{"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:00299251","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00299251","name":"Obec Náklo","short_name":"Náklo","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Olomouc","municipality_code":504441},"amounts":{"revenue_approved":38782400,"revenue_adjusted":43271220.15,"revenue_actual":46218586.33,"expense_approved":48393056,"expense_adjusted":69424876.15,"expense_actual":56786871.46,"tax_revenue":39144047.78,"nontax_revenue":5114020.16,"capital_revenue":63600,"transfer_revenue":1896918.39,"current_expense":34294075.37,"capital_expense":22492796.09,"budget_balance":-10568285.13,"cash_current":13052110.07,"cash_previous":14141657.13},"ratios":{"revenue_execution":1.06811378,"expense_execution":0.81796144,"balance_to_revenue":-0.22865877,"cash_to_expense":0.2298438,"cash_yoy":-0.07704522,"capital_expense_share":0.39609148,"transfer_revenue_share":0.04104233},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00299251/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00299251"},"seo":{"slug":"naklo","path":"/cz/municipalities/naklo/"},"population":{"value":1487,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":38782400,"expenditure_czk":48393056,"financing_czk":9610656,"balance_czk":-9610656},{"stage":"revised","revenue_czk":43271220.15,"expenditure_czk":69424876.15,"financing_czk":26153656,"balance_czk":-26153656},{"stage":"actual","revenue_czk":46218586.33,"expenditure_czk":56786871.46,"financing_czk":10568285.13,"balance_czk":-10568285.13}],"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",13361000],["5331",11300000],["5011",3250000],["5171",2637000],["5901",2534184.46],["5169",2530000],["5023",1800000],["5139",1212000],["5031",1040000],["5343",1000000],["5154",989000],["5153",975000],["5365",825000],["5137",630000],["5021",584000],["5032",450000],["5222",310000],["5323",307371.54],["5141",255000],["5168",252000],["5362",210000],["5164",202000],["5166",180000],["5175",175000],["5321",150000],["5163",140500],["5162",130000],["5194",120000],["5909",110000],["5329",100000],["5151",90000],["5136",88000],["5173",71000],["5179",55000],["5364",50000],["5167",49000],["5132",41000],["5492",40000],["5161",33000],["5221",30000],["5903",30000],["5134",15000],["5038",12000],["5229",10000],["5019",5000],["5039",5000],["5156",5000],["5223",5000]],"economic_expenditure_total_czk":48393056,"economic_financing":[["8115",12000000],["8124",-2389344]],"economic_financing_total_czk":9610656,"economic_revenue":[["1211",15500000],["1121",6700000],["1111",4700000],["1511",2500000],["2111",2426000],["2132",1355000],["1113",1000000],["1122",825000],["1334",700000],["1345",600000],["1356",500000],["4112",474400],["2324",470000],["1112",300000],["1386",130000],["4121",126000],["2119",100000],["4111",100000],["1342",80000],["1381",70000],["1387",65000],["2133",30000],["1341",20000],["1361",10000],["2141",1000]],"economic_revenue_total_czk":38782400,"purpose_expenditure":[["3639",15546000],["6171",9067000],["3113",4603000],["6409",2584184.46],["6112",2445000],["2321",2417000],["2219",1551500],["3612",1035000],["6399",1025000],["6330",1000000],["3429",987000],["3613",691000],["3722",600000],["3631",592000],["3745",581000],["3412",500000],["3723",500000],["3314",423000],["3725",345000],["3399",315000],["2292",307371.54],["5512",220000],["3326",210000],["2212",160000],["3632",146000],["6114",100000],["6320",100000],["3349",70000],["3721",70000],["3421",60000],["5213",50000],["6402",50000],["6310",22000],["3341",10000],["3726",10000]],"purpose_expenditure_total_czk":48393056},"revised":{"economic_expenditure":[["6351",15800000],["6121",13491500],["5331",11300000],["5169",4390500],["5011",3615000],["5171",2913800],["5139",2624900],["5023",2063000],["5365",1570590],["5031",1168000],["5336",1086530.15],["5154",1009100],["5343",1000000],["5153",850000],["5137",660500],["5021",597000],["5032",560000],["5222",476000],["5168",324000],["5323",307371.54],["6119",300000],["5499",266000],["5164",243000],["5141",233000],["5175",227000],["5166",214000],["6122",210000],["5362",205000],["5194",177000],["5163",165500],["5321",156000],["5162",130000],["5329",125000],["5909",120000],["5151",119000],["5901",104184.46],["5136",93000],["5179",61000],["6129",59400],["5364",