{"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:00286265","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00286265","name":"MĚSTYS MRÁKOTÍN","short_name":"MRÁKOTÍN","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Jihlava","municipality_code":587541},"amounts":{"revenue_approved":28035065,"revenue_adjusted":30923296.93,"revenue_actual":32769498.73,"expense_approved":30837831,"expense_adjusted":32725152,"expense_actual":27547447.2,"tax_revenue":20554111.18,"nontax_revenue":4554356.87,"capital_revenue":0,"transfer_revenue":7661030.68,"current_expense":16089435.5,"capital_expense":11458011.7,"budget_balance":5222051.53,"cash_current":37163717.35,"cash_previous":31818245.82},"ratios":{"revenue_execution":1.05970262,"expense_execution":0.8417821,"balance_to_revenue":0.15935708,"cash_to_expense":1.34908026,"cash_yoy":0.1680002,"capital_expense_share":0.41593733,"transfer_revenue_share":0.23378541},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00286265/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00286265"},"seo":{"slug":"mrakotin","path":"/cz/municipalities/mrakotin/"},"population":{"value":872,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":28035065,"expenditure_czk":30837831,"financing_czk":2802766,"balance_czk":-2802766},{"stage":"revised","revenue_czk":30923296.93,"expenditure_czk":32725152,"financing_czk":1801855.07,"balance_czk":-1801855.07},{"stage":"actual","revenue_czk":32769498.73,"expenditure_czk":27547447.2,"financing_czk":-5222051.53,"balance_czk":5222051.53}],"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",16825000],["5011",3668900],["5169",1692500],["5171",1592000],["5031",1116700],["5023",1080000],["5154",923000],["5139",565000],["5365",551670],["5331",500000],["5032",371400],["5362",364360],["5156",320000],["5137",170000],["5649",150000],["6122",130000],["5163",121000],["5021",115000],["5229",101501],["5138",100000],["5153",71000],["5162",58000],["5194",45000],["5151",31000],["5136",28000],["5132",27000],["5329",21900],["5167",17000],["5161",15000],["5175",15000],["5164",11400],["5903",10000],["6130",10000],["5019",8000],["5321",8000],["5173",3000],["5909",500]],"economic_expenditure_total_czk":30837831,"economic_financing":[["8115",2802766]],"economic_financing_total_czk":2802766,"economic_revenue":[["1211",8000000],["4216",4715364],["1121",4200000],["1111",2700000],["1511",1330000],["2111",1303900],["2132",1210400],["2449",684000],["1113",650000],["1345",646100],["1122",551670],["4112",325900],["2141",307620],["2324",225000],["1112",220000],["4129",208000],["4122",150000],["2112",130000],["1386",100000],["2131",66000],["1341",59050],["1387",50000],["1361",40000],["1381",35000],["4222",32061],["4111",30000],["1343",25000],["1356",25000],["1342",15000]],"economic_revenue_total_czk":28035065,"purpose_expenditure":[["3639",6763400],["2212",3870000],["6171",3622000],["2219",2735000],["3117",2660000],["3613",1910000],["6112",1420000],["3419",1228000],["2321",1203000],["6399",901670],["3745",720000],["3723",690000],["1032",652360],["3631",620000],["3722",500000],["5512",282000],["3612",211000],["2310",150000],["6409",141901],["3399",132000],["3322",110000],["3349",68000],["3341",55000],["2299",50000],["3314",37500],["6114",30000],["3632",25000],["6310",16000],["3315",10000],["5212",10000],["3319",8500],["2341",5500]],"purpose_expenditure_total_czk":30837831},"revised":{"economic_expenditure":[["6121",17381600],["5011",3691900],["5169",2011000],["5171",1391000],["5031",1116700],["5023",1080000],["5154",923000],["5139",695000],["5336",619421],["5365",551670],["5331",500000],["5032",371400],["5156",370000],["5362",364360],["6449",200000],["5137",187000],["5229",181501],["5649",150000],["6122",130000],["5021",127500],["5163",123500],["5138",100000