{"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:00509451","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00509451","name":"Obec Nemyslovice","short_name":"Nemyslovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mladá Boleslav","municipality_code":571156},"amounts":{"revenue_approved":3500000,"revenue_adjusted":3532500,"revenue_actual":4774157,"expense_approved":4500000,"expense_adjusted":4532500,"expense_actual":2677200.35,"tax_revenue":4426630.38,"nontax_revenue":276186.62,"capital_revenue":0,"transfer_revenue":71340,"current_expense":2677200.35,"capital_expense":0,"budget_balance":2096956.65,"cash_current":5884586.41,"cash_previous":3787629.76},"ratios":{"revenue_execution":1.35149526,"expense_execution":0.59066748,"balance_to_revenue":0.43923077,"cash_to_expense":2.19803737,"cash_yoy":0.55363295,"capital_expense_share":0,"transfer_revenue_share":0.01494295},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00509451/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00509451"},"seo":{"slug":"nemyslovice","path":"/cz/municipalities/nemyslovice/"},"population":{"value":167,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3500000,"expenditure_czk":4500000,"financing_czk":1000000,"balance_czk":-1000000},{"stage":"revised","revenue_czk":3532500,"expenditure_czk":4532500,"financing_czk":1000000,"balance_czk":-1000000},{"stage":"actual","revenue_czk":4774157,"expenditure_czk":2677200.35,"financing_czk":-2096956.65,"balance_czk":2096956.65}],"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",1624000],["5021",580000],["5171",570000],["5169",550000],["5023",250000],["5154",220000],["5139",118000],["5031",105000],["5137",100000],["5032",90000],["5194",50000],["5168",45000],["5175",45000],["5156",32000],["5163",26000],["5162",20000],["5365",20000],["5151",18000],["5166",15000],["5164",5000],["5222",4000],["5038",3000],["5132",3000],["5229",3000],["5161",2000],["5903",2000]],"economic_expenditure_total_czk":4500000,"economic_financing":[["8115",1000000]],"economic_financing_total_czk":1000000,"economic_revenue":[["1211",1214000],["1121",700000],["1111",446000],["1511",436000],["1113",200000],["1345",143000],["2324",89000],["2132",74100],["4112",56000],["1112",50000],["2111",40100],["1122",20000],["1386",13000],["1381",8000],["1387",6000],["1341",3000],["1361",1000],["2141",800]],"economic_revenue_total_czk":3500000,"purpose_expenditure":[["6171",2397000],["3745",728000],["3722",323000],["6112",280000],["2219",200000],["3631",145000],["3399",135000],["3613",110000],["2321",50000],["3412",46000],["6399",20000],["5512",12000],["3341",10000],["3419",10000],["3721",10000],["3612",6000],["6310",6000],["3723",5000],["3725",5000],["5213",2000]],"purpose_expenditure_total_czk":4500000},"revised":{"economic_expenditure":[["6121",1455300],["5021",713049],["5169",653700.9],["5171",254000],["5023",250000],["5154",233799.1],["5031",165000],["5139",127309],["5137",111700],["5032",98000],["5365",64260],["5162",61500],["5194",54000],["5175",49680],["5163",44500],["5168",40000],["5156",32000],["5321",25000],["5229",20000],["5151",19000],["5172",17200],["5132",7700],["5173",6802],["5167",6000],["5164",5000],["5222",4000],["5166",3500],["5038",3000],["5161",3000],["5176",2500],["5903",2000]],"economic_expenditure_total_czk":4532500,"economic_financing":[["8115",1000000]],"economic_financing_total_czk":1000000,"economic_revenue":[["1211",1213900],["1121",680000],["1111",413828],["1511",389000],["1345",146000],["2111",127960],["1113",121000],["2132",68400],["1122",64260],["2324",59259.18],["4112",56000],["2141",53540.82],["1112",50000],["1386",24000],["2142",22000],["4111",15340],["1387",11000],["1381",8000],["1341",6000],["2119",2012],["1361",1000]],"economic_revenue_total_czk":3532500,"purpose_expenditure":[["6171",2329400],["3745",833000],["3722",365000],["6112",280000],["2219",200000],["3399",135000],["3613",85000],["3631",65000],["6399",64260],["3412",55500],["5512",40000],["3419",20500],["6114",15340],["3341",10000],["3721",10000],["6310",6500],["3612",6000],["3723",5000],["3725",5000],["5213",2000]],"purpose_expenditure_total_czk":4532500},"actual":{"economic_expenditure":[["5021",694772],["5169",611343.55],["5023",247118],["5154",185916.63],["5031",161530],["5139",107299.77],["5032",89284],["5171",86249.63],["5137",82888],["5365",64260],["5162",61280.18],["5175",44285.6],["5163",43348.4],["5168",38437.66],["5194",31140.4],["5321",25000],["5156",22988.6],["5229",18489],["5172",16997.16],["5151",15123],["5132",7603.77],["5173",6799],["5167",5040],["5161",2823],["5038",2703],["5176",2480],["5222",2000]],"economic_expenditure_total_czk":2677200.35,"economic_financing":[["8115",-2096956.65],["8117",2000000],["8118",-2000000]],"economic_financing_total_czk":-2096956.65,"economic_revenue":[["1211",1624741.56],["1511",914913.14],["1121",870689.72],["1111",583872.86],["1345",146000],["1113",115017.06],["2111",110210],["1122",64260],["2324",58493],["1112",56739.86],["4112",56000],["2141",53467.62],["1386",31716.93],["2132",30012],["2142",21992],["4111",15340],["1387",12431.73],["1341",6000],["2119",2012],["1381",247.52]],"economic_revenue_total_czk":4774157,"purpose_expenditure":[["6171",833491.52],["3745",795918.02],["3722",362495.47],["6112",269360],["3399",91374.1],["6399",64260],["3412",54587.48],["2219",42644.88],["3631",42435.81],["3613",39296.97],["5512",37705],["6114",15340],["3419",9900],["3721",7344.7],["6310",6336.4],["3612",4440],["3341",270]],"purpose_expenditure_total_czk":2677200.35}},"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."}}}}