{"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:00256935","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00256935","name":"Obec Mladý Smolivec","short_name":"Mladý Smolivec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Plzeň-jih","municipality_code":558061},"amounts":{"revenue_approved":22082000,"revenue_adjusted":26164959.59,"revenue_actual":27830148.04,"expense_approved":24982000,"expense_adjusted":32431621.7,"expense_actual":24662829.4,"tax_revenue":17602574.91,"nontax_revenue":6403099.54,"capital_revenue":75000,"transfer_revenue":3749473.59,"current_expense":20303153.56,"capital_expense":4359675.84,"budget_balance":3167318.64,"cash_current":29480576.49,"cash_previous":26305321.74},"ratios":{"revenue_execution":1.06364193,"expense_execution":0.76045625,"balance_to_revenue":0.1138089,"cash_to_expense":1.19534446,"cash_yoy":0.12070769,"capital_expense_share":0.17677111,"transfer_revenue_share":0.13472704},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00256935/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00256935"},"seo":{"slug":"mlady-smolivec","path":"/cz/municipalities/mlady-smolivec/"},"population":{"value":665,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":22082000,"expenditure_czk":24982000,"financing_czk":2900000,"balance_czk":-2900000},{"stage":"revised","revenue_czk":26164959.59,"expenditure_czk":32431621.7,"financing_czk":6266662.11,"balance_czk":-6266662.11},{"stage":"actual","revenue_czk":27830148.04,"expenditure_czk":24662829.4,"financing_czk":-3167318.64,"balance_czk":3167318.64}],"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",7670000],["5169",6784000],["5011",1770000],["5023",1500000],["5139",947000],["5154",939000],["6121",730000],["5331",585000],["5031",555000],["6122",500000],["5212",379000],["5021",353000],["5156",314000],["5032",280000],["5163",214000],["5137",201000],["5365",200000],["5175",190000],["5194",190000],["5222",113000],["5329",95000],["5155",90000],["5132",70000],["5192",50000],["5323",50000],["5138",30000],["5162",30000],["5168",30000],["5019",20000],["5167",20000],["5362",20000],["5173",11000],["6130",11000],["5161",10000],["5321",10000],["5038",6000],["5179",5000],["5903",5000],["5164",4000],["5492",1000]],"economic_expenditure_total_czk":24982000,"economic_financing":[["8115",2900000]],"economic_financing_total_czk":2900000,"economic_revenue":[["1211",7400000],["2111",4126000],["1121",3700000],["1111",2500000],["1511",1800000],["1345",650000],["1113",500000],["2131",345000],["1381",180000],["2324",180000],["4112",165000],["1112",160000],["2132",141000],["1343",50000],["2141",50000],["2119",45000],["3111",45000],["2112",20000],["1361",15000],["1341",10000]],"economic_revenue_total_czk":22082000,"purpose_expenditure":[["3639",2700000],["6171",2380000],["2310",2300000],["5512",2250000],["2341",1800000],["6112",1800000],["3635",1700000],["1032",1200000],["3111",1053000],["2321",1000000],["3722",750000],["3723",600000],["3392",580000],["3399",580000],["3613",550000],["1031",500000],["2219",500000],["3631",500000],["1036",300000],["3421",250000],["2141",200000],["6320",200000],["3349",130000],["2212",120000],["3326",100000],["3412",100000],["3612",100000],["3745",100000],["3900",100000],["3419",80000],["3511",70000],["3429",60000],["2292",50000],["3314",50000],["3632",50000],["3721",50000],["3319",30000],["3322",25000],["3341",25000],["4357",20000],["6310",14000],["3633",10000],["5213",5000]],"purpose_expenditure_total_czk":24982000},"revised":{"economic_expenditure":[["5171",8208000],["5169",8009107],["6121",3700000],["5011",2103000],["5023",1600000],["5154",1107000],["5139",956000],["5362",670000],["5031",635000],["5331",585000],["6122",568000],["5021",493000],["5365",437720],["5156",414000],["5137",401000],["5212",379000],["5032",314000],["5336",301602],["5163",229000],["5175",190000],["5194",190000],["5364",162692.7],["5222",113000],["5329",95000],["5155",90000],["5162",80000],["5019",77500],["5132",70000],["5192",50000],["5323",50000],["5138",30000],["5168",30000],["5167",20000