169",62766400],["5011",48396000],["5171",34340800],["5331",18101000],["5031",13087600],["5141",8000000],["5154",6655000],["5032",4903900],["5166",4606000],["5152",4568000],["5139",4270000],["5023",4125000],["5021",4124000],["6122",3698000],["5137",3250000],["5362",2929000],["5168",2892000],["5212",2500000],["5909",2257200],["5163",1818000],["5222",1606000],["6123",1400000],["5221",1318000],["5151",844800],["5156",810000],["5499",776050],["5153",730000],["5157",725000],["5179",710300],["5164",693200],["5167",654500],["5162",582000],["5042",500000],["5134",425000],["6130",400000],["5123",345000],["5178",280000],["5136",268400],["5175",252000],["5161",221000],["5038",200000],["5199",200000],["5172",195000],["5811",150000],["5903",150000],["5138",120000],["5132",105000],["5223",105000],["5041",93000],["5194",84000],["6127",80000],["5173",65000],["5195",50000],["6129",50000],["5213",45000],["5131",40000],["5341",38000],["5229",35000],["5122",32500],["5019",25750],["5133",21000],["5366",14400],["5329",10000],["5039",7250],["5339",5000],["5365",3600],["5189",1000]],"economic_expenditure_total_czk":330964650,"economic_financing":[["8117",500000000],["8118",-500000000],["8115",116910399],["8124",-10000000],["8901",5000]],"economic_financing_total_czk":106915399,"economic_revenue":[["1211",84000000],["1121",40000000],["1111",30000000],["1511",18000000],["1345",7500000],["1113",7000000],["2132",6611400],["3111",6513000],["4112",5766000],["2122",4529000],["2141",3032000],["2111",2871114],["1112",2000000],["2131",1230000],["2139",1145000],["1342",600000],["2119",524260],["2324",476862],["1349",400000],["1361",337300],["1341",250000],["4121",241000],["1343",200000],["2212",194800],["2329",133015],["2112",120000],["1334",119500],["4131",114200],["1335",76000],["2321",52000],["2322",12800]],"economic_revenue_total_czk":224049251,"purpose_expenditure":[["6171",64363850],["3639",52923500],["3113",36560000],["3111",25354000],["3421",16250000],["5311",15703900],["2212",12680000],["3412",9051200],["3613",7627000],["3631",7520000],["6310",6211000],["2219",5875000],["6409",5613000],["6112",5592000],["3313",5559000],["3612",5495000],["3745",5163000],["6399",3720000],["3314",3454100],["5512",3437600],["2321",2920000],["3429",2790000],["4349",2705000],["3599",2500000],["3399",2055100],["3392",1865000],["3326",1680000],["3515",1503000],["3699",1322000],["3725",1200000],["2143",1169000],["3633",1000000],["4351",1000000],["3635",950000],["6320",910000],["3632",750000],["3636",700000],["2333",640000],["3322",635000],["2221",535000],["3319",532000],["3349",510000],["2141",347000],["2341",300000],["3231",287000],["4399",280000],["2229",270000],["1014",236000],["3315",225000],["6114",200000],["3312",195000],["3729",160000],["5213",150000],["3744",100000],["5212",50000],["3721",40000],["6330",38000],["3419",35000],["6402",14400],["3900",10000],["3239",2000],["3722",1000]],"purpose_expenditure_total_czk":330964650},"revised":{"economic_expenditure":[["6121",87007003],["5169",64511026.56],["5011",48294449.16],["5171",34166369],["5331",18561252],["5031",13431275],["5901",9879619.04],["5141",8000000],["5154",6756818.53],["6122",5469210],["5365",5374670],["5032",5021203],["5021",4797741.84],["5152",4627046.61],["5137",4553154.15],["5336",4468085.8],["5139",3993943.57],["5023",3758264],["5166",3116000],["5362",2929000],["5168",2859500],["6123",2155790],["