{"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:00238295","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00238295","name":"Statutární město Mladá Boleslav","short_name":"Mladá Boleslav","entity_type":"statutory_city","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mladá Boleslav","municipality_code":535419},"amounts":{"revenue_approved":1993919621.29,"revenue_adjusted":1856313954.71,"revenue_actual":1778552207.02,"expense_approved":2164256413.91,"expense_adjusted":2035132774.88,"expense_actual":1858336045.1,"tax_revenue":1363983585.43,"nontax_revenue":103523028.36,"capital_revenue":1032775,"transfer_revenue":310012818.23,"current_expense":1370322593.01,"capital_expense":488013452.09,"budget_balance":-79783838.08,"cash_current":33285114.61,"cash_previous":66838061.95},"ratios":{"revenue_execution":0.95810959,"expense_execution":0.91312767,"balance_to_revenue":-0.04485887,"cash_to_expense":0.01791125,"cash_yoy":-0.50200359,"capital_expense_share":0.26260775,"transfer_revenue_share":0.17430628},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00238295/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00238295"},"seo":{"slug":"mlada-boleslav","path":"/cz/municipalities/mlada-boleslav/"},"population":{"value":47286,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":1993919621.29,"expenditure_czk":2164256413.91,"financing_czk":170336792.62,"balance_czk":-170336792.62},{"stage":"revised","revenue_czk":1856313954.71,"expenditure_czk":2035132774.88,"financing_czk":178818820.17,"balance_czk":-178818820.17},{"stage":"actual","revenue_czk":1778552207.02,"expenditure_czk":1858336045.1,"financing_czk":79783838.08,"balance_czk":-79783838.08}],"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",434969406.55],["5169",347186193.86],["5171",236965000],["5011",186590935.2],["5213",175961000],["5331",134682080],["6122",114849000],["6313",86557171.63],["5031",50811916.75],["6125",50770000],["6130",36350000],["5164",32560000],["6202",32240000],["5222",29735000],["5154",19971000],["5499",19420000],["5032",18229718.13],["5336",15000000],["5141",14750000],["6901",12394970],["5023",11000000],["6413",10615679.77],["5365",10000000],["5166",9094433],["5021",8189300],["5137",7448805.06],["5168",6601000],["5139",5712342.7],["5221",4850000],["5161",3201000],["5172",2940000],["6119",2663000],["5153",2580000],["5163",2254000],["5162",2200547.6],["5179",2156000],["5901",2010000],["6351",2000000],["5156",1586000],["5167",1560533.81],["5323",1500000],["6123",1430000],["5364",1341461.99],["5151",823500],["5038",810000],["5175",787874.41],["5339",753000],["5152",734000],["5229",680000],["5362",646000],["5134",645000],["5194",568000],["5173",540000],["5192",524000],["5660",500000],["6331",500000],["5024",350000],["5216",350000],["6127",336000],["5042",327000],["5195",248000],["5212",202000],["5132",150000],["6322",150000],["5136",122250],["5223",100100],["5494",95000],["5492",73000],["5143",60000],["6142",55593.45],["5176",51000],["5178",42000],["5122",40000],["5019",30000],["5039",10000],["5329",10000],["5157",8600],["5133",6000],["5903",1000]],"economic_expenditure_total_czk":2164256413.91,"economic_financing":[["8123",230000000],["8124",-84968541.44],["8115",25305334.06]],"economic_financing_total_czk":170336792.62,"economic_revenue":[["1211",501575290],["3129",395139000],["1121",250299240],["1511",222000000],["1111",202722750],["4112",81407000],["3111",60000000],["1113",40167010],["1361",33880000],["2212",32150000],["1385",32100000],["4116",25470311.29],["1387",17100000],["4122",15000000],["1112",12798020],["4131",12000000],["2324