{"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:00237108","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00237108","name":"Město Neratovice","short_name":"Neratovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mělník","municipality_code":535087},"amounts":{"revenue_approved":515179270.4,"revenue_adjusted":548731995.76,"revenue_actual":574828096,"expense_approved":884068450,"expense_adjusted":762472377.05,"expense_actual":580905742.1,"tax_revenue":400621885.35,"nontax_revenue":35121333.59,"capital_revenue":1615570,"transfer_revenue":137469307.06,"current_expense":426030052.59,"capital_expense":154875689.51,"budget_balance":-6077646.1,"cash_current":474158600.45,"cash_previous":485668519.07},"ratios":{"revenue_execution":1.0475571,"expense_execution":0.7618712,"balance_to_revenue":-0.01057298,"cash_to_expense":0.81624017,"cash_yoy":-0.02369912,"capital_expense_share":0.26661071,"transfer_revenue_share":0.23914855},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00237108/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00237108"},"seo":{"slug":"neratovice","path":"/cz/municipalities/neratovice/"},"population":{"value":16291,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":515179270.4,"expenditure_czk":884068450,"financing_czk":368889179.6,"balance_czk":-368889179.6},{"stage":"revised","revenue_czk":548731995.76,"expenditure_czk":762472377.05,"financing_czk":213740381.29,"balance_czk":-213740381.29},{"stage":"actual","revenue_czk":574828096,"expenditure_czk":580905742.1,"financing_czk":6077646.1,"balance_czk":-6077646.1}],"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",356440000],["5169",169347450],["5011",96882000],["5331",75529000],["5171",33270000],["5031",25822000],["6111",11360000],["5213",10500000],["5154",9151000],["5032",9037000],["5139",7898000],["5141",6500000],["5323",6500000],["5362",6257500],["6119",6074800],["5137",5990000],["5168",4820000],["5023",4194000],["5222",3750000],["5166",3670000],["5901",3513000],["6130",3100000],["6122",2730000],["6123",2600000],["5152",1990000],["5163",1913900],["5167",1837000],["5162",1601000],["5161",1200000],["5021",1125000],["5151",1118000],["5229",1085000],["5499",916000],["5192",685000],["5134",600000],["5156",552000],["5172",550000],["5026",500000],["5164",481800],["5038",409000],["5157",265000],["5811",260000],["5153",250000],["5175",250000],["5194",217000],["6351",200000],["5173",160000],["5132",155000],["5221",132000],["5321",130000],["5212",110000],["5909",100000],["5136",98000],["5178",97000],["5493",33000],["5131",25000],["5019",20000],["5195",20000],["5339",15000],["5492",10000],["5903",10000],["5329",7000],["5191",5000]],"economic_expenditure_total_czk":884068450,"economic_financing":[["8115",273221679.6],["8117",110667500],["8124",-15000000]],"economic_financing_total_czk":368889179.6,"economic_revenue":[["1211",165000000],["1121",80000000],["4216",70755950.4],["1111",55000000],["4112",32023300],["1345",15000000],["1511",14000000],["1113",13000000],["2329",12060000],["4131",10000000],["1361",9043000],["4116",5500000],["2132",5089030],["1387",5000000],["1122",4000000],["2141",3920000],["2212",3880000],["2111",3730000],["1112",3000000],["1386",2000000],["3111",1500000],["1341",500000],["4121",415000],["1343",300000],["2324",210000],["1335",149990],["1353",100000],["1334",3000]],"economic_revenue_total_czk":515179270.4,"purpose_expenditure":[["6171",171809400],["2219",145000000],["2341",70000000],["3412",58773000],["2321",46000000],["3113",44093000],["2212",38650000],["3745",32625000],["3639",31960000],["5311",29161000],["3722",24200000],["3111",23703000],["4350",20921150],["3631",19774000],["3392",14670000],["3723",13000000],["3636",11500000],["3421",10594000],["2223",10205000],["3314",8511000],["6310",6900000],["3511",6215000],["2229",6150000],["6112",5635000],["3419",5461000],["2292",5000000],["5512",4060000],["3311",4000000],["3319",1847000],["2294",1500000],["6320",1210000],["3231",1139000