{"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:00242802","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00242802","name":"Obec Nedrahovice","short_name":"Nedrahovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Příbram","municipality_code":540820},"amounts":{"revenue_approved":12640000,"revenue_adjusted":14373506,"revenue_actual":14324429.97,"expense_approved":12640000,"expense_adjusted":9104946.64,"expense_actual":7939207.51,"tax_revenue":12438951.84,"nontax_revenue":1470033.53,"capital_revenue":21500,"transfer_revenue":393944.6,"current_expense":7174716.15,"capital_expense":764491.36,"budget_balance":6385222.46,"cash_current":27196918.69,"cash_previous":20811696.23},"ratios":{"revenue_execution":0.99658566,"expense_execution":0.8719664,"balance_to_revenue":0.44575753,"cash_to_expense":3.42564653,"cash_yoy":0.30680932,"capital_expense_share":0.09629316,"transfer_revenue_share":0.02750159},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00242802/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00242802"},"seo":{"slug":"nedrahovice","path":"/cz/municipalities/nedrahovice/"},"population":{"value":479,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":12640000,"expenditure_czk":12640000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":14373506,"expenditure_czk":9104946.64,"financing_czk":-5268559.36,"balance_czk":5268559.36},{"stage":"actual","revenue_czk":14324429.97,"expenditure_czk":7939207.51,"financing_czk":-6385222.46,"balance_czk":6385222.46}],"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":[["5171",4330000],["6121",2154000],["5169",1678000],["5023",1000000],["5011",600000],["5154",470000],["5031",400000],["5362",306000],["5139",225000],["5032",200000],["5021",172000],["5365",152000],["5168",130000],["5329",105000],["5222",80000],["6371",80000],["5156",75000],["5173",70000],["5162",60000],["5137",50000],["5167",50000],["5163",45000],["5166",40000],["6130",30000],["5339",20000],["5499",16000],["5179",15000],["5903",15000],["5175",14000],["5038",10000],["5136",10000],["5492",10000],["5901",10000],["5132",4000],["5194",4000],["5161",3000],["5223",3000],["5221",2000],["5229",2000]],"economic_expenditure_total_czk":12640000,"economic_revenue":[["1211",4212000],["1121",2400000],["3111",1500000],["1111",1400000],["1511",1300000],["2111",409000],["1345",340000],["1113",322000],["1122",150000],["2324",150000],["2131",130000],["4112",115000],["1112",90000],["1381",50000],["2142",45000],["3113",7000],["2310",6000],["1341",5000],["1361",5000],["1342",2000],["2112",1000],["2141",1000]],"economic_revenue_total_czk":12640000,"purpose_expenditure":[["2212",4110000],["3745",2499000],["6171",2403000],["6112",1040000],["2321",505000],["3722",400000],["3723",300000],["3631",280000],["2310",275000],["6399",150000],["5512",130000],["3639",90000],["2293",75000],["6409",45000],["2219",40000],["6320",35000],["3721",30000],["3421",27000],["3726",25000],["3113",24000],["2341",20000],["3399",20000],["3419",20000],["3429",20000],["3114",15000],["5213",15000],["1031",10000],["1032",10000],["5212",10000],["3314",7000],["3319",5000],["4379",3000],["3543",2000]],"purpose_expenditure_total_czk":12640000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",1637293.6],["5171",1098000],["5365",1050054],["5023",1000000],["6121",729000],["5011",600000],["5154",375000],["5649",340516.04],["5021",315553],["5031",310000],["5139",246871],["5032",200000],["5137",150000],["5168",130000],["6130",93000],["5329",89000],["5362",83000],["5156",75000