{"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:00232271","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00232271","name":"Obec Mrač","short_name":"Mrač","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Benešov","municipality_code":530204},"amounts":{"revenue_approved":17000000,"revenue_adjusted":17210000,"revenue_actual":19929525.91,"expense_approved":21500000,"expense_adjusted":21710000,"expense_actual":12651451.51,"tax_revenue":17431958.66,"nontax_revenue":1507815.25,"capital_revenue":0,"transfer_revenue":989752,"current_expense":10993836.51,"capital_expense":1657615,"budget_balance":7278074.4,"cash_current":14424488.97,"cash_previous":7146414.57},"ratios":{"revenue_execution":1.1580201,"expense_execution":0.58274765,"balance_to_revenue":0.36519054,"cash_to_expense":1.14014498,"cash_yoy":1.0184232,"capital_expense_share":0.13102172,"transfer_revenue_share":0.0496626},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00232271/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00232271"},"seo":{"slug":"mrac","path":"/cz/municipalities/mrac/"},"population":{"value":885,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":17000000,"expenditure_czk":21500000,"financing_czk":4500000,"balance_czk":-4500000},{"stage":"revised","revenue_czk":17210000,"expenditure_czk":21710000,"financing_czk":4500000,"balance_czk":-4500000},{"stage":"actual","revenue_czk":19929525.91,"expenditure_czk":12651451.51,"financing_czk":-7278074.4,"balance_czk":7278074.4}],"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",6141000],["6121",4250000],["5169",3328000],["5023",1300000],["5329",1000000],["5011",660000],["5154",630000],["5137",496000],["5139",478000],["5031",390000],["5021",366000],["5168",330000],["6122",270000],["5163",226000],["5362",202000],["5136",185000],["5032",176000],["5156",161000],["5151",125000],["5155",120000],["5492",110000],["5166",100000],["5162",70000],["5321",70000],["5167",57000],["5175",53000],["6119",50000],["5194",40000],["5221",40000],["5222",30000],["5223",15000],["5161",10000],["5132",7000],["5038",5000],["5172",5000],["5173",3000],["5363",1000]],"economic_expenditure_total_czk":21500000,"economic_financing":[["8115",4500000]],"economic_financing_total_czk":4500000,"economic_revenue":[["1211",7000000],["1121",3500000],["1111",2100000],["1345",1200000],["1511",1000000],["1113",500000],["2226",470000],["2111",320000],["2132",280000],["4112",161100],["1112",150000],["2141",61900],["1386",60000],["1122",50000],["2131",40000],["2343",40000],["1341",30000],["1387",30000],["1334",2000],["1335",2000],["1361",1000],["2112",1000],["2321",1000]],"economic_revenue_total_czk":17000000,"purpose_expenditure":[["3745",3200000],["6171",2843000],["2321",2736000],["3722",2670000],["2212",2250000],["6112",1631000],["3639",1287000],["2219",1040000],["3613",740000],["1039",500000],["3115",500000],["3631",490000],["2221",300000],["2310",210000],["3612",165000],["5512",164000],["3412",160000],["3399",130000],["3314",82000],["3113",70000],["3319",69000],["3111",50000],["3421",36000],["6114",34000],["2341",30000],["3419",30000],["3721",30000],["6310",21000],["1014",16000],["3723",10000],["3326",5000],["3341",1000]],"purpose_expenditure_total_czk":21500000},"revised":{"economic_expenditure":[["5171",5049000],["6121",4840000],["5169",3394000],["5023",1300000],["5329",1000000],["5137",650000],["5154",612000],["5011",562000],["5021",556000],["5139",475000],["5031",390000],["5168",330000],["5163",304000],["5321",300000],["6122",220000],["5151",213000],["5032",176000],["5156",162000],["5362",149000],["5136",128000],["5166",123000],["5155",120000],["6379",120000],["5492",113000],["6119",110000],["5162",76000],["5175",53000],["5221",50000],["5194",40000],["5222",30000],["5167",19000],["5223",15000],["5161",10000],["5132",7000],["5038",5000],["5172",5000],["5173",3000],["5363",1000]],"economic_expenditure_total_czk":21710000,"economic_financing":[["8115",4500000]],"economic_financing_total_czk":4500000,"economic_revenue":[["1211",7000000],["1121",3500000],["1111",2160000],["1345",1200000],["1511",1000000],["1113",500000],["2226",470000],["2111",320000],["2132",280000],["4112",165000],["1112",150000],["1386",110000],["4122",100000],["2141",58000],["1122",50000],["2131",40000],["2343",40000],["1341",30000],["1387",30000],["1334",2000],["1335",2000],["1361",1000],["2112",1000],["2321",1000]],"economic_revenue_total_czk":17210000,"purpose_expenditure":[["3745",3200000],["6171",2843000],["2321",2736000],["3722",2670000],["6112",1631000],["3115",1500000],["3639",1287000],["2212",1250000],["2219",810000],["3613",740000],["1039",500000],["3631",490000],["5512",314000],["2221",300000],["3113",300000],["3612",225000],["2310",210000],["3412",160000],["3399",130000],["3314",82000],["3319",69000],["3111",50000],["3421",36000],["6114",34000],["2341",30000],["3419",30000],["3721",30000],["6310",21000],["1014",16000],["3723",10000],["3326",5000],["3341",1000]],"purpose_expenditure_total_czk":21710000},"actual":{"economic_expenditure":[["5169",2949175.37],["5171",1982944.38],["6121",1465015],["5023",1190027],["5329",916582],["5021",514135],["5011",401980],["5154",349959],["5168",316858.3],["5031",310151],["5139",307383.41],["5137",292280.44],["5163",283359.8],["5151",209911],["5032",142713],["5166",122553],["5136",119860.95],["5492",112149.9],["6119",102600],["5155",101831.4],["6379",90000],["5156",89945.7],["5362",81551],["5162",75462.97],["5221",45000],["5175",37146.89],["5167",16160],["5194",14500],["5223",4200],["5161",4023],["5173",1992]],"economic_expenditure_total_czk":12651451.51,"economic_financing":[["8115",-7278074.4]],"economic_financing_total_czk":-7278074.4,"economic_revenue":[["1211",7439317.88],["1121",3981875.87],["1111",2731418.89],["1345",1202454],["1511",1023317.58],["4116",705260],["1113",526419.36],["2111",501262.11],["2132",365840],["1112",259570.09],["2343",172112.16],["4112",165000],["2141",154323.17],["1386",145080.52],["2131",107941],["2226",101087.41],["4122",65219],["1387",56859.21],["2212",50000],["2119",40224.4],["4222",34781],["1334",32014.2],["1341",25400],["4111",19492],["2321",15000],["1335",6115.48],["1381",1164.6],["1361",950],["2112",25],["1382",0.98]],"economic_revenue_total_czk":19929525.91,"purpose_expenditure":[["6171",2552739.51],["3722",2472092.44],["3745",1512762.96],["6112",1506935],["3115",1245665],["2321",537971.34],["1039",472120],["3639",422091.37],["2212",374209.06],["3631",273052],["3613",251761.06],["2221",244722],["5512",216325.44],["3612",202030],["3399",107566.1],["3314",81535.95],["3412",50761],["3319",49045],["3111",30000],["6114",20330],["6310",13968.8],["3723",5430.48],["1014",4348],["3421",3989]],"purpose_expenditure_total_czk":12651451.51}},"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."}}}}