50000],["5167",49000],["5173",41000],["5132",40000],["5221",36000],["5492",34000],["5161",33000],["5903",30000],["5038",18000],["5172",15000],["5223",15000],["5138",10000],["5213",10000],["5019",5000],["5039",5000],["5156",5000],["5229",5000],["5339",5000],["5134",3000]],"economic_expenditure_total_czk":69424876.15,"economic_financing":[["8123",15000000],["8115",14071000],["8124",-2917344]],"economic_financing_total_czk":26153656,"economic_revenue":[["1211",15500000],["1121",6868400],["1111",5285000],["2111",2741000],["1511",2700000],["2132",1650000],["1122",1570590],["4116",1056530.15],["1113",1050000],["1356",840000],["1334",700000],["1345",600000],["2324",542000],["4112",474400],["1112",450000],["1386",310000],["4121",126000],["1387",120000],["2131",100000],["2321",100000],["4111",97500],["1342",80000],["4122",71800],["3111",65000],["2112",60000],["1361",40000],["1341",30000],["2133",30000],["2119",12000],["2141",1000]],"economic_revenue_total_czk":43271220.15,"purpose_expenditure":[["3639",23616000],["3113",11914530.15],["6171",10613400],["2321",2887000],["6112",2678000],["3111",2400000],["3723",2095000],["6399",1770590],["2219",1351500],["3612",1233000],["3429",1112000],["3613",1095500],["6330",1000000],["3722",600000],["3631",592000],["3745",549000],["3412",500000],["3314",462000],["3725",345000],["3399",317500],["2292",307371.54],["3635",300000],["5512",261800],["3326",210000],["3632",171000],["2212",160000],["6409",154184.46],["6114",117500],["6320",112000],["2223",75000],["3349",75000],["3721",73000],["3421",60000],["5213",50000],["6402",50000],["2117",47000],["6310",24000],["3525",20000],["3341",10000],["3726",10000],["3330",5000]],"purpose_expenditure_total_czk":69424876.15},"actual":{"economic_expenditure":[["6351",14566268.56],["5331",11300000],["6121",7664461.23],["5169",3868260.76],["5011",3583870],["5023",2060161],["5139",1787097.24],["5171",1720010.69],["5365",1570590],["5031",1117731],["5336",1086530.15],["5154",734824.52],["5343",636500],["5153",542617.82],["5032",489324],["5021",447569],["5222",383853],["5137",374755.97],["5168",309907.69],["5323",299760.4],["5164",232164.24],["5141",203797.36],["6122",203230],["5166",194628],["5321",155500],["5194",149771.49],["5499",146550],["5163",145203],["5175",137950.72],["5329",112658],["5162",75183.51],["5136",74904.72],["5151",71987],["5909",69741],["5179",60799.18],["6129",58836.3],["5362",-57247.55],["5364",36758.55],["5167",29411.4],["5221",26000],["5161",25061],["5492",18242.79],["5223",15000],["5038",14023],["5172",10831.92],["5213",10000],["5138",5551],["5339",5000],["5019",3341.03],["5132",2239],["5134",2169],["5156",2150],["5039",1128.77],["5173",214]],"economic_expenditure_total_czk":56786871.46,"economic_financing":[["8123",12393830.28],["8124",-2917344],["8115",1089547.06],["8901",2251.79]],"economic_financing_total_czk":10568285.13,"economic_revenue":[["1211",15873899.14],["1121",8500138.77],["1111",5877725.2],["1511",3364516.56],["2111",2510010],["2132",1794473],["1122",1570590],["1113",1123431.3],["4116",1056530.15],["1356",837913.51],["1345",598313.5],["2324",555922.22],["1112",554041.2],["4112",474400],["1386",309686.57],["1334",293187.65],["4121",125302],["1387",121373.27],["2321",100000],["4111",97500],["2131",93633],["4122",71800],["4132",71386.24],["3111",63600],["1342",54660],["2112",43505],["1361",34010],["1341",28100],["2119",12609.41],["2133",3025],["1381",2461.11],["2141",842.53]],"economic_revenue_total_czk":46218586.33,"purpose_expenditure":[["3639",22227939.24],["3113",10556977.55],["6171",8263337.4],["6112",2534320],["3723",2032084.17],["2321",1574228.34],["6399",1516081.45],["3111",1470150],["3612",988556.39],["3429",760192.68],["6330",636500],["3722",593648.73],["3613",507581.43],["3314",448494.87],["3631",419544.25],["3745",357060.65],["2292",299760.4],["2219",249407.35],["3725",227818.4],["3399",161338.89],["5512",143710.18],["6320",111102],["3632",109425.01],["6114",90144.8],["2223",74536],["3349",74234.72],["3721",72562.56],["2212",67760],["3421",48436.3],["2117",46666],["3412",37519],["6402",36758.55],["6310",23652],["3525",10000],["3726",6580.15],["3330",5000],["6409",2652],["3341",1110]],"purpose_expenditure_total_czk":56786871.46}},"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."}}}}