",10160000],["1122",10000000],["2142",10000000],["1345",7100000],["1333",7000000],["1386",6000000],["1343",2270000],["1342",1600000],["1353",1100000],["4121",1100000],["1341",1000000],["4111",800000],["2111",700000],["2460",500000],["4113",351000],["2131",350000],["2420",80000]],"economic_revenue_total_czk":1993919621.29,"purpose_expenditure":[["6171",332257130.85],["2212",210662850],["3722",151945240],["3113",145085080],["2223",135895851.4],["2219",135443000],["3745",110996000],["3429",97236000],["5311",92777291.29],["3631",89792000],["3639",88333970],["3419",79925000],["2292",69350000],["3311",38120000],["3612",35299000],["3111",33540000],["2115",31890895],["3392",29000000],["3412",27010000],["4351",26220100],["6112",17306520],["2341",16130000],["6310",15751000],["3314",15220000],["3725",14754000],["3399",10536000],["6399",10000000],["2221",8505000],["3632",8164450],["2333",7800000],["4339",6843500],["2321",5260000],["3636",5192000],["3141",5148000],["3326",4915000],["2310",4800000],["3421",4580000],["3511",3700000],["4374",3635000],["3635",2983000],["2299",2700000],["3619",2610000],["4378",2281823.38],["3539",1980000],["1014",1870000],["4379",1761000],["3319",1540000],["1037",1530000],["2143",1480000],["6320",1400000],["4341",1352000],["6402",1341461.99],["4375",1150000],["6221",840000],["6114",800000],["5512",783000],["3349",780000],["4349",693000],["3792",600000],["3299",550000],["3541",500000],["5511",500000],["3231",400000],["2229",350000],["3522",350000],["4354",330000],["3341",300000],["5273",217000],["3312",200000],["3900",150000],["5212",134000],["3315",125000],["3769",123000],["4319",115000],["4312",72000],["4329",68000],["2199",50000],["3741",40000],["3744",40000],["3322",30000],["3742",30000],["1039",25000],["3329",20250],["4399",16000],["3729",15000],["3716",10000],["5213",1000]],"purpose_expenditure_total_czk":2164256413.91},"revised":{"economic_expenditure":[["5169",357439683.24],["6121",250811116.22],["5171",210470218.57],["5011",207809758.5],["5213",180593533],["5331",141283763],["6313",105659175.63],["6413",65139679.77],["5031",57906387.46],["5336",50748845.31],["6202",46300000],["6130",42382291.55],["5164",32957587.46],["5222",27156975],["6111",24194591],["5032",21765490.87],["5499",19660500],["5154",18657873.6],["5141",16700000],["6125",13019584.57],["5137",12769305.34],["5613",12323148.6],["5166",11207401.76],["5023",11000000],["5021",10515704.5],["5168",8647082.05],["5365",8554560],["6122",7275983.13],["5139",6992218.34],["5221",5558800],["5167",3887295.33],["5161",3601000],["5364",3393804.99],["5904",3001004.21],["5162",2677451],["5179",2460533],["5163",2454700],["5153",2450000],["6351",2350000],["6119",2309000],["5156",2187897],["5175",1597807.21],["6356",1246950],["5151",1132252.14],["5194",1075620.3],["5323",1050000],["5152",981934.8],["5339",960000],["5038",950000],["6123",870000],["5493",819000],["5024",749000],["5134",743692],["6901",722833],["5362",699000],["5173",668791],["5212",431000],["5216",400000],["5229",363425],["5136",331917.96],["5042",327000],["5195",320000],["5172",300860],["5223",300500],["6127",292000],["5901",252220],["5192",187457.54],["5366",173529.2],["6322",150000],["5039",115404.88],["5492",95000],["5494",95000],["5132",91672],["5176",60190],["5143",60000],["6142",55593.45],["5019",52817.72],["5123",44050],["5133",24333],["5041",23979.68],["5321",20000],["5157",10000],["5329",10000],["5191",1500],["5363",1500],["5903",1000]],"economic_expenditure_total_czk":2035132774.88,"economic_financing":[["8123",230000000],["8124",-84968545.44],["8115",43891650.72],["8114",-24278285.11],["8