{"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:00258121","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00258121","name":"Obec Mladotice","short_name":"Mladotice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Plzeň-sever","municipality_code":559237},"amounts":{"revenue_approved":26456353,"revenue_adjusted":32108360.67,"revenue_actual":50319733.88,"expense_approved":60433130,"expense_adjusted":62580032.95,"expense_actual":47865218.91,"tax_revenue":16457134.31,"nontax_revenue":27870101.9,"capital_revenue":206090,"transfer_revenue":5786407.67,"current_expense":12788127.27,"capital_expense":35077091.64,"budget_balance":2454514.97,"cash_current":39743310.1,"cash_previous":60431420.18},"ratios":{"revenue_execution":1.56718477,"expense_execution":0.76486407,"balance_to_revenue":0.04877838,"cash_to_expense":0.83031711,"cash_yoy":-0.34234029,"capital_expense_share":0.73283049,"transfer_revenue_share":0.11499281},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00258121/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00258121"},"seo":{"slug":"mladotice","path":"/cz/municipalities/mladotice/"},"population":{"value":560,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":26456353,"expenditure_czk":60433130,"financing_czk":33976777,"balance_czk":-33976777},{"stage":"revised","revenue_czk":32108360.67,"expenditure_czk":62580032.95,"financing_czk":30471672.28,"balance_czk":-30471672.28},{"stage":"actual","revenue_czk":50319733.88,"expenditure_czk":47865218.91,"financing_czk":-2454514.97,"balance_czk":2454514.97}],"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",45150000],["5362",3650000],["5169",2954500],["5171",1708000],["5331",1480000],["5011",876220],["5023",855876],["6122",480000],["5139",476000],["5031",391790],["5365",325000],["5021",250000],["5154",226200],["5222",225000],["5166",153000],["5032",152630],["6371",150000],["5163",100000],["5137",98000],["5153",96000],["5339",76880],["5499",67000],["5168",65000],["5194",58000],["5903",50000],["6130",50000],["5156",45000],["5173",37000],["5323",35658],["5151",24500],["5162",23000],["5364",21776],["5136",16000],["5132",15000],["5179",13100],["5175",11000],["5167",10000],["5038",7000],["5321",6000],["5161",3000]],"economic_expenditure_total_czk":60433130,"economic_financing":[["8115",33976777]],"economic_financing_total_czk":33976777,"economic_revenue":[["3111",8000000],["1211",6582726],["1121",3352557],["1111",2465317],["2111",2269300],["1511",1240000],["1345",614000],["1113",423987],["1122",325000],["1112",201066],["2132",200000],["2324",176000],["4112",134400],["2133",129000],["1386",108000],["2131",67000],["1356",60000],["1387",58000],["1342",25000],["2112",8000],["1341",7000],["1361",5000],["2119",5000]],"economic_revenue_total_czk":26456353,"purpose_expenditure":[["3639",40995520],["3113",6098000],["6399",3975000],["6171",1615300],["6112",1116296],["2341",1000000],["3722",950000],["1031",900000],["1032",800000],["2212",535000],["3412",465200],["3725",343000],["3392",292000],["3419",220000],["2321",210000],["1036",153000],["5512",131000],["3631",125000],["6320",95000],["4351",76880],["3399",70000],["3632",67500],["5213",50000],["3721",40000],["2292",35658],["6402",21776],["3314",16000],["3429",10000],["3341",7000],["6310",5000],["3745",4000],["2223",3000],["3319",3000],["3322",2000],["5311",2000]],"purpose_expenditure_total_czk":60433130},"revised":{"economic_expenditure":[["6121",45726149],["5169",4114024],["5362",3650000],["5171",1502218.55],["5331",1480000],["5011",876220],["5023",855876],["5139",491000],["5336",487266.4],["6122",480000],["5031",391790],["5365",325000],["5021",255528],["5154",226200],["5222",225000],["5153",160940],["5166",153000],["5032",152630],["6371",150000],["5137",111595],["5163",100000],["5339",76880],["5