{"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:00232289","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00232289","name":"Městys Načeradec","short_name":"Načeradec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Benešov","municipality_code":530212},"amounts":{"revenue_approved":61684000,"revenue_adjusted":65376336,"revenue_actual":62367031.28,"expense_approved":75684000,"expense_adjusted":84595221,"expense_actual":70808803.77,"tax_revenue":31137583.57,"nontax_revenue":5166919.55,"capital_revenue":4105360,"transfer_revenue":21957168.16,"current_expense":34484670.57,"capital_expense":36324133.2,"budget_balance":-8441772.49,"cash_current":4641554.67,"cash_previous":15546776.41},"ratios":{"revenue_execution":0.95396951,"expense_execution":0.83703078,"balance_to_revenue":-0.13535633,"cash_to_expense":0.06555053,"cash_yoy":-0.70144585,"capital_expense_share":0.51298894,"transfer_revenue_share":0.35206371},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00232289/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00232289"},"seo":{"slug":"naceradec","path":"/cz/municipalities/naceradec/"},"population":{"value":1126,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":61684000,"expenditure_czk":75684000,"financing_czk":14000000,"balance_czk":-14000000},{"stage":"revised","revenue_czk":65376336,"expenditure_czk":84595221,"financing_czk":19218885,"balance_czk":-19218885},{"stage":"actual","revenue_czk":62367031.28,"expenditure_czk":70808803.77,"financing_czk":8441772.49,"balance_czk":-8441772.49}],"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",36994000],["5171",8812000],["5169",6306000],["5331",4990000],["5901",4022710],["6122",2888000],["6123",2500000],["5011",2266000],["5154",1280000],["5023",1237000],["5139",893000],["5031",732000],["5329",447290],["5032",393000],["5339",390000],["5152",285200],["5021",259800],["5156",213000],["5362",100000],["5909",100000],["5137",94000],["5163",88000],["5168",60000],["5136",50000],["6130",50000],["5194",40000],["5499",40000],["5192",32000],["5162",29000],["5167",24000],["5038",16000],["5151",16000],["5161",16000],["5166",10000],["5173",7000],["5175",3000]],"economic_expenditure_total_czk":75684000,"economic_financing":[["8115",14000000]],"economic_financing_total_czk":14000000,"economic_revenue":[["1211",13000000],["4216",10600000],["3111",10000000],["4213",8571000],["1121",6000000],["1111",3700000],["2111",2227000],["1511",1800000],["4116",1500000],["1345",1000000],["2132",862000],["1113",800000],["1112",400000],["2131",400000],["4112",293000],["2324",200000],["1386",100000],["4121",71000],["1342",50000],["2149",39000],["4111",30000],["1341",20000],["1361",20000],["2141",1000]],"economic_revenue_total_czk":61684000,"purpose_expenditure":[["2212",17200000],["2310",10993000],["3113",10445000],["2341",8988000],["1032",4888000],["3639",4535000],["5512",2750000],["6171",2500000],["2219",1808000],["3722",1675000],["6112",1637000],["6409",1588000],["1031",1412000],["3631",1000000],["3725",900000],["4351",690000],["3314",380000],["2292",312000],["2142",200000],["2321",200000],["3326",200000],["3399",200000],["3612",200000],["3412",170000],["3349",120000],["3745",100000],["5213",100000],["6399",100000],["1036",88000],["3313",60000],["3319",60000],["3613",50000],["6114",40000],["3421",30000],["3721",25000],["6310",25000],["3632",15000]],"purpose_expenditure_total_czk":75684000},"revised":{"economic_expenditure":[["6121",38052921],["5171",11980000],["5169",8561140],["5331",4960219],["5011",3721630],["6122",3339282],["5901",1790754],["5137",1702163],["5139",1479625],["5023",1287600],["5031",1147320],["5336",971263],["5154",862876],["5223",770000],["5329",467133],["5032",455260],["5339",390000],["5156",358030],["5021",354720],["5152",325559],["5163",248330],["5222",216000],["5168",215115],["5499",121360],["5362",102200],["6371",100000],["5365",77990],["5151",67870],["5194",55600],["5192",52400],["6130",50000],["5136",43370],["5166",43180],["5175",39510],["5321",36000],["5179",35337],["5162",28660],["5134",21910],["5038",15540],["5164",12200],["5167",11500],["5161",8720],["5221",5