113",14174000]],"economic_financing_total_czk":178818820.17,"economic_revenue":[["1211",504575290],["1121",270299240],["1511",223000000],["1111",217722750],["4216",124920282.05],["4112",81407000],["4116",74175291.77],["3111",60000000],["2412",39299187.61],["1113",36167010],["1361",33880000],["2212",32150000],["4122",26343751.1],["1387",22100000],["1112",16798020],["4131",12000000],["2324",11233000],["2142",11000000],["1386",9500000],["1122",8554560],["1345",7100000],["1333",7000000],["3129",5803605.67],["1343",3770000],["2229",3541872.2],["2119",2500000],["2321",2179324.99],["1342",1600000],["4111",1558965.12],["2111",1197663],["4121",1173576],["1353",1100000],["1341",1000000],["2460",500000],["4113",396565.2],["2131",350000],["3121",300000],["2420",80000],["4171",37000]],"economic_revenue_total_czk":1856313954.71,"purpose_expenditure":[["6171",357039485.46],["2212",203252850],["3113",154190642.12],["2223",110489000],["2219",107572000],["3745",101438699],["3722",97774940],["5311",90844415.63],["3631",87391000],["3419",78832800],["3429",69871200],["2292",68900000],["3639",59628614],["3311",43518575],["2221",37713137],["4351",33498150],["3111",32068538.99],["2115",31980895],["3392",29545000],["3612",25139000],["3412",23961000],["3314",18379652],["6310",17651000],["6112",17306520],["3725",16355000],["3399",11606275.1],["6399",8554560],["3632",8260450],["4339",6997000],["3636",6976755.37],["3141",6276336],["4378",5392077.63],["2341",5230000],["2310",4520000],["2321",4370000],["2299",4319324.99],["3511",3700000],["6402",3454238.19],["3421",3144000],["3635",2983000],["3619",2610000],["4341",2542000],["1014",2240565.2],["3539",1980000],["4379",1675000],["6114",1650000],["4374",1621500],["2143",1539000],["1037",1530000],["6320",1500000],["3326",1492000],["3319",1431000],["2333",1300000],["3231",1285675.2],["5512",918753],["3349",800000],["6221",742000],["3541",680000],["3792",660000],["4349",643000],["3299",550000],["4312",491300],["3522",455000],["3322",430000],["4375",358700],["2229",350000],["4354",345000],["4319",342000],["3525",328900],["3341",300000],["3312",245000],["3543",235000],["5273",217000],["3900",160000],["4359",160000],["4329",159000],["3545",156000],["5212",134000],["3316",100000],["4371",94000],["3769",83000],["4344",65000],["3315",60000],["2199",50000],["3313",50000],["3741",40000],["3744",40000],["3742",30000],["4357",30000],["1039",25000],["3329",20250],["4399",16000],["3729",15000],["3716",10000],["4372",10000],["6115",10000],["5213",1000]],"purpose_expenditure_total_czk":2035132774.88},"actual":{"economic_expenditure":[["5169",323875189.06],["6121",209099832.4],["5011",199293332.01],["5213",180507187.77],["5171",169767032.83],["5331",141283763],["6313",76600528.77],["6413",65139079.77],["5031",55984299.49],["5336",50748845.31],["6202",46300000],["6130",42380295],["5164",32826469.37],["5222",26539335],["6111",24194590.6],["5032",21034007],["5499",19498524.41],["5154",18419781.28],["5141",15826518.87],["5613",12323148.6],["6125",11381771.71],["5023",10648009],["5137",10262871.05],["5021",9793989],["5365",8554560],["5166",7893757.45],["5168",7178345.82],["6122",6015600.54],["5139",6012613.06],["5221",5557600],["5364",3393804.99],["5161",3292123.95],["5167",3044859],["5904",3001004.21],["5179",2406961.36],["6351",2350000],["5162",2305108.36],["5163",2272985.25],["5153",2104745.89],["6119",1952214],["5156",1468798.07],["5175",1280699.21],["6356",1246950],["5323",1047438],["5194",994588],["5339",959350],["5038",934611],["5151",933120.25],["6123",855915.85],["5152",852668.12],["5493",819000],["5134",703524.72],["5024",684547