{"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:00278165","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00278165","name":"OBEC NEMOJOV","short_name":"NEMOJOV","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Trutnov","municipality_code":579564},"amounts":{"revenue_approved":19049312,"revenue_adjusted":21739317.21,"revenue_actual":25279161.13,"expense_approved":17449312,"expense_adjusted":20490539.21,"expense_actual":18471111.82,"tax_revenue":18283398.37,"nontax_revenue":4023657.55,"capital_revenue":0,"transfer_revenue":2972105.21,"current_expense":11360616.88,"capital_expense":7110494.94,"budget_balance":6808049.31,"cash_current":13453899.92,"cash_previous":7996144.21},"ratios":{"revenue_execution":1.16283142,"expense_execution":0.90144586,"balance_to_revenue":0.26931468,"cash_to_expense":0.72837521,"cash_yoy":0.68254843,"capital_expense_share":0.38495219,"transfer_revenue_share":0.11757135},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00278165/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00278165"},"seo":{"slug":"nemojov","path":"/cz/municipalities/nemojov/"},"population":{"value":835,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":19049312,"expenditure_czk":17449312,"financing_czk":-1600000,"balance_czk":1600000},{"stage":"revised","revenue_czk":21739317.21,"expenditure_czk":20490539.21,"financing_czk":-1248778,"balance_czk":1248778},{"stage":"actual","revenue_czk":25279161.13,"expenditure_czk":18471111.82,"financing_czk":-6808049.31,"balance_czk":6808049.31}],"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",4734000],["5169",2038000],["5011",1900000],["5171",1619700],["5154",1178000],["5023",1130000],["5331",950000],["5362",710000],["5031",557000],["5139",490000],["5365",450500],["5021",389000],["5032",270000],["5168",153000],["5141",146000],["5156",100000],["5162",99200],["5163",92000],["5229",87000],["5137",70000],["5329",40700],["5194",40000],["6122",38212],["5175",38000],["5164",26000],["5221",18000],["5038",10000],["5364",10000],["5492",10000],["5222",9000],["5132",7000],["5179",7000],["5167",6000],["5223",5000],["5903",5000],["5321",4000],["5161",3000],["5173",3000],["5134",2000],["5136",2000],["5149",2000]],"economic_expenditure_total_czk":17449312,"economic_financing":[["8124",-1600000]],"economic_financing_total_czk":-1600000,"economic_revenue":[["1211",7000000],["1121",3500000],["2111",2908600],["1111",2400000],["1345",745000],["1113",550000],["1511",500000],["1122",450000],["2132",360012],["4112",222100],["1112",150000],["1386",100000],["4122",60000],["1387",50000],["2321",30000],["1341",15000],["1361",5000],["2112",3000],["2131",600]],"economic_revenue_total_czk":19049312,"purpose_expenditure":[["2310",2497000],["3745",1942700],["6171",1812500],["3111",1524000],["6112",1430000],["2142",1128212],["2219",1100000],["2321",1050000],["6399",1050000],["3119",950000],["3722",570000],["2122",415000],["3113",405000],["2411",342200],["3631",243000],["3723",195000],["3314",101000],["3419",91000],["3399",68000],["2141",67000],["3900",57700],["3612",57000],["6320",55000],["3421",50000],["3412",39000],["3539",30000],["3721",30000],["3749",27000],["3632",25000],["3639",20000],["3529",14000],["3329",10000],["6402",10000],["3429",8000],["3525",8000],["2212",5000],["3330",5000],["4379",5000],["5213",5000],["4349",4000],["5512",2000],["6310",1000]],"purpose_expenditure_total_czk":17449312},"revised":{"economic_expenditure":[["6121",7134000],["5169",2038000],["5011",1900000],["5171",1619700],["5154",1178000],["5023",1130000],["5331",950000],["5362",710000],["5336",641227.21],["5031",557000],["5139",490000],["5365",450500],["5021",389000],["5032",270000],["5168",153000],["5141",146000],["5156",100000],["5162",99200],["5163",92000],["5229",87