5163",1839500],["5909",1659009.27],["5212",1540000],["5222",1512000],["5221",1318000],["5153",1058607.42],["5213",1025000],["5151",924453.92],["5156",814184],["5499",762050],["5157",759581.47],["5179",714800],["5132",700485.6],["5167",640500],["5164",610103.91],["5162",606922],["5364",516660],["5042",421029],["6130",400000],["5024",366736],["5175",317159.96],["5811",310000],["5136",304400],["5161",304385.1],["5341",304174.06],["5178",280000],["5172",275000],["5134",216100],["5038",215000],["5199",200000],["5123",164930],["5903",144000],["5138",125000],["5041",122032.48],["5223",105000],["6125",105000],["6127",78000],["5173",70000],["5194",68000],["5493",54000],["6129",50000],["5131",46500],["5019",34552.3],["5366",33870],["5122",32500],["5195",30000],["5133",24400],["5229",20000],["5492",15000],["5039",10721.75],["5329",10000],["5339",5000],["5189",3000]],"economic_expenditure_total_czk":365998769.5,"economic_financing":[["8117",2210000000],["8118",-2210000000],["8115",116910399],["8124",-10000000],["8901",5000]],"economic_financing_total_czk":106915399,"economic_revenue":[["1211",79115341.78],["1121",42337594.36],["1111",30175072.48],["1511",19969806.3],["4216",9405138.4],["4213",8046215.84],["1345",7500787.33],["2132",6706268.74],["3111",6467000],["4116",6295194.4],["1113",5598206.83],["1122",5369070],["4112",5137700],["2122",4889252],["2111",4244489.5],["1112",2760104.02],["2141",2603763.63],["1386",1542482.53],["2131",1405362.96],["4122",1136992.16],["2139",1129123.73],["2324",893486.74],["1342",782275],["2229",736130],["1387",604574.04],["4111",534796.14],["1361",475511.34],["2212",437097.05],["4171",358019],["1349",343012.8],["2119",325760],["1341",275807.46],["4121",250000],["4222",240000],["2322",207893],["1335",143675.58],["2112",137175],["4131",114200],["2321",97000],["2329",90360.12],["1343",90060],["1334",52938],["3113",46000],["1381",12461.65],["1382",170.59]],"economic_revenue_total_czk":259083370.5,"purpose_expenditure":[["6171",61914250],["3639",53069500],["3113",38799739],["3111",28192998.8],["3421",23285003],["5311",17797285.16],["6409",14911619.04],["2212",12321500],["3412",10249200],["6399",9084070],["3631",8429000],["3313",8207475.46],["3613",7243000],["6310",6215000],["2219",5972500],["3612",5669500],["6112",5592000],["3745",5161000],["5512",3998712.44],["2221",3815000],["3314",3773100],["2321",2920000],["4349",2855370],["3599",2300000],["3399",2064227.13],["3699",2003790],["3392",1857600],["3326",1680000],["3725",1200000],["3632",1115000],["2143",1004254.23],["3633",1000000],["4351",1000000],["3635",950000],["6320",910000],["3636",700000],["3515",665110],["6114",642500],["2333",640000],["3231",636600],["4311",611769],["3744",600000],["3319",565611.64],["6402",550530],["3349",510000],["2141",359705],["3429",333199],["6330",304174.06],["3315",302421.54],["2341",300000],["4399",270000],["2229",224000],["1014",208900],["3312",200100],["1019",200000],["3322",170055],["3729",160000],["5213",150000],["5212",50000],["3721",43400],["3419",20000],["3900",10000],["3239",8000],["3722",1000]],"purpose_expenditure_total_czk":365998769.5},"actual":{"economic_expenditure":[["5169",50554202.87],["6121",44339336.75],["5011",37841540.58],["5171",26760823.99],["5331",18551331.58],["5031",10606999],["5365",5372170],["5154",4991497.42],["5141",4575193.86],["5336",4468085.8],["6122",4441317.01],["5152",4229462.48],