{"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:00232378","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00232378","name":"Městys Neustupov","short_name":"Neustupov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Benešov","municipality_code":530301},"amounts":{"revenue_approved":17120000,"revenue_adjusted":18149983,"revenue_actual":18326363.73,"expense_approved":19220000,"expense_adjusted":26449983,"expense_actual":21287643.92,"tax_revenue":15583024.73,"nontax_revenue":2179202,"capital_revenue":15149,"transfer_revenue":548988,"current_expense":8466019.48,"capital_expense":12821624.44,"budget_balance":-2961280.19,"cash_current":2243516.85,"cash_previous":3935124.04},"ratios":{"revenue_execution":1.00971796,"expense_execution":0.80482637,"balance_to_revenue":-0.1615858,"cash_to_expense":0.10539057,"cash_yoy":-0.42987392,"capital_expense_share":0.60230359,"transfer_revenue_share":0.02995619},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00232378/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00232378"},"seo":{"slug":"neustupov","path":"/cz/municipalities/neustupov/"},"population":{"value":561,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":17120000,"expenditure_czk":19220000,"financing_czk":2100000,"balance_czk":-2100000},{"stage":"revised","revenue_czk":18149983,"expenditure_czk":26449983,"financing_czk":8300000,"balance_czk":-8300000},{"stage":"actual","revenue_czk":18326363.73,"expenditure_czk":21287643.92,"financing_czk":2961280.19,"balance_czk":-2961280.19}],"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",9560000],["5169",2578000],["5171",1370000],["5023",776400],["5021",680000],["6119",630000],["5139",613000],["5011",400000],["5154",365000],["6449",309590],["5329",260000],["5137",215000],["5365",200000],["5031",195000],["5362",191000],["5032",142000],["6130",110410],["6349",100000],["5156",66000],["5167",65000],["5163",55000],["5222",45000],["5168",40000],["5175",35500],["5179",35000],["5194",30000],["5492",30000],["5162",21000],["5166",20000],["5161",17000],["5155",15000],["5173",13100],["5132",11000],["5038",10000],["5903",10000],["5136",5000],["5164",1000]],"economic_expenditure_total_czk":19220000,"economic_financing":[["8115",2100000]],"economic_financing_total_czk":2100000,"economic_revenue":[["1211",6200000],["1121",3160000],["1111",2200000],["1511",2050000],["1345",620000],["2111",470000],["1113",400000],["2449",309600],["4116",298760],["2131",286240],["4112",222400],["2324",220000],["1122",200000],["1112",190000],["1342",100000],["1386",100000],["1387",50000],["2132",33000],["1361",5000],["2139",5000]],"economic_revenue_total_czk":17120000,"purpose_expenditure":[["3111",10000000],["6171",1920000],["6112",860000],["3639",790000],["3722",700000],["2141",600000],["2212",600000],["3723",480000],["2310",465000],["6409",350000],["5512",300000],["3745",290000],["3326",270000],["3399",240000],["3635",230000],["3631",210000],["2321",185000],["2292",160000],["1032",140000],["3721",100000],["3412",60000],["3421",40000],["6114",35000],["3429",30000],["6320",30000],["1036",25000],["3632",25000],["3742",25000],["6310",20000],["3319",15000],["1014",10000],["5213",10000],["3726",5000]],"purpose_expenditure_total_czk":19220000},"revised":{"economic_expenditure":[["6121",14473153],["5169",3457800],["5171",2179690],["5139",805000],["5023",776400],["5021",720000],["5137",645150],["5154",535000],["5011",400000],["6449",309590],["5329",260000],["5362",241000],["6119",230000],["6130",210600],["5031",195000],["5032",152000],["5365",121170],["6349",100000],["5168",90000],["5156",66000],["5167",65000],["5163",55000],["5175",54330],["5155",50000],["5179",45000],["5222",45000],["5194",30000],["5492",30000],["5162",21000],["5166",20000],["5161",17000],["5173",13100],["5132",11000],["5038",10000],["5903",10000],["5136",5000],["5164",1000]],"economic_expenditure_total_czk":26449983,"economic_financing":[["8123",4500000],["8115",3800000]],"economic_financing_total_czk":8300000,"economic_revenue":[["1211",6200000],["1121",3160000],["1111",2200000],["1511",2050000],["2111",1270000],["1345",620000],["1113",400000],["2449",309600],["2131",286240],["2324",250000],["4112",222400],["4116",211111],["1122",200000],["1112",190000],["1342",100000],["1386",100000],["3111",100000],["4122",97190],["2132",90000],["1387",50000],["4111",18292],["2321",15150],["1361",5000],["2139",5000]],"economic_revenue_total_czk":18149983,"purpose_expenditure":[["3111",13863153],["2141",2130000],["6171",1598830],["3639",1140190],["6112",860000],["3722",801000],["2212",800000],["3723",600000],["5512",580150],["2310",465000],["2321",465000],["3745",440000],["1032",368800],["3399",365000],["3631",360000],["3326",349690],["6409",321170],["3635",230000],["2292",160000],["3721",150000],["3412",132000],["3421",40000],["6114",35000],["3429",30000],["6320",30000],["1036",25000],["3632",25000],["3742",25000],["6310",20000],["3319",15000],["1014",10000],["5213",10000],["3726",5000]],"purpose_expenditure_total_czk":26449983},"actual":{"economic_expenditure":[["6121",12103033.81],["5169",2504558.14],["5171",1358671.59],["5023",776504],["5021",762452],["5154",465195.99],["5137",435844.59],["5011",399974],["5139",379874.28],["6449",309590.6],["5031",219286],["5362",216468],["5329",212135],["5032",149449],["6119",140360],["5365",121170],["6349",114071.24],["6130",111010],["5168",89762.21],["5175",77844],["5222",52000],["5155",51971.5],["6122",43558.79],["5179",36709.87],["5194",31671.89],["5163",31665.8],["5167",21690],["5162",16572.18],["5136",15000],["5156",14359.9],["5161",9808],["5173",7893],["5166",3650],["5038",3603],["5164",180],["5363",55.54]],"economic_expenditure_total_czk":21287643.92,"economic_financing":[["8115",1691607.19],["8123",1269673]],"economic_financing_total_czk":2961280.19,"economic_revenue":[["1211",6198497.94],["1121",3320360.08],["1111",2241441.63],["1511",2141804.32],["2111",1233780.04],["1345",608496],["1113",438735.51],["2324",316297],["2449",309590.6],["4112",222400],["1112",216400.82],["4116",211111],["2132",126000],["1122",121170],["1386",120964.6],["1342",118775],["4122",97185],["2131",88992.6],["2119",76835],["1387",47409.87],["4111",18292],["3121",15149],["2321",10000],["2139",9840],["2112",7650],["1361",7080],["1381",953.26],["1334",854.1],["2141",216.76],["1335",81.6]],"economic_revenue_total_czk":18326363.73,"purpose_expenditure":[["3111",10772305.56],["6171",1598418.55],["2141",1458810.64],["3639",912946.13],["6112",850808],["3722",800717.14],["2212",797437.86],["3723",598756.72],["5512",509410.99],["2310",395202.38],["3745",384160.78],["3399",380996.06],["1032",311232.26],["6409",298106],["3326",288930.28],["3631",215782.09],["2292",154280],["3635",140360],["2321",134387.11],["3412",79378.25],["3721",68970],["3421",30948.32],["3742",24000],["6320",20757],["3429",20000],["6114",18292],["6310",9989.8],["1036",7260],["3632",5000]],"purpose_expenditure_total_czk":21287643.92}},"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."}}}}