],["3635",1041100],["3632",758000],["3744",750000],["1014",600000],["6409",559000],["4351",430000],["5273",415000],["3721",400000],["5212",372000],["4379",369500],["3732",350000],["3900",337000],["4312",320000],["3613",305000],["3742",300000],["3399",252000],["4225",250000],["2221",200000],["3313",200000],["3749",200000],["3144",199000],["3312",132000],["4378",132000],["4349",125000],["3728",105000],["2299",100000],["5274",100000],["3724",70000],["3741",60000],["3326",50300],["3525",50000],["3699",50000],["4341",41000],["4344",40000],["4357",40000],["4371",40000],["4329",25000],["3429",24000],["5213",10000]],"purpose_expenditure_total_czk":884068450},"revised":{"economic_expenditure":[["6121",197938425.5],["5169",136502183.16],["5011",98261014],["5331",77551959.64],["5171",35881091.33],["5336",33071067.09],["5031",25628483],["5901",17457696.03],["5213",15950000],["6111",10840720],["5032",9226192],["5166",7832799],["5154",7731550],["5137",7647439.67],["5139",7495774],["5222",6510456],["5141",6500000],["5323",6500000],["6313",6000000],["6119",5874800],["5168",4720000],["6122",4513878.7],["5023",4373504],["5362",4268440],["5152",2218700],["5163",2172900],["5167",1625200],["5162",1560500],["6123",1500000],["6202",1400000],["5161",1350000],["5021",1326774],["6130",1100000],["5229",1080000],["5499",964000],["5134",800000],["5151",724725],["5026",660986],["5192",631295],["5164",578095],["5156",439060],["5172",433300],["5038",413700],["6351",402190.36],["5175",309684.73],["6356",252000],["5132",230000],["5157",230000],["5194",217000],["5153",190000],["5221",182000],["5173",145000],["5493",140000],["5339",133000],["5321",130000],["5212",125000],["5909",100000],["5178",97000],["5136",94000],["5179",49500],["5223",45000],["5494",32720],["5131",25000],["5019",24879],["5366",16485],["5492",15900],["5903",10000],["5329",7000],["5363",6032],["5191",5000],["5195",800],["5364",477.84]],"economic_expenditure_total_czk":762472377.05,"economic_financing":[["8115",165172881.29],["8118",-112300000],["8127",110667500],["8117",65200000],["8124",-15000000]],"economic_financing_total_czk":213740381.29,"economic_revenue":[["1211",165000000],["1121",80000000],["4216",62539607.94],["1111",55000000],["4112",31150400],["1511",22300000],["4122",21406949],["4116",19195780.66],["1345",15000000],["2329",14393364],["1113",13000000],["1361",9043000],["1122",5844510],["2132",5089030],["1387",5000000],["2141",3920000],["2212",3880000],["2111",3730000],["1112",3000000],["4131",2500000],["1386",2000000],["3111",1500000],["2223",901932],["2229",666653.23],["1341",500000],["4121",415000],["4111",394571.73],["2321",350000],["1343",300000],["2324",210000],["1334",152990],["1353",100000],["2122",98500],["2322",89237],["2123",60470.2]],"economic_revenue_total_czk":548731995.76,"purpose_expenditure":[["6171",184890798.03],["3412",51919079.58],["3113",50240954.2],["4350",43032787],["2219",42038925.5],["2321",40210742],["2341",36294644],["3745",32482000],["5311",30703522.16],["3111",25388294.69],["3722",24004370],["2212",22701892.5],["3631",22564159.32],["3392",16893797],["3421",16537432.2],["3639",13260115.65],["3723",13000000],["2223",10205000],["3314",9843171],["3511",8310811.65],["3522",6865115],["2229",5950000],["6112",5834647],["3419",5584000],["3636",5139496],["2292",5000000],["6310",4900000],["5512",4294958],["3311",4115000],["3613",1802056],["3319",1682780],["2294",1500000],["6320",1469000],["3632",1118350],["3635",1041100],["3231",973530],["6402",902409.84],["5212",832000],["4341",829652],["1014",600000],["3313",564144],["6409",551595],["3429",498730],["4351",460000],["3900",413000],["3721",400000],["6114",394571.73],["3732",350000],["5273",332000],["4312",320000],["4225",305456],["3742",300000],["3744",300000],["3399",252000],["3749",200000],["3144",199000],["2221",184000],["4379",138990],["3312",132000],["4378",132000],["4349",125000],["3728",105000],["3121",101000],["2299",100000],["5274",100000],["3724",70000],["4371",65