{"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:00288501","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00288501","name":"MĚSTYS NEZAMYSLICE","short_name":"NEZAMYSLICE","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Prostějov","municipality_code":589764},"amounts":{"revenue_approved":39374650,"revenue_adjusted":51682970.65,"revenue_actual":55694009.89,"expense_approved":64884017.06,"expense_adjusted":77913623.75,"expense_actual":48372083.27,"tax_revenue":39085358.29,"nontax_revenue":10268839.2,"capital_revenue":0,"transfer_revenue":6339812.4,"current_expense":30593559.05,"capital_expense":17778524.22,"budget_balance":7321926.62,"cash_current":80409558.37,"cash_previous":76131098.07},"ratios":{"revenue_execution":1.07760853,"expense_execution":0.62084243,"balance_to_revenue":0.13146704,"cash_to_expense":1.66231332,"cash_yoy":0.05619859,"capital_expense_share":0.36753687,"transfer_revenue_share":0.11383293},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00288501/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00288501"},"seo":{"slug":"nezamyslice","path":"/cz/municipalities/nezamyslice/"},"population":{"value":1500,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":39374650,"expenditure_czk":64884017.06,"financing_czk":25509367.06,"balance_czk":-25509367.06},{"stage":"revised","revenue_czk":51682970.65,"expenditure_czk":77913623.75,"financing_czk":26230653.1,"balance_czk":-26230653.1},{"stage":"actual","revenue_czk":55694009.89,"expenditure_czk":48372083.27,"financing_czk":-7321926.62,"balance_czk":7321926.62}],"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",36785083.06],["5011",5478500],["5331",4666086],["5171",3215000],["5169",2703050],["5153",1850000],["5031",1622084],["5023",1494000],["5154",1053000],["5139",665000],["5032",636195],["5365",600000],["5499",450000],["5151",416000],["5021",378000],["5323",289000],["5137",270000],["5222",270000],["5163",251711],["5362",205533],["5156",175000],["5168",150000],["5493",140000],["5166",130000],["5194",110000],["5136",95000],["5901",82000],["5329",72765],["5138",65000],["5162",55200],["6322",55000],["5903",50000],["5173",46000],["5123",40000],["5167",40000],["5175",39000],["5321",29920],["5132",27000],["5141",25000],["5038",21500],["5172",20000],["5223",20000],["5492",20000],["5909",20000],["5161",15000],["5364",10863],["5179",9612],["5019",6000],["5176",5000],["5133",4500],["5039",2000],["5164",1815],["5041",1600],["5131",1000]],"economic_expenditure_total_czk":64884017.06,"economic_financing":[["8115",26509363.06],["8124",-999996]],"economic_financing_total_czk":25509367.06,"economic_revenue":[["1211",15500000],["1121",7500000],["1111",5000000],["2111",1887000],["2132",1804450],["1511",1700000],["1345",1200000],["1113",1000000],["4112",922800],["1122",600000],["2141",600000],["2324",350300],["1112",320000],["2131",235500],["1386",160000],["4116",121600],["2112",110000],["1381",80000],["1387",80000],["4121",50000],["1361",40000],["4111",32000],["1341",25000],["2139",20000],["1334",15000],["1343",15000],["2133",5000],["1349",1000]],"economic_revenue_total_czk":39374650,"purpose_expenditure":[["3113",17690373],["3111",8066846.06],["3412",5425340],["6171",4518152],["3419",4275000],["2341",4000000],["3639",3282962],["2219",3040000],["3722",1899822],["6112",1877126],["3745",1248227],["4357",1132400],["3613",942320],["3612",915000],["6399",800000],["3631",795000],["3421",765000],["3231",485800],["5512",463521],["3632",366800],["3399",350100],["3635",300000],["2295",289000],["3319",270420],["2212",250600],["3429",200000],["4359",183000],["6320",144253],["3326",120000],["3611",100000],["6409",82377],["3349",75000],["3314",70200],["3721",60000],["2310",57000],["6310",51000],["3744",50000],["5213",50000],["3900",40000],["2321",35000],["6114",32500],["3341",23200],["3330",20000],["5311",19815],["6402",10863],["1014",10000]],"purpose_expenditure_total_czk":64884017.06},"revised":{"economic_expenditure":[["6121",40295630.1],["5011",6007528],["5331",4666086],["5171",3788675],["5169",3294375],["5493",2543000],["5031",1771747],["5153",1764852],["5023",1602000],["5336",1419401.65],["5154",1089000],["6122",945600],["5365",860560],["5139",820763],["5032",691012],["5137",683162],["6130",643500],["5151",578500],["5499",450000],["5021",429629],["5909",370710],["5222",358147],["5323",297175],["5622",264585],["5163",262237],["5362",253533],["5166",250362],["5156",195000],["5168",185200],["5194",110000],["5492",105000],["5136",101500],["5138",76768],["5329",73206],["5132",57500],["5162",55200],["6322",55000],["5175",52100],["5903",50000],["5173",46415],["5167",43000],["5901",40737],["5123",40000],["5172",39800],["5321",31920