{"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:00252557","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00252557","name":"Město Mladá Vožice","short_name":"Mladá Vožice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Tábor","municipality_code":552704},"amounts":{"revenue_approved":95910239,"revenue_adjusted":100959824.59,"revenue_actual":104785782.7,"expense_approved":144910239,"expense_adjusted":140959824.59,"expense_actual":125199617.97,"tax_revenue":73493921.77,"nontax_revenue":16159646.84,"capital_revenue":177681,"transfer_revenue":14954533.09,"current_expense":67747464.68,"capital_expense":57452153.29,"budget_balance":-20413835.27,"cash_current":29098371.87,"cash_previous":49991957.92},"ratios":{"revenue_execution":1.03789585,"expense_execution":0.88819363,"balance_to_revenue":-0.19481493,"cash_to_expense":0.23241582,"cash_yoy":-0.41793894,"capital_expense_share":0.45888441,"transfer_revenue_share":0.14271529},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00252557/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00252557"},"seo":{"slug":"mlada-vozice","path":"/cz/municipalities/mlada-vozice/"},"population":{"value":2707,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":95910239,"expenditure_czk":144910239,"financing_czk":49000000,"balance_czk":-49000000},{"stage":"revised","revenue_czk":100959824.59,"expenditure_czk":140959824.59,"financing_czk":40000000,"balance_czk":-40000000},{"stage":"actual","revenue_czk":104785782.7,"expenditure_czk":125199617.97,"financing_czk":20413835.27,"balance_czk":-20413835.27}],"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":[["5901",35653861],["6121",30786500],["6123",14085855],["5169",12896500],["5011",10897300],["5171",7998400],["5331",6199000],["5154",3775000],["5153",3335000],["5031",3295800],["5023",2531500],["5362",2005000],["5139",1900700],["5032",1267800],["5021",1150200],["5137",794000],["5163",629100],["5909",615000],["5156",611000],["5499",569500],["5151",563000],["5168",405000],["5166",400000],["5136",375700],["5162",324000],["5194",314000],["5164",225480],["5903",200000],["5175",188000],["5167",187000],["5161",109000],["5179",108200],["5138",105000],["5229",84000],["5132",83100],["5038",60000],["5366",43443],["5173",39200],["5019",30000],["5199",30000],["5192",12000],["5039",10200],["5133",8500],["5131",6000],["5041",2400]],"economic_expenditure_total_czk":144910239,"economic_financing":[["8123",30000000],["8115",19000000]],"economic_financing_total_czk":49000000,"economic_revenue":[["1211",30360000],["1121",15000000],["1111",11600000],["4216",8750000],["2111",6396200],["1511",6180000],["2132",5388580],["4112",2133900],["1113",1900000],["1345",1730000],["4122",1020000],["2324",960000],["1112",880000],["2131",821559],["2141",500000],["4116",500000],["1386",400000],["1361",300000],["1387",300000],["4222",300000],["4121",125500],["2112",116000],["4111",114500],["1341",54000],["1343",50000],["1349",20000],["2212",10000]],"economic_revenue_total_czk":95910239,"purpose_expenditure":[["3639",36149950],["6409",34679861],["5512",10951405],["6171",10439400],["3722",7341400],["3113",6257630],["2212",5519400],["1032",4751070],["4351",4347500],["6112",3334400],["3314",2418400],["3631",2225000],["3429",2013580],["3412",2002300],["6399",2000000],["3745",1987400],["3612",1900500],["3723",1184200],["2310",810500],["3699",637500],["3511",604500],["3315",503500],["6320",350000],["3721",336000],["3399",312000],["5311",203200],["5213",200000],["3421",182000],["3539",178000],["3322",176000],["3349",170000],["2221",124000],["6114",114500],["2219",98000],["3632",93000],["3326",73000],["3419",60000],["6310",50000],["6402",43443],["2143",33100],["5212",14000],["2321",13000],["3613",13000],["1014",11000],["2341",3600]],"purpose_expenditure_total_czk":144910239},"revised":{"economic_expenditure":[["6121",40708541],["5169",14307389.49],["6123",14087455],["5011",11179398],["5171",9787882],["5331",6199000],["6130",4348965],["5365",3770600],["5154",3713288],["5031",3371800],["5336",3359614.2],["5153",3135370],["5023",2670532],["5901",2295062.39],["5139",2156252.2],["5362",1882912],["5032",1294700],["5021",1156142],["6351",1080659],["5909",1053963],["5168",949243],["5137",809662.8],["5163",788514],["6122",657156],["5156",638687],["5151",632556],["5499",574455],["5222",500000],["5166",380000],["5136",340876],["5492",335100],["5162",331800],["5194",314649],["5164",278556],["5175",257505.4],["6111",252890],["5167",214190],["5903",200000],["5172",118997],["5132",91050],["5138",87900],["5179",86700],["5229",84780],["5161",70600],["5038",60000],["6119