499",67000],["5168",65000],["5194",58000],["5903",50000],["6130",50000],["5156",45000],["5173",37000],["5323",35658],["5179",32100],["5151",24500],["5162",23000],["5364",21776],["5136",16000],["5132",15000],["5138",11682],["5175",11000],["5167",10000],["5038",7000],["5321",6000],["5161",3000]],"economic_expenditure_total_czk":62580032.95,"economic_financing":[["8115",30471672.28]],"economic_financing_total_czk":30471672.28,"economic_revenue":[["3111",8000000],["1211",6582726],["1121",3352557],["1111",2465317],["2111",2269300],["4216",2215865.86],["4116",2108849.81],["1511",1240000],["4222",880000],["1345",614000],["1113",423987],["4113",395724],["1122",325000],["1112",201066],["2132",200000],["2324",176000],["4112",134400],["2133",129000],["1386",108000],["2131",67000],["1356",60000],["1387",58000],["4111",32500],["1342",25000],["4122",19068],["2112",8000],["1341",7000],["1361",5000],["2119",5000]],"economic_revenue_total_czk":32108360.67,"purpose_expenditure":[["3639",40334503.32],["3113",6585266.4],["6399",3975000],["1032",1900000],["6171",1740835],["2341",1507972],["6112",1116296],["3722",975000],["1031",873028],["2321",871016.68],["3412",533377],["3725",345524],["2212",313764],["3392",292000],["3419",220000],["1036",153000],["5512",131000],["3631",125000],["3399",100682],["6320",95000],["4351",76880],["3632",67500],["5213",50000],["3721",40000],["2292",35658],["6114",32500],["6402",21776],["3314",16000],["3613",15454.55],["3429",10000],["3341",7000],["6310",5000],["3745",4000],["2223",3000],["3319",3000],["3322",2000],["5311",2000]],"purpose_expenditure_total_czk":62580032.95},"actual":{"economic_expenditure":[["6121",31612191.64],["5169",4353576.26],["6122",3374900],["5331",1220000],["5365",901740],["5011",899033],["5023",852212],["5171",776652.5],["5336",487266.4],["5139",441210.85],["5031",414785],["5137",377553.31],["5362",346721.63],["5222",224000],["5154",210863.12],["5021",177770],["5032",160985],["5166",152088],["5153",146522.1],["6371",90000],["5168",89668.5],["5339",76880],["5499",75160],["5163",64131],["5179",49985],["5194",48146.8],["5173",36255],["5323",35658],["5156",28603],["5136",24457],["5162",22812.89],["5364",21776],["5175",16681],["5151",14219],["5138",12731.99],["5134",6828],["5167",6290],["5038",5371],["5909",4991.92],["5161",2502],["5321",2000]],"economic_expenditure_total_czk":47865218.91,"economic_financing":[["8115",-22454514.97],["8117",20000000]],"economic_financing_total_czk":-2454514.97,"economic_revenue":[["2141",23559012.81],["1211",6433716.74],["2111",3655107.28],["1121",3441167.14],["1111",2401628.69],["4216",2215865.86],["4116",2108849.81],["1511",1530500.34],["1122",901740],["4222",880000],["1345",615225],["1113",455150],["4113",395724],["1356",232122.25],["1112",224365.92],["3111",206090],["2132",198299.25],["2324",180691.97],["2131",136782],["4112",134400],["2133",129999.59],["1386",125359.15],["1387",49141.17],["1342",34650],["4111",32500],["4122",19068],["2112",7789],["1341",6250],["1361",5060],["2119",2420],["1381",1023.17],["1382",34.74]],"economic_revenue_total_czk":50319733.88,"purpose_expenditure":[["3639",29812314.85],["3113",5794895.74],["1032",1880705.18],["6171",1712367.25],["2341",1507972],["6399",1248461.63],["6112",1111365],["3722",960665.22],["2321",871016.68],["1031",709968.04],["3412",533176.68],["3725",345523.97],["3392",266226.17],["3419",220000],["1036",152088],["5512",121108.77],["3399",99801.49],["3631",82387.83],["4351",76880],["2212",70813.97],["6320",59167],["3632",47616.81],["3721",38454.48],["2292",35658],["6114",28934],["6402",21776],["3314",15937],["3613",15454.55],["3429",9000],["3341",6469],["6310",4964],["3745",2849.6],["3319",1200]],"purpose_expenditure_total_czk":47865218.91}},"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."}}}}