000],["5173",4273],["5229",2652],["5176",2500],["5909",509]],"economic_expenditure_total_czk":84595221,"economic_financing":[["8115",19218885]],"economic_financing_total_czk":19218885,"economic_revenue":[["1211",13000000],["3111",10000000],["4213",6909657],["4116",6041527],["1121",6000000],["4216",5654069],["1111",4461000],["2111",2386770],["1511",2133000],["4222",1554562],["4122",1167533],["2132",1096428],["1345",1000000],["1113",800000],["2321",520000],["2131",504000],["2324",437333],["1112",400000],["4112",292200],["4113",210518],["1386",140000],["3121",100000],["2149",91500],["4121",71000],["1122",58590],["1387",53000],["1342",50000],["2229",48672],["2119",44000],["4111",31903],["2133",24400],["4129",24200],["1341",20000],["1361",20000],["1334",14506],["2310",9668],["2322",5300],["2141",1000]],"economic_revenue_total_czk":65376336,"purpose_expenditure":[["2212",17200000],["3113",14953884],["2310",13999000],["2341",9658000],["3639",5401363],["1032",4645270],["6171",2576000],["1031",1971773],["3722",1794473],["6409",1769404],["6112",1637000],["2321",1190000],["3725",1086143],["3631",1067455],["3322",918380],["4351",800000],["3314",519470],["5512",350000],["3399",320040],["2292",312000],["2219",308000],["3900",306000],["3326",223311],["3412",220000],["3613",214700],["2142",200000],["3745",200000],["3612",165300],["6399",158590],["3349",120000],["1036",87180],["3313",60000],["6114",40000],["3721",34385],["3421",30000],["6310",25000],["3632",21100],["3319",12000]],"purpose_expenditure_total_czk":84595221},"actual":{"economic_expenditure":[["6121",32879666.46],["5171",10410108.08],["5169",8120415.66],["5331",3742500],["5011",3721625],["6122",3338479.24],["5362",-2923003],["5137",1701912.56],["5139",1401518.25],["5023",1287586],["5031",1147297],["5336",971263.49],["5154",862243.96],["5223",770000],["5329",467053],["5032",454665],["5339",390000],["5021",353411],["5156",293529.87],["5163",235265.72],["5168",209670.01],["5222",199000],["5499",121356],["6371",100000],["5365",76290],["5151",63797],["5192",52353],["5194",51084],["5136",43310],["5166",43057],["5175",38700],["5321",36000],["5179",35233.18],["5162",26493],["5134",21909],["5038",15537],["5164",12200],["5167",11093],["5161",8339],["6130",5987.5],["5221",5000],["5229",2652],["5176",2450],["5173",1201],["5909",554.79]],"economic_expenditure_total_czk":70808803.77,"economic_financing":[["8117",15000000],["8118",-9000000],["8115",4905221.74],["8901",-2463449.25]],"economic_financing_total_czk":8441772.49,"economic_revenue":[["1211",13510062.97],["1121",7238488.79],["4213",6909656.31],["4116",6041526.98],["4216",5654069.17],["1111",4964098.76],["3111",4005360],["1511",2534118.44],["2111",2262070.15],["4222",1554562],["4122",1167533],["2132",1086740],["1113",956324.06],["1345",931463],["2321",520000],["2131",504303.8],["2324",485775.52],["1112",471733.57],["4112",292200],["1386",263698.3],["4113",210517.79],["2149",174375],["1387",103353.14],["3121",100000],["4121",71000],["1122",58590],["2229",48672],["2119",44029.48],["1342",36924],["4111",31902.91],["1361",25060],["2133",24400],["4129",24200],["1341",19708],["1334",19358.1],["2310",9668],["2322",5318],["1381",2067.76],["1349",1682.68],["2328",1250],["1343",852],["2141",317.6]],"economic_revenue_total_czk":62367031.28,"purpose_expenditure":[["2310",13257095.04],["3113",12977692.09],["2212",12598513.27],["2341",9361086.13],["3639",5020205.02],["1032",4581868.89],["6399",-2866613],["6171",2573915.87],["1031",1970735.43],["3722",1790380.14],["6112",1636464],["2321",1183570.33],["3725",1086142.68],["3631",1066551.81],["3322",876306.52],["3314",513525.76],["4351",502958.85],["5512",322976.96],["3399",315513.29],["2292",311920],["3900",289000],["3412",214744.35],["3326",211854.77],["3613",200487.34],["2142",175158.49],["2219",162093.23],["3745",120321.14],["3349",109267.57],["1036",87120],["3721",34384.57],["6114",32985.91],["3313",31780],["3632",20832.75],["6310",12034.72],["3319",12000],["3421",8800],["3612",5084.06],["6409",45.79]],"purpose_expenditure_total_czk":70808803.77}},"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."}}}}