],["5192",28505],["5038",22887],["5223",20000],["5141",17800],["5161",15700],["5364",10863],["5179",9735],["5019",6000],["5176",5103],["5041",4600],["5133",4500],["5221",3000],["5039",2000],["5164",1815],["5131",1000]],"economic_expenditure_total_czk":77913623.75,"economic_financing":[["8117",20000000],["8115",7230649.1],["8124",-999996]],"economic_financing_total_czk":26230653.1,"economic_revenue":[["1211",15500000],["1121",7500000],["1111",5394500],["2141",4331190],["4113",2400000],["2111",1979000],["4116",1942076.65],["1511",1876268],["2132",1804450],["3111",1500000],["1345",1346000],["1113",1000000],["4222",941600],["4112",922800],["1122",858060],["2324",736100],["1112",430000],["1386",290000],["2131",235500],["2112",129438],["1387",105000],["1381",80000],["2321",80000],["4122",54000],["4121",51529],["1361",40000],["2139",39000],["4111",32500],["1341",25950],["2119",19965],["1334",15000],["1343",15000],["2133",6000],["2142",1044],["1349",1000]],"economic_revenue_total_czk":51682970.65,"purpose_expenditure":[["3113",22645793.69],["3111",8166846.06],["3412",5471440],["3419",5204132],["6171",4668539],["3639",4522950],["2341",4400000],["2219",2748168],["3699",2400000],["6112",2024129],["3745",1964576],["3722",1903422],["4357",1232500],["3613",1211720],["6399",1106060],["3612",1052873],["3631",829530],["3421",806000],["5512",759471],["3231",485800],["3399",370000],["3632",368700],["3429",360000],["4359",328889],["3326",311900],["3635",300000],["2295",297175],["3319",270420],["2212",250600],["5311",198239],["2321",145000],["6320",144253],["2143",138620],["3900",104000],["3611",100000],["6409",82941],["3349",81500],["3314",74200],["3721",60000],["2310",57000],["6310",51000],["3744",50000],["5213",50000],["6114",33024],["3341",23200],["3330",20000],["3725",18150],["6402",10863],["1014",10000]],"purpose_expenditure_total_czk":77913623.75},"actual":{"economic_expenditure":[["6121",16259327.68],["5011",4929028.93],["5331",4666086],["5169",3074773.08],["5493",2474530],["5171",2089866.28],["5023",1601104],["5031",1495743.14],["5336",1419401.65],["5153",933077.04],["5365",860560],["6122",820696.54],["5154",705941.29],["5139",701984.15],["6130",643500],["5032",590696.64],["5137",580799.27],["5151",559222.38],["5021",411847],["5499",396289.78],["5909",369197.34],["5222",334147],["5323",297174.5],["5622",264585],["5163",261916.8],["5166",226835.8],["5168",185129.59],["5156",178549],["5362",131396],["5492",100000],["5194",99354.24],["5136",91380.6],["5329",73206],["5138",70651.08],["6322",55000],["5162",47851.34],["5175",46704.75],["5132",45020],["5173",38859],["5123",34072.39],["5167",32424.4],["5321",29920],["5192",28505],["5172",25701],["5038",22887],["5141",15431.6],["5161",14862],["5364",10862.97],["5179",9734.78],["5019",4407],["5041",4260.24],["5221",3000],["5164",1815],["5039",1491],["5176",790],["5133",265],["5131",221]],"economic_expenditure_total_czk":48372083.27,"economic_financing":[["8115",-26376989.45],["8117",20000000],["8124",-999996],["8901",55058.83]],"economic_financing_total_czk":-7321926.62,"economic_revenue":[["1211",16932329.09],["1121",9062581],["1111",6325321.95],["2141",4704773.58],["4113",2400000],["2111",2253535.41],["1511",2198218.92],["2132",2003806.29],["4116",1939638.65],["1345",1347828],["1113",1198143.45],["4222",939344.75],["4112",922800],["1122",858060],["2324",799181.42],["1112",590777.67],["1386",330193.76],["2131",253007],["1387",129409.65],["2112",103634.5],["2321",80000],["4122",54000],["4121",51529],["2139",43972],["1361",38000],["4111",32500],["1334",27884.7],["1341",25825],["2119",19965],["1343",15540],["2133",5920],["1381",2653.31],["1349",2584],["2142",1044],["1382",7.79]],"economic_revenue_total_czk":55694009.89,"purpose_expenditure":[["3113",10451178.68],["3419",5040528.8],["6171",4050944.79],["2341",3994626.73],["3412",3273606.64],["3639",3060054.62],["3699",2400000],["6112",2019923.74],["3722",1874983.81],["3745",1635451.74],["3111",1327784.26],["2219",1286496.88],["3613",1021035.83],["6399",987923],["3421",766397.88],["4357",656356.44],["5512",627350.19],["3612",486319.57],["3399",345723.74],["3326",311860],["3231",305648.74],["2295",297174.5],["3631",284396.87],["4359",254742.42],["3635",252070],["3632",150306.24],["3319",146799],["6320",144239],["2143",138592.19],["2321",131594.5],["3900",103868.91],["6409",82940.78],["3349",81469.6],["5311",71268.1],["3314",56375.27],["6310",48325.4],["3611",37090],["3721",36055.96],["2310",34072.39],["6114",32198.44],["2212",19171],["3725",18150],["6402",10862.97],["3744",9263],["3341",5850.65],["1014",1010]],"purpose_expenditure_total_czk":48372083.27}},"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."}}}}