000],["3741",60000],["3525",55000],["3326",50300],["3699",50000],["3330",45000],["4344",40000],["4357",40000],["4329",25000],["3123",17000],["3114",15000],["3599",15000],["5213",10000]],"purpose_expenditure_total_czk":762472377.05},"actual":{"economic_expenditure":[["6121",138163161.64],["5169",103951713.18],["5011",85414752],["5331",77434818.64],["5336",33071067.09],["5171",24590139.12],["5031",20344686],["5213",12053000],["5032",7955714],["5222",6418821],["5166",6040872.67],["6313",6000000],["5154",5261234.03],["5323",5049260],["5139",4338552.74],["5023",4313632],["5137",3856621.78],["5141",3705876.64],["6122",3182333.36],["5362",3012076],["5168",2707246.62],["6111",2416734.15],["5152",2161398.25],["5163",1611982.35],["6123",1456274],["5167",1447462.07],["5162",1437175.87],["6202",1400000],["5161",1328155.79],["5021",1126804],["6130",1062776],["5229",925000],["5134",750449.61],["5499",675360],["5151",628242.64],["6119",574750],["5172",425966.16],["5164",390798.78],["5038",376383],["5182",371314],["6351",367660.36],["5156",312970.76],["5192",268889.01],["6356",252000],["5175",245672.4],["5132",213862.84],["5221",182000],["5194",177035.6],["5153",165600],["5026",160986],["5157",148007.34],["5493",140000],["5339",133000],["5321",130000],["5212",123600],["5178",96943.32],["5173",84511],["5136",60167.85],["5179",49500],["5223",45000],["5494",32720],["5909",27453],["5366",16485],["5131",15123],["5329",6660.6],["5363",6032],["5492",5900],["5019",4879],["5364",477.84]],"economic_expenditure_total_czk":580905742.1,"economic_financing":[["8118",-376300000],["8117",329200000],["8127",111236659.03],["8115",-43179376.68],["8124",-15000000],["8901",120363.75]],"economic_financing_total_czk":6077646.1,"economic_revenue":[["1211",165816928.18],["1121",88817381.3],["4216",62539605.67],["1111",62226430.51],["4112",31150400],["1511",25917405.37],["4122",21406949],["4116",19195780.66],["1345",13366714.95],["1113",11736404.43],["2141",11064852.16],["1361",9345773.96],["2329",6603826.34],["1387",5919941.66],["1122",5844510],["1112",5788682.18],["2132",5000645.1],["2111",4978722.05],["2212",4355591.01],["1386",3235194.79],["4131",2500000],["3111",1615570],["2223",901932],["2229",666653.23],["2324",643494.5],["1385",609473.49],["1334",516533.7],["1341",456642.9],["1343",406340],["4111",394571.73],["2322",391326],["2321",350000],["1353",290600],["4121",282000],["1349",263374.71],["2122",100071],["2123",60470.2],["1359",38000],["1381",25540.18],["2328",3750],["1335",13.04]],"economic_revenue_total_czk":574828096,"purpose_expenditure":[["6171",127724345.13],["3412",46366739.96],["4350",40470180.27],["3113",38058008.55],["2219",34685729.29],["2341",29755748.91],["5311",27363477.22],["2321",26729995.96],["3745",23213855.06],["3111",20226525.3],["3722",17528234.5],["3392",16893796.1],["3631",15591510.5],["2212",15258725.43],["3723",12364089.45],["3421",11626053.59],["3314",9520291.11],["3639",6889930.45],["3522",6865114.84],["3511",6527916.67],["3419",5573320],["6112",5420598],["2223",5389930.48],["2292",3617254],["5512",3481148.13],["3636",3376869.17],["6310",3087509.65],["3613",1554961.62],["6320",1467130.7],["2294",1432006],["3319",1355372.36],["3632",1089284.5],["3311",964405.61],["3231",939000],["6402",902409.84],["4341",807587],["3635",599918],["3313",540253.77],["3429",498150],["4351",460000],["5212",434842.76],["6114",394571.73],["3721",383835.64],["1014",380862.08],["2229",369446.02],["3900",340923.53],["4312",298500],["4225",250000],["5273",211184.3],["6409",207690.72],["3399",202018.6],["3742",147120],["4379",137472.6],["4378",132000],["3312",130600],["3121",101000],["3749",83349],["3144",81859],["3741",60000],["3525",55000],["2221",53724],["3330",45000],["4349",41522],["4371",30000],["3699",26620],["2299",19000],["3123",17000],["3114",15000],["3599",15000],["3732",14520],["4329",8393],["3326",310]],"purpose_expenditure_total_czk":580905742.1}},"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."}}}}