{"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:00253618","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00253618","name":"Obec Mrákov","short_name":"Mrákov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Domažlice","municipality_code":553981},"amounts":{"revenue_approved":31102000,"revenue_adjusted":35006640.2,"revenue_actual":36529206.7,"expense_approved":30474000,"expense_adjusted":34792925.2,"expense_actual":31521613.67,"tax_revenue":30758334.86,"nontax_revenue":4209191.64,"capital_revenue":18000,"transfer_revenue":1543680.2,"current_expense":26454833.38,"capital_expense":5066780.29,"budget_balance":5007593.03,"cash_current":48218777,"cash_previous":43864140.74},"ratios":{"revenue_execution":1.04349365,"expense_execution":0.90597768,"balance_to_revenue":0.13708464,"cash_to_expense":1.52970522,"cash_yoy":0.09927554,"capital_expense_share":0.16073988,"transfer_revenue_share":0.04225879},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00253618/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00253618"},"seo":{"slug":"mrakov","path":"/cz/municipalities/mrakov/"},"population":{"value":1143,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":31102000,"expenditure_czk":30474000,"financing_czk":-628000,"balance_czk":628000},{"stage":"revised","revenue_czk":35006640.2,"expenditure_czk":34792925.2,"financing_czk":-213715,"balance_czk":213715},{"stage":"actual","revenue_czk":36529206.7,"expenditure_czk":31521613.67,"financing_czk":-5007593.03,"balance_czk":5007593.03}],"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",10802000],["5169",3939000],["5331",3550000],["6122",3500000],["6121",2150000],["5011",1650000],["5023",1130000],["5154",730000],["5031",680000],["5139",520000],["5365",300000],["5032",270000],["5151",185000],["5163",179000],["5153",175000],["5021",156000],["5175",90000],["5194",80000],["5323",80000],["5156",60000],["5329",55000],["5141",50000],["5136",40000],["5167",20000],["5909",20000],["6130",20000],["5339",15000],["5222",10000],["5162",6000],["5038",5000],["5131",5000],["5161",2000]],"economic_expenditure_total_czk":30474000,"economic_financing":[["8124",-1100000],["8115",472000]],"economic_financing_total_czk":-628000,"economic_revenue":[["1211",13000000],["1121",6200000],["1111",4200000],["2132",2054000],["1511",1700000],["1345",850000],["1113",800000],["2141",500000],["2111",375000],["1122",300000],["4112",270000],["1112",200000],["2324",180000],["1356",135000],["2131",135000],["1386",80000],["1387",80000],["1341",18000],["1361",15000],["1344",10000]],"economic_revenue_total_czk":31102000,"purpose_expenditure":[["2212",7680000],["2115",3500000],["2321",2720000],["3113",2010000],["3722",1700000],["6171",1700000],["3745",1500000],["6112",1450000],["3111",880000],["3612",820000],["5512",800000],["3141",630000],["1031",600000],["3639",600000],["2142",590000],["3631",570000],["3725",500000],["6399",300000],["3312",280000],["3632",280000],["1032",230000],["3399",170000],["3319",150000],["3721",150000],["6320",130000],["2310",100000],["2292",80000],["1036",70000],["3314",50000],["3421",50000],["2143",40000],["3613",40000],["3900",40000],["2141",20000],["2341",15000],["4351",15000],["6310",14000]],"purpose_expenditure_total_czk":30474000},"revised":{"economic_expenditure":[["5171",11370000],["5169",4161000],["5331",3538000],["6122",3500000],["6121",2347000],["5011",1847000],["5023",1220000],["5139",811000],["5154",753000],["5031",716000],["5336",633475.2],["5365",471450],["5137",403000],["5222",331000],["5362",320000],["5032",295000],["6130",295000],["5021",235500],["5163",202000],["5223",200000],["5151",186000],["5153",181000],["5175",150000],["5138",109500],["5323",80000],["5194",65500],["5156",63000],["5329",55000],["5141",50000],["5136",38000],["5909",35000],["5159",31000],["5167",20000],["5339",15000],["5366",15000],["5321",14000],["5038",10000],["5179",10000],["5162",6000],["5161",3000],["5019",2000],["5