],["5321",20000],["5173",11000],["6130",11000],["5161",10000],["5038",6000],["5179",5000],["5903",5000],["5164",4000],["5492",1000]],"economic_expenditure_total_czk":32431621.7,"economic_financing":[["8115",6266662.11]],"economic_financing_total_czk":6266662.11,"economic_revenue":[["1211",7400000],["2111",4228000],["1121",3700000],["1111",2500000],["4213",1850329.59],["1511",1800000],["4122",824594],["1345",650000],["4116",645830],["1113",500000],["2131",345000],["1122",237720],["1381",180000],["2324",180000],["4111",162500],["1112",160000],["4112",159200],["2132",149000],["3112",75000],["2141",62500],["4113",56120],["4222",50900],["1343",50000],["2321",50000],["2119",45000],["3111",45000],["2112",20000],["1361",15000],["2229",13266],["1341",10000]],"economic_revenue_total_czk":26164959.59,"purpose_expenditure":[["3639",3620000],["2411",2751000],["2310",2600000],["6171",2580000],["5512",2450000],["6112",1900000],["2341",1800000],["3635",1700000],["1032",1600000],["3111",1340940],["3723",1325000],["2321",1000000],["6399",887720],["3392",800000],["3722",751000],["3399",580000],["3613",550000],["1031",500000],["2219",500000],["3631",500000],["1036",300000],["3421",250000],["6320",215000],["2141",200000],["2212",188000],["6402",162692.7],["6114",162500],["3349",130000],["3326",100000],["3412",100000],["3612",100000],["3745",100000],["3900",100000],["3419",80000],["3511",70000],["3314",60000],["3429",60000],["2292",50000],["3632",50000],["3721",50000],["3341",32000],["3319",30000],["3322",25000],["4357",20000],["6310",14000],["4122",13662],["3633",10000],["4359",10000],["1014",8107],["5213",5000]],"purpose_expenditure_total_czk":32431621.7},"actual":{"economic_expenditure":[["5171",5239720.91],["5169",4454534.84],["6121",4143073.84],["5011",1845151],["5023",1512750],["5139",1020359.02],["5154",775933.79],["5031",698625],["5331",585000],["5362",540842],["5021",477720],["5365",397864],["5032",306080],["5336",301602],["5156",288926.97],["5212",249250],["5163",218193.6],["6122",216602],["5137",198966.11],["5364",162692.7],["5178",157164.48],["5194",149357.48],["5175",148376.6],["5162",93626.9],["5329",84672],["5222",78000],["5155",65420.83],["5323",42336],["5192",40597.19],["5164",30976.49],["5213",30000],["5168",28962.56],["5132",27135],["5321",11171.02],["5019",11013.34],["5363",10000],["5038",7546],["5039",4511.73],["5136",3845],["5161",3789],["5173",440]],"economic_expenditure_total_czk":24662829.4,"economic_financing":[["8118",-660690000],["8117",635440000],["8115",22074745.25],["8901",7936.11]],"economic_financing_total_czk":-3167318.64,"economic_revenue":[["1211",7383893.05],["2111",5524883.71],["1121",3951565.98],["1111",2700979.68],["4213",1850329.59],["1511",1742802.34],["4122",824594],["4116",645830],["1345",587080],["1113",522468.32],["2131",263741],["1112",257605.62],["2324",244402.47],["1122",237720],["4111",162500],["4112",159200],["1386",143970.8],["2132",137664],["2141",107191.36],["3112",75000],["1387",56427.19],["2119",56351],["4113",56120],["2321",52000],["4222",50900],["2229",16266],["1341",9775],["1361",6490],["1381",1160.09],["1334",627],["2112",600],["1382",9.84]],"economic_revenue_total_czk":27830148.04,"purpose_expenditure":[["3639",3535730.58],["2411",2731068.29],["5512",2384494.09],["6171",2378377.41],["2310",1945655],["6112",1856218],["1032",1308418.3],["3723",1261210.25],["3111",1182819.81],["3722",750497.32],["6399",750364],["3392",589645.43],["3399",579777.95],["2321",498310.53],["2341",435082.5],["1036",246405],["1031",227179.05],["6320",211402],["3613",195792.96],["2141",195748.71],["6402",162692.7],["3631",150875.9],["3635",142484.5],["2212",122231.25],["3349",121320.7],["3412",76151.17],["6114",76033.9],["3745",69473],["3326",67300],["3511",67000],["3419",64259],["3429",51192.85],["3721",44352],["3314",43939],["2292",42336],["3341",31292.63],["3319",20000],["4122",13662],["4359",8671.02],["3322",8466],["1014",8107],["6310",6791.6]],"purpose_expenditure_total_czk":24662829.4}},"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."}}}}