],["5362",670329],["5173",587296],["5212",430500],["5216",400000],["5182",-371110],["5042",326700],["5195",319133],["5136",317751.25],["5223",300500],["6127",291080],["5172",221215.46],["5366",173529.2],["6322",150000],["5192",91174.54],["5492",90654.5],["5132",62119.5],["5143",59172.78],["6142",55593.45],["5229",50000],["5494",45000],["5019",44937.09],["5123",40527.55],["5176",29946],["5041",23666.68],["5133",23181],["5321",20000],["5039",15195],["5329",10000],["5157",9965.7],["5363",1072],["5191",1020]],"economic_expenditure_total_czk":1858336045.1,"economic_financing":[["8123",135207902.07],["8118",-112188744.37],["8117",112060954.97],["8124",-84968545.44],["8115",35833132.25],["8114",-24278285.11],["8113",14174000],["8125",3990138.85],["8901",-46715.14]],"economic_financing_total_czk":79783838.08,"economic_revenue":[["1211",504837458.15],["1121",270574320.01],["1511",223881079.15],["1111",217024851.26],["4216",124920282.05],["4112",81407000],["4116",74175291.76],["2412",39859920.03],["1113",35739515.97],["1361",32438311],["4122",26343751.1],["2212",26201329.31],["1387",22583452.03],["1112",17631787.06],["2324",12856922.96],["2142",11864420.28],["1386",9798125.96],["1122",8686230],["1345",7627786.37],["2229",4613856.45],["1343",3892270],["1333",3291861.94],["2321",2544324.99],["1385",2237020.11],["2119",2233185.38],["2111",1960705.63],["4111",1558965.12],["1342",1394760],["1353",1185300],["4121",1173576],["1341",946949],["3111",616675],["2141",525863.96],["4113",396565.2],["2131",311813],["3121",300000],["2322",216448],["1334",115556.22],["2329",112917.09],["3113",112600],["2460",110200.46],["2420",80000],["1381",76682.33],["4171",37387],["2310",26566],["1383",20268.87],["2328",4503.84],["3112",3500],["2143",50.98]],"economic_revenue_total_czk":1778552207.02,"purpose_expenditure":[["6171",336564038.76],["2212",179538350.11],["3113",152110531.6],["2223",109703164.44],["3722",87419559.23],["3745",86578729.38],["3631",85378056.93],["5311",83811450.4],["3419",78639620],["2219",72589511.18],["2292",68897438],["3639",53601623.01],["3429",50478303.37],["3311",43456216.11],["2221",37465266.15],["4351",33492526.98],["2115",31682853.49],["3111",30850408.23],["3392",25223045.93],["3612",24704955.22],["3314",18290319],["3412",17843651.07],["6112",16775359.18],["6310",16610307.12],["3725",14937834.7],["3399",11381184.23],["6399",8554560],["3636",6518061],["3141",6237820.8],["3632",5309867.09],["4339",5179970.99],["2310",4479564.79],["2299",4119658],["3511",3693735.54],["4378",3513496.39],["6402",3454238.19],["2321",2991804.79],["2341",2980831.11],["3635",2580809],["3619",2573814.72],["1014",2160948],["3539",1980000],["3421",1668137.1],["6114",1553532.45],["4374",1533509.31],["1037",1530000],["4379",1520949.91],["4341",1491900],["6320",1486829],["3231",1285675.2],["3326",1051545.4],["3319",920713.94],["3349",787595],["5512",770010.02],["3541",680000],["6221",672000],["2143",583417.75],["3299",550000],["4349",511550],["4312",490800],["3522",455000],["3322",429133],["4375",357500],["4354",345000],["4319",337584.75],["3525",328900],["2229",291510.8],["3312",245000],["3543",235000],["3341",209146],["4359",160000],["5273",156897.32],["4329",156247.32],["3545",156000],["2333",133300.6],["3900",109564],["5212",106737],["3316",100000],["4371",93350],["4344",65000],["3315",60000],["3792",60000],["3769",56882],["2199",50000],["3313",50000],["3741",40000],["3744",36300],["4357",30000],["4399",11893],["4372",10000],["6115",10000],["3742",8450]],"purpose_expenditure_total_czk":1858336045.1}},"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."}}}}