],["5153",71000],["5194",70500],["5162",58000],["5329",33100],["5151",31000],["5136",28000],["5132",27000],["5175",26000],["6349",21100],["5167",17000],["5161",15000],["5164",11400],["5123",10000],["5903",10000],["6130",10000],["5019",8000],["5321",8000],["5173",3000],["5909",500]],"economic_expenditure_total_czk":32725152,"economic_financing":[["8115",1677855.07],["8901",124000]],"economic_financing_total_czk":1801855.07,"economic_revenue":[["1211",8000000],["4216",6025112.48],["1121",4200000],["1111",2835600],["1511",1330000],["2111",1326900],["2132",1217660],["4116",922883.45],["2449",684000],["1113",650000],["1345",646100],["1122",551670],["2141",507620],["2324",458240],["4112",325900],["1112",220000],["4129",208000],["4222",187061],["2112",139000],["1386",100000],["2131",66000],["1341",62050],["1356",62000],["1387",50000],["1361",40000],["1381",35000],["4111",32500],["1343",25000],["1342",15000]],"economic_revenue_total_czk":30923296.93,"purpose_expenditure":[["3639",8958900],["6171",3622000],["3117",3279421],["2219",2585000],["2212",2371000],["3613",1950000],["6112",1420000],["3419",1228000],["2321",1203000],["6399",901670],["3631",720000],["3745",720000],["3723",690000],["1032",675360],["3722",515000],["2310",467600],["5512",282000],["6409",247401],["3612",211000],["3399",173000],["2299",100000],["3341",95000],["3349",74000],["3632",42000],["3314",37500],["6114",32500],["3725",32300],["3322",29000],["3319",18500],["6310",18500],["3315",10000],["5212",10000],["2341",5500]],"purpose_expenditure_total_czk":32725152},"actual":{"economic_expenditure":[["6121",10895337.44],["5011",3659966],["5171",2603432.31],["5169",2003690.42],["5031",1090674],["5023",1088849],["5137",821976.78],["5154",759471],["5336",619420.9],["5365",551670],["5331",500000],["5032",413392],["5139",376631.35],["6122",341620.26],["5156",284422.75],["5362",218485.46],["6449",200000],["5229",186013.45],["5649",150000],["5021",122579],["5138",100948.06],["5163",97447],["5194",82658.46],["5162",76721.52],["5153",73519.6],["5151",35774.2],["5329",33262],["5136",32274],["5132",26780.1],["6349",21054],["5175",20942.68],["5029",13000],["5164",11380],["5161",8694],["5167",7465.9],["5019",5428.19],["5321",5000],["5909",4348.87],["5123",2843.5],["5173",273]],"economic_expenditure_total_czk":27547447.2,"economic_financing":[["8118",-20000000],["8117",15000000],["8115",-345471.53],["8901",123420]],"economic_financing_total_czk":-5222051.53,"economic_revenue":[["1211",8855382.06],["4216",6025113.92],["1121",4738493.18],["1111",3241966.34],["2111",1343775.79],["2132",1170679.36],["1511",1099613.06],["4116",1090532.76],["1345",654307],["2449",640653],["1113",626562.65],["2324",622521.98],["1122",551670],["2141",513024.51],["4112",325900],["1112",308915.81],["4222",186984],["1386",172636.97],["2112",129208.03],["1356",88048.73],["2310",71593.88],["1387",67664.95],["1341",61317],["2131",53606],["1361",34540],["4111",32500],["1343",27230],["1342",21750],["2133",9294.32],["1335",1990],["1381",1394.9],["1334",609.1],["1382",19.43]],"economic_revenue_total_czk":32769498.73,"purpose_expenditure":[["3639",8560971.38],["6171",3524970.48],["3117",3118181.61],["3613",1877451.76],["6112",1391337],["2212",1135886.4],["2321",1121785.26],["2219",747602.88],["6399",747597],["3745",693186.76],["1032",674811.64],["3723",668074.01],["3631",585198.88],["3419",559023.42],["3722",514620.52],["2310",460550.93],["6409",247321.92],["5512",182741.57],["3399",172942.55],["3612",157697.73],["3341",93612.81],["3349",73648],["2299",49294.94],["3632",39306],["3314",37495],["3725",32191],["6114",30159.3],["6310",18458],["3319",15104.45],["3322",10891],["2341",5333]],"purpose_expenditure_total_czk":27547447.2}},"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."}}}}