["5032",3997844],["5023",3753777],["5137",3511630.19],["5021",3356132],["5168",2321763.14],["5362",1963569.97],["5139",1846514.2],["6123",1624151],["5163",1559269.37],["5221",1317000],["5222",1181876],["5166",1117798.7],["5213",860000],["5153",824765.78],["5179",595600],["5151",580696.2],["5157",578254.96],["5162",533004.8],["5364",516660],["5499",500168.6],["5156",499092.98],["5164",474545.87],["5132",443419.83],["5042",398183.17],["5024",366736],["5167",365077.94],["5161",299017.1],["5136",279382.18],["5178",273624],["5341",272349.64],["5175",271136.87],["5172",241144.5],["5212",240000],["5134",215649.14],["5038",212898],["5811",206973],["6130",145710],["5909",140841.32],["5138",122309.72],["6125",97921.67],["5041",94814.48],["5493",54000],["5194",49199],["5199",45957.77],["5173",42006],["5123",39930],["5229",20000],["5366",19470],["5131",17727.53],["5492",15000],["5329",10000],["5019",8802.3],["5133",5741],["5223",5000],["5339",5000],["5039",3471.75],["5189",2000]],"economic_expenditure_total_czk":255276570.01,"economic_financing":[["8117",2210000000],["8118",-2210000000],["8124",-10000000],["8115",7213155.2],["8901",1145626.84]],"economic_financing_total_czk":-1641217.96,"economic_revenue":[["1211",79115341.78],["1121",42337594.36],["1111",30175072.48],["1511",19969806.3],["4216",9405138.4],["4213",8046215.84],["1345",7500787.33],["2132",6706084.64],["4116",6295194.4],["1113",5598206.83],["1122",5369070],["4112",5137700],["2122",4879331.58],["3111",4717362],["2111",4233493.59],["1112",2760104.02],["2141",2602139.71],["1386",1542482.53],["2131",1402482.96],["4122",1136992.16],["2139",1129123.73],["1342",782275],["2324",761184.51],["2229",736130],["1387",604574.04],["4111",534796.14],["1361",475511.34],["2212",429497.45],["4171",358019],["1349",343012.8],["1341",275807.46],["4121",250000],["4222",240000],["2322",207247],["1335",143675.58],["2112",137175],["2119",101691.77],["2321",97000],["1343",90060],["2329",90057.21],["4131",88938.79],["1334",52938],["3113",45840],["1381",12461.65],["1382",170.59]],"economic_revenue_total_czk":256917787.97,"purpose_expenditure":[["6171",47546292.9],["3639",40025640.31],["3111",28089304.44],["5311",17014997.39],["3113",16629032.24],["3421",15850398.41],["2212",8508842.48],["6399",8162362.97],["3412",7884312.85],["3313",6975497.74],["6112",5236843.6],["3631",4777210.95],["2219",3796231.34],["6310",3704205.45],["3613",3703951.8],["3612",3162397.09],["2221",3142656.09],["3314",2819913.75],["3745",2817505.96],["5512",2065562.19],["6409",1918900.92],["3399",1866046.65],["4349",1776448.41],["3392",1681730.06],["2321",1577271.77],["3699",1551544.85],["4351",1000000],["2143",918871.16],["3632",876687.96],["3599",850000],["3633",774775],["3635",749720],["6320",707806],["3231",636576],["4311",611769],["3744",599988.64],["6402",536130],["3319",490625.22],["3349",477066.89],["3515",455202],["2333",447870.55],["6114",444690.73],["2141",287064.89],["6330",272349.64],["3636",246767],["3315",221363.57],["1019",200000],["4399",200000],["3312",196897.41],["2341",191550],["2229",173014.99],["3429",136640.61],["1014",104637],["3326",61710],["3322",55055],["3419",20000],["3725",19944.86],["3900",10000],["3239",7189],["5213",5078],["5212",2599.09],["3722",1000],["3721",439.23],["3729",387.96]],"purpose_expenditure_total_czk":255276570.01}},"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."}}}}