000],["5137",70000],["5329",40700],["5194",40000],["6122",38212],["5175",38000],["5164",26000],["5221",18000],["5038",10000],["5364",10000],["5492",10000],["5222",9000],["5132",7000],["5179",7000],["5167",6000],["5223",5000],["5903",5000],["5321",4000],["5161",3000],["5173",3000],["5134",2000],["5136",2000],["5149",2000]],"economic_expenditure_total_czk":20490539.21,"economic_financing":[["8124",-1600000],["8115",351222]],"economic_financing_total_czk":-1248778,"economic_revenue":[["1211",7000000],["1121",3500000],["2111",2908600],["1111",2400000],["4222",1990000],["1345",745000],["4116",666805.21],["1113",550000],["1511",500000],["1122",450000],["2132",360012],["4112",222800],["1112",150000],["1386",100000],["4122",60000],["1387",50000],["4111",32500],["2321",30000],["1341",15000],["1361",5000],["2112",3000],["2131",600]],"economic_revenue_total_czk":21739317.21,"purpose_expenditure":[["2321",3450000],["2310",2497000],["3745",1942700],["6171",1812500],["3111",1524000],["6112",1430000],["2142",1128212],["2219",1100000],["6399",1050000],["3113",1046227.21],["3119",950000],["3722",570000],["2122",415000],["2411",342200],["3631",243000],["3723",195000],["3314",101000],["3419",91000],["3399",68000],["2141",67000],["3900",57700],["3612",57000],["6320",55000],["3421",50000],["3412",39000],["3539",30000],["3721",30000],["3749",27000],["3632",25000],["3639",20000],["3529",14000],["3329",10000],["6402",10000],["3429",8000],["3525",8000],["2212",5000],["3330",5000],["4379",5000],["5213",5000],["4349",4000],["5512",2000],["6310",1000]],"purpose_expenditure_total_czk":20490539.21},"actual":{"economic_expenditure":[["6121",6413053.56],["5011",1889268],["5169",1746447.45],["5023",1172103],["5154",1125745.51],["5331",950000],["5171",741160],["6122",697441.38],["5336",641227.21],["5031",617085],["5365",425880],["5139",279651.13],["5362",264904],["5032",262576],["5021",241132],["5168",164274.81],["5141",127354.15],["5156",103301.75],["5137",90817],["5163",77054.75],["5229",68885.18],["5175",52664.24],["5167",50979],["5162",50967.45],["5329",41700],["5164",38134.38],["5221",21000],["5194",18661],["5364",17946.93],["5172",14500],["5222",13000],["5134",12708.6],["5492",10000],["5038",7217],["5909",7215.69],["5173",5738],["5136",3448],["5161",1743],["5149",1741],["5363",1000],["5132",785.65],["5321",600]],"economic_expenditure_total_czk":18471111.82,"economic_financing":[["8115",-5320262.71],["8124",-1434013.6],["8901",-53773]],"economic_financing_total_czk":-6808049.31,"economic_revenue":[["1211",8085564.31],["1121",4337150.94],["2111",3608582.55],["1111",2961716.75],["4222",1990000],["1345",852490],["4116",666805.21],["1113",572572.22],["1511",521801.11],["1122",425880],["2132",368037],["1112",282564.18],["4112",222800],["1386",157975.25],["1387",61920.9],["4122",60000],["4111",32500],["2321",23000],["1341",19800],["2139",19000],["2119",4140],["1361",2680],["1381",1204.87],["2131",600],["2112",298],["1335",77.84]],"economic_revenue_total_czk":25279161.13,"purpose_expenditure":[["2321",4473132.35],["2310",3309383.98],["3745",1866397.83],["6112",1474250.89],["6171",1431871.74],["3119",950000],["3111",861366.83],["3113",680490.9],["6399",590935],["2122",571733.41],["2142",498381.41],["3722",368070.65],["2411",358012.9],["3631",198309.92],["3399",98705.95],["2141",93074.38],["3419",91701.24],["3723",86138.29],["3314",78684.96],["3612",68196.69],["6320",62245],["3900",53585.18],["3721",39162.67],["3539",35000],["3421",29833],["6114",23717],["6402",17946.93],["3543",16000],["2219",10890],["3429",10000],["3525",5000],["4349",5000],["4379",5000],["3749",4368],["3412",3383],["3632",1000],["6310",141.72]],"purpose_expenditure_total_czk":18471111.82}},"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."}}}}