131",2000],["5039",1000],["5132",1000],["5173",500]],"economic_expenditure_total_czk":34792925.2,"economic_financing":[["8124",-1112000],["8115",898285]],"economic_financing_total_czk":-213715,"economic_revenue":[["1211",13000000],["1121",7000000],["1111",4200000],["1511",2100000],["2132",2063000],["1345",865000],["1113",800000],["4116",779280.2],["2141",727000],["2111",491000],["1122",471450],["4122",457000],["1112",450000],["1356",300000],["4112",274900],["1386",250000],["2324",248000],["2131",136500],["2321",105000],["2112",96500],["1387",80000],["4111",32500],["1341",18000],["3121",18000],["1361",15000],["1344",10000],["2119",7500],["2212",5000],["1334",4000],["1381",2000],["1382",10]],"economic_revenue_total_czk":35006640.2,"purpose_expenditure":[["2212",8355000],["2115",3500000],["3113",2651475.2],["2321",2065000],["6171",2042000],["3722",1700000],["3745",1615000],["6112",1563000],["5512",1136000],["3111",880000],["2142",859000],["3399",837000],["3612",820000],["3639",800000],["6399",788450],["3631",720000],["3141",630000],["1031",600000],["3725",500000],["3419",300000],["3632",280000],["3613",235000],["3319",232500],["1032",230000],["3330",200000],["2310",180000],["3312",180000],["3421",160000],["6320",153000],["3721",150000],["2292",80000],["1036",70000],["3314",53000],["2341",45000],["3900",40000],["6114",32500],["2143",30000],["2141",20000],["4351",15000],["6402",15000],["6310",14000],["4359",10000],["3429",6000]],"purpose_expenditure_total_czk":34792925.2},"actual":{"economic_expenditure":[["5171",10977840.3],["5331",3528000],["5169",3236476.37],["6122",3024597.85],["5011",1846413],["6121",1747837.44],["5023",1218804],["5031",707548],["5336",633475.2],["5154",521900.02],["5139",492621.12],["5365",471450],["5137",393685.09],["5222",331000],["5362",319125.19],["6130",294345],["5032",282157],["5021",214743],["5223",200000],["5163",194973.8],["5151",169605],["5175",121594],["5138",108443.3],["5153",83087.86],["5323",73773],["5194",64687],["5156",50634.74],["5909",34691],["5159",30741.87],["5136",28577],["5329",27075],["5141",21761.14],["5366",13848.85],["5167",13506],["5321",12000],["5179",8013],["5038",7962],["5162",5264.53],["5339",5200],["5019",1567],["5161",765],["5039",530],["5131",476],["5132",424],["5173",394]],"economic_expenditure_total_czk":31521613.67,"economic_financing":[["8127",10000000],["8115",-8643628],["8118",-5000000],["8124",-1111104],["8901",-252861.03]],"economic_financing_total_czk":-5007593.03,"economic_revenue":[["1211",13160833.73],["1121",7043958.75],["1111",4981660.97],["2132",2361592.8],["1511",2118328.92],["1113",931268.48],["1345",875401],["4116",779280.2],["2141",727630.94],["2111",523035],["1122",471450],["1112",459186.88],["4122",457000],["1356",299848.19],["4112",274900],["1386",256645.32],["2324",240335.9],["2131",130445],["2112",108650],["2321",105000],["1387",100584.65],["4111",32500],["1361",20410],["3121",18000],["1344",16500],["1341",16412],["2119",7502],["2212",5000],["1334",3777],["1381",2062.5],["1382",6.47]],"economic_revenue_total_czk":36529206.7,"purpose_expenditure":[["2212",8228333.54],["2115",3024597.85],["3113",2651475.2],["6171",1983726.43],["2321",1738373.22],["3745",1586566.68],["6112",1561524],["3722",1327457.53],["5512",1078749.34],["3111",880000],["2142",856086.19],["3399",832555.13],["6399",788559.19],["3639",775885.82],["3141",630000],["3631",521211.34],["3725",471171],["3612",308177.93],["3419",300000],["1031",262904.23],["3319",224734.17],["3613",221861.02],["3330",200000],["6320",151651],["3421",146854.88],["2310",130398.1],["3721",119037.38],["1032",95614],["3312",84480.09],["2292",73773],["3314",51740.19],["2341",37482.38],["1036",34446],["6114",31165.8],["3632",25391.39],["3900",21397],["2143",18468],["6402",13848.85],["6310",10715.8],["4359",10000],["3429",6000],["4351",5200]],"purpose_expenditure_total_czk":31521613.67}},"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."}}}}