],["6449",71148],["5173",70000],["5162",60000],["5222",60000],["5167",50000],["5163",45000],["5166",40000],["6371",40000],["5339",20000],["5492",18000],["5499",16000],["5175",15239],["5179",15000],["5903",15000],["5038",10000],["5136",10000],["5901",10000],["5132",4000],["5194",4000],["5229",4000],["5161",3272],["5221",2000]],"economic_expenditure_total_czk":9104946.64,"economic_financing":[["8115",-5268559.36]],"economic_financing_total_czk":-5268559.36,"economic_revenue":[["1211",4768000],["1121",2553000],["1111",1760000],["1511",1400000],["1122",999390],["2111",584000],["1345",340000],["1113",338000],["2141",296000],["2449",210000],["4213",169430],["1112",167000],["2324",160000],["2131",153000],["4112",112400],["1386",94000],["4222",83886],["2142",45000],["1387",40000],["4111",30000],["2119",22400],["3122",20000],["1334",10000],["2310",7000],["1361",5000],["1342",2000],["3111",2000],["1381",1000],["2112",1000]],"economic_revenue_total_czk":14373506,"purpose_expenditure":[["6171",2099000],["6112",1180000],["6399",1048054],["2212",733000],["3631",618000],["3639",529000],["2321",495000],["3725",411664.04],["3745",411000],["3722",400000],["3723",352000],["2310",225000],["5512",130000],["6409",45000],["3635",43000],["2341",42000],["3726",36000],["6320",35000],["2293",30000],["3721",30000],["2219",29000],["6114",28228.6],["3399",28000],["3421",27000],["3113",24000],["3314",22000],["3429",20000],["5213",15000],["5212",10000],["3319",5000],["3543",4000]],"purpose_expenditure_total_czk":9104946.64},"actual":{"economic_expenditure":[["5169",1535805.39],["5365",1000390],["5023",962980],["5171",953205.34],["5011",614584],["6121",560343.36],["5649",340516.04],["5031",306203],["5154",265595.14],["5032",182286],["5139",168251.11],["5021",148415],["5137",106100.9],["5168",101780.99],["6130",93000],["5329",87462.14],["5362",71272],["6449",71148],["5156",58270.74],["5162",48273.05],["6371",40000],["5167",37990],["5222",31953],["5163",26468],["5173",26292],["5166",25490],["5175",17566.87],["5499",16000],["5179",9790.64],["5339",8878],["5136",7297],["5194",4744.8],["5229",4000],["5038",3060],["5221",2000],["5161",852],["5019",704],["5039",239]],"economic_expenditure_total_czk":7939207.51,"economic_financing":[["8117",40000000],["8118",-30000000],["8115",-16385222.46]],"economic_financing_total_czk":-6385222.46,"economic_revenue":[["1211",4769318.6],["1121",2552738.31],["1111",1755825.35],["1511",1383878.9],["1122",999390],["2111",580411.48],["1113",337484.24],["1345",328672],["2141",295265.87],["2449",209948.66],["4213",169430],["1112",166408.11],["2324",159248.52],["2131",152559],["4112",112400],["1386",93009.36],["4222",83886],["2142",44472],["1387",36451.87],["4111",28228.6],["2119",22400],["3122",20000],["1334",10227.3],["2310",5728],["1361",3570],["3111",1500],["1342",1230],["1381",746.79],["1382",1.01]],"economic_revenue_total_czk":14324429.97,"purpose_expenditure":[["6171",1900303.3],["6399",993266],["6112",983921],["2212",703971.2],["3631",549311.29],["2321",492214.22],["3725",411664.04],["3722",381038.04],["3745",323906.44],["3639",276065],["3723",240924.31],["2310",213548.71],["5512",116812.33],["2341",40925.05],["6409",39106.64],["3726",35482.05],["3635",30000],["2293",29395.54],["2219",28750.6],["6114",28228.6],["6320",25612],["3721",17813.46],["3314",17584],["3399",17376.89],["3429",16200],["3113",10886.8],["3421",6100],["3319",4800],["3543",4000]],"purpose_expenditure_total_czk":7939207.51}},"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."}}}}