{"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:00234681","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00234681","name":"Obec Makotřasy","short_name":"Makotřasy","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kladno","municipality_code":532622},"amounts":{"revenue_approved":12056392,"revenue_adjusted":13002355,"revenue_actual":12737723.36,"expense_approved":16386050,"expense_adjusted":20817451,"expense_actual":20515266.42,"tax_revenue":10698366.45,"nontax_revenue":1710981.25,"capital_revenue":0,"transfer_revenue":328375.66,"current_expense":7991397.38,"capital_expense":12523869.04,"budget_balance":-7777543.06,"cash_current":10354460.1,"cash_previous":20132003.16},"ratios":{"revenue_execution":0.97964741,"expense_execution":0.98548407,"balance_to_revenue":-0.6105913,"cash_to_expense":0.50471975,"cash_yoy":-0.48567164,"capital_expense_share":0.61046582,"transfer_revenue_share":0.02577978},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00234681/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00234681"},"seo":{"slug":"makotrasy","path":"/cz/municipalities/makotrasy/"},"population":{"value":524,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":12056392,"expenditure_czk":16386050,"financing_czk":4329658,"balance_czk":-4329658},{"stage":"revised","revenue_czk":13002355,"expenditure_czk":20817451,"financing_czk":7815096,"balance_czk":-7815096},{"stage":"actual","revenue_czk":12737723.36,"expenditure_czk":20515266.42,"financing_czk":7777543.06,"balance_czk":-7777543.06}],"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",10000000],["5169",2300200],["5023",1097750],["5011",740000],["5154",535000],["5021",292800],["5171",205000],["5032",160000],["5153",150000],["5031",146000],["5139",128000],["5166",75000],["5323",72000],["5162",62000],["5137",50000],["5168",50000],["5151",49000],["5194",49000],["5321",41000],["5175",38000],["5329",34000],["5167",30000],["5499",24000],["5163",19000],["5156",11000],["5364",6900],["5161",5300],["5173",5000],["5038",2600],["5136",2500],["5132",2000],["5365",2000],["5133",1000]],"economic_expenditure_total_czk":16386050,"economic_financing":[["8117",10000000],["8115",-5670342]],"economic_financing_total_czk":4329658,"economic_revenue":[["1211",4520000],["1121",2500000],["1111",1430000],["2111",1316000],["1511",630000],["1345",430000],["1113",350000],["2141",348750],["4112",126800],["1112",120000],["4129",75000],["1386",60000],["1387",40000],["4111",31000],["2119",24000],["2131",21242],["2132",15000],["1341",13300],["1361",4000],["2212",800],["1334",500]],"economic_revenue_total_czk":12056392,"purpose_expenditure":[["3745",8418000],["6171",4290600],["6112",1102750],["3722",880000],["3723",860000],["2321",280000],["3631",155000],["2292",72000],["3419",64000],["3319",60000],["3721",60000],["2310",58200],["6114",24100],["5279",20000],["3314",18500],["5512",16000],["6402",6900]],"purpose_expenditure_total_czk":16386050},"revised":{"economic_expenditure":[["6121",12482000],["5169",3048300],["5023",1121750],["5171",873000],["5011",790000],["5154",575000],["5137",301000],["5021",296999],["5032",175000],["5031",163000],["5139",161096],["5153",155000],["5166",75000],["5323",72000],["5162",63480],["5194",60600],["6122",55000],["5168",53000],["5175",49393],["5151",49000],["5321",41000],["5329",32520],["5167",32000],["5499",24000],["5163",19000],["5173",12200],["5156",11000],["5161",5493],["5365",4000],["5136",3700],["6130",3220],["5134",3000],["5038",2900],["5132",2000],["5133",1000],["5192",800]],"economic_expenditure_total_czk":20817451,"economic_financing":[["8117",20000000],["8118",-10000000],["8115",-2184904]],"economic_financing_total_czk":7815096,"economic_revenue":[["1211",4551000],["1121",2500000],["1111",1650000],["2111",1532406],["1511",900000],["1345",462000],["1113",350000],["2141",348750],["4129",190000],["1112",158000],["4112",126900],["1386",90000],["1387",40000],["2119",24000],["4111",22982],["2131",21442],["2132",15000],["1341",13575],["1361",5000],["2212",800],["1334",500]],"economic_revenue_total_czk":13002355,"purpose_expenditure":[["3745",9477000],["6171",6250700],["6112",1133250],["3723",932000],["3722",888000],["3631",847000],["2321",280000],["3635",275000],["2212",250000],["3721",115000],["3419",77800],["3319",76499],["2292",72000],["2310",58200],["6114",22982],["3314",22000],["5279",20000],["5512",16000],["3639",3220],["3613",800]],"purpose_expenditure_total_czk":20817451},"actual":{"economic_expenditure":[["6121",12467409.04],["5169",2899251.67],["5023",1121198],["5171",868630.48],["5011",789898],["5154",528783.16],["5021",296088],["5137",295759.27],["5032",174360],["5031",162872],["5153",154801.27],["5139",154286.99],["5166",69330],["5323",68547],["5162",63099.31],["5194",60296.96],["6122",53240],["5168",52796.68],["5175",38621],["5321",37718],["5329",32520],["5499",22000],["5167",21912],["5151",18463],["5163",18060.59],["5173",11791],["5156",10219],["5161",5213],["5365",4000],["5136",3622],["6130",3220],["5134",2852],["5038",2715],["5192",800],["5133",547],["5132",345]],"economic_expenditure_total_czk":20515266.42,"economic_financing":[["8117",18000000],["8118",-10000000],["8115",-222456.94]],"economic_financing_total_czk":7777543.06,"economic_revenue":[["1211",4587902.77],["1121",2456322.86],["1111",1666770.56],["2111",1518222.75],["1511",896612.19],["1345",461898],["1113",324677.96],["4129",178493.66],["1112",160110.85],["2141",142769.5],["4112",126900],["1386",89493.68],["1387",35074.26],["4111",22982],["2131",21439],["2119",17050],["1341",13575],["2132",11500],["1361",4870],["1381",713.92],["1334",344.4]],"economic_revenue_total_czk":12737723.36,"purpose_expenditure":[["3745",9460609.94],["6171",6181650.46],["6112",1132311],["3723",911032.78],["3722",843983.25],["3631",828720.89],["3635",272250],["2321",251838.57],["2212",248704],["3721",95512.97],["2292",68547],["3419",68147],["3319",60458.96],["2310",27247.6],["6114",22982],["3314",21532],["5512",15718],["3639",3220],["3613",800]],"purpose_expenditure_total_czk":20515266.42}},"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."}}}}