",48400],["5364",43443],["5329",39800],["5173",38900],["5019",38217.11],["5199",30000],["5811",24240],["5212",20000],["5221",15000],["5039",11232],["5133",10900],["5192",10900],["5131",6000],["5321",5000],["5041",2400]],"economic_expenditure_total_czk":140959824.59,"economic_financing":[["8115",40000000]],"economic_financing_total_czk":40000000,"economic_revenue":[["1211",30360000],["1121",15000000],["1111",11600000],["4216",8265149.06],["2111",6539000],["1511",6180000],["2132",4481080],["1122",3770550],["4116",2950582.53],["4112",2144400],["1113",1900000],["1345",1730000],["4122",1020000],["2324",960000],["1112",880000],["2131",821559],["2141",500000],["1386",400000],["4222",341500],["1361",300000],["1387",300000],["4111",117500],["2112",116000],["4121",115402],["1341",54000],["1343",50000],["1334",33102],["1349",20000],["2212",10000]],"economic_revenue_total_czk":100959824.59,"purpose_expenditure":[["3722",31493559],["3639",13466724],["5512",12053260],["3113",11458334.2],["6171",10780585],["2321",7737441],["2212",5696398],["6399",5613050],["2310",5468372],["1032",5074485],["4351",4862602],["6112",3513762],["3412",2453000],["3314",2428900],["3429",2385964],["3612",2160906],["3631",2045638],["3745",1774955],["6409",1574268.39],["3723",1188700],["2219",1180625],["3511",1053031],["3421",747701],["3699",637500],["3315",512636],["3319",449555],["3419",363500],["6320",350000],["3721",336000],["3399",312000],["5311",203200],["5213",200000],["3539",193000],["3322",176000],["3349",170000],["3311",150000],["2221",124000],["6114",117500],["3632",117240],["3326",73000],["6310",50000],["3635",48400],["2143",43990],["6402",43443],["1019",20000],["3599",15000],["5212",14000],["3613",13000],["1014",11000],["2341",3600]],"purpose_expenditure_total_czk":140959824.59},"actual":{"economic_expenditure":[["6121",37135576.37],["6123",14087454.42],["5169",12740861.48],["5011",10926447],["5171",8219206.7],["5331",6199000],["6130",4346965],["5365",3770600],["5031",3231058],["5154",2939300.06],["5023",2670532],["5153",2358833.47],["5336",1679807.1],["5139",1520246.66],["5032",1250287],["5362",1175132],["6351",1080659],["5909",984283.37],["5168",948582.74],["5021",940632],["5163",680181.44],["5137",605530.98],["6122",548608.5],["5499",519980],["5151",514532],["5222",500000],["5156",465493.25],["5166",375126.14],["5136",335124.86],["5492",335100],["5162",284811.52],["6111",252890],["5164",228735.33],["5194",219790.27],["5175",215882.1],["5167",172916.39],["5172",118462.87],["5179",86539.76],["5229",84780],["5132",83244.15],["5138",78750.02],["5161",63944.4],["5038",47603],["5364",43442.22],["5329",39765],["5173",20657],["5212",20000],["5199",19531.32],["5221",15000],["5019",8217.11],["5321",5000],["5133",3481.97],["5039",1032]],"economic_expenditure_total_czk":125199617.97,"economic_financing":[["8115",20808978.61],["8901",-395143.34]],"economic_financing_total_czk":20413835.27,"economic_revenue":[["1211",29953647.28],["1121",16031298.41],["1111",11359791.73],["2111",8363610.12],["4216",8265149.06],["1511",6229088.84],["2132",4607731.34],["1122",3770550],["4116",2950582.53],["4112",2144400],["1113",2119514],["1345",1721680.33],["2324",1077696.88],["1112",1045069.72],["4122",1020000],["2141",937682.98],["2131",872258],["1386",584092.92],["4222",341500],["1361",329970],["1387",228920.58],["3111",177681],["2212",137732],["4111",117500],["4121",115401.5],["2112",96614],["1341",48718],["1334",33391],["2119",26580],["2412",23332],["1349",19375.27],["1343",14094],["2310",12521],["1381",4697.65],["2322",2800.36],["2329",1088.16],["1382",22.04]],"economic_revenue_total_czk":104785782.7,"purpose_expenditure":[["3722",28864345.66],["3639",13335894.33],["5512",11750114.49],["6171",10280398.78],["3113",9586216.87],["2321",7685456.79],["6399",4908324],["2212",4868011.98],["4351",4465550.58],["2310",4430279.29],["1032",3707465.46],["6112",3506822.05],["3314",2316493.32],["3412",2186465.21],["3631",1731607.16],["3612",1721816.53],["3429",1692891.03],["3745",1145226.49],["2219",1120926.36],["3723",948036.9],["3511",769052.48],["3421",565799],["3699",556184.99],["3319",435408.47],["3315",398134.81],["3419",352303],["6320",273071],["3399",263668.17],["3721",232066.96],["5311",185996],["3539",151098.26],["3311",150000],["3349",143753.5],["2221",93180],["6114",91861.76],["3632",55313.99],["6409",51701],["6402",43442.22],["6310",39911.44],["2143",37853],["1019",20000],["3599",15000],["3326",8111.05],["3613",5423.87],["5212",5406.72],["2341",3533]],"purpose_expenditure_total_czk":125199617.97}},"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."}}}}