{"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:00299219","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00299219","name":"Obec Mladeč","short_name":"Mladeč","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Olomouc","municipality_code":504246},"amounts":{"revenue_approved":17420000,"revenue_adjusted":21004220.84,"revenue_actual":21451296.07,"expense_approved":29820000,"expense_adjusted":34704220.84,"expense_actual":21021162.75,"tax_revenue":15865750.58,"nontax_revenue":1760932.65,"capital_revenue":0,"transfer_revenue":3824612.84,"current_expense":14370131.68,"capital_expense":6651031.07,"budget_balance":430133.32,"cash_current":15256374.4,"cash_previous":14826241.08},"ratios":{"revenue_execution":1.02128502,"expense_execution":0.60572352,"balance_to_revenue":0.02005162,"cash_to_expense":0.72576263,"cash_yoy":0.02901162,"capital_expense_share":0.31639692,"transfer_revenue_share":0.17829286},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00299219/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00299219"},"seo":{"slug":"mladec","path":"/cz/municipalities/mladec/"},"population":{"value":726,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":17420000,"expenditure_czk":29820000,"financing_czk":12400000,"balance_czk":-12400000},{"stage":"revised","revenue_czk":21004220.84,"expenditure_czk":34704220.84,"financing_czk":13700000,"balance_czk":-13700000},{"stage":"actual","revenue_czk":21451296.07,"expenditure_czk":21021162.75,"financing_czk":-430133.32,"balance_czk":430133.32}],"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",8561000],["5169",4068000],["6119",2500000],["5011",2450000],["5171",2280000],["5901",1337000],["5023",1105000],["5321",1005000],["5031",920000],["5365",600000],["5154",506000],["5139",416000],["5153",400000],["5021",390000],["5032",355000],["5137",340000],["5499",280000],["5166",250000],["6313",250000],["6123",200000],["5163",180000],["5323",155000],["5909",150000],["5175",137000],["5168",132000],["5156",125000],["5132",85000],["5134",75000],["5173",74000],["5329",70000],["5164",66000],["5162",55000],["5151",50000],["5223",40000],["5364",40000],["5167",37000],["5179",26000],["5194",20000],["5492",15000],["5019",14000],["5038",10000],["5133",10000],["5136",8000],["5362",7000],["5229",6000],["5138",5000],["5339",5000],["5161",4000],["5029",3000],["5222",2000],["5903",1000]],"economic_expenditure_total_czk":29820000,"economic_financing":[["8117",10400000],["8115",2000000]],"economic_financing_total_czk":12400000,"economic_revenue":[["1211",6200000],["1121",3000000],["1111",2000000],["1511",1400000],["4116",947000],["4112",900000],["1122",600000],["1113",425000],["2132",424000],["2141",360000],["2111",325500],["1356",200000],["2324",125000],["1112",120000],["1342",60000],["1386",60000],["2131",60000],["4111",60000],["1381",30000],["1387",30000],["1341",23000],["2329",20000],["2139",16000],["1361",15000],["1334",10000],["2119",5000],["1343",3000],["2321",1000],["2133",500]],"economic_revenue_total_czk":17420000,"purpose_expenditure":[["6171",4696000],["3639",3724000],["3745",2507000],["3744",2500000],["3612",2471000],["2212",1700000],["4311",1657000],["6112",1571000],["6409",1334000],["2219",1190000],["3613",890000],["3399",691000],["3722",600000],["6399",600000],["3723",485000],["2321",450000],["3631",400000],["5512",325000],["2333",287000],["3727",250000],["3111",240000],["3419",200000],["3421",162000],["2292",155000],["3721",125000],["6320",120000],["3412",110000],["1014",100000],["6114",60000],["5213",41000],["3900",40000],["6402",40000],["3314",32000],["3326",25000],["1032",20000],["6310",10000],["4350",5000],["3341",3000],["5212",3000],["3113",1000]],"purpose_expenditure_total_czk":29820000},"revised":{"economic_expenditure":[["6121",11732039.85],["5169",5446920.59],["5011",2449999.37],["5171",2092000],["5137",1965000],["5901",1531400],["5023",1105000],["5321",1015000],["5031",920000.63],["6119",774860.4],["5139",725050],["5365",600000],["5154",509500],["5021",407000],["5153",385000],["5032",355000],["5499",278500],["5166",250000],["6313",250000],["5163",206000],["6123",197000],["5323",155000],["5168",152000],["5909",150000],["5132",145000],["5175",125000],["5156",116500],["5173",70900],["5329",70000],["5164",66000],["5167",65000],["5162",55000],["5151",50000],["5364",50000],["5134",41500],["5223",40000],["5194",29000],["5179",26000],["5492",17000],["5222",12000],["5038",10000],["5133",10000],["5019",8000],["5136",7950],["5161",7500],["5339",7000],["5362",7000],["5229",6000],["5138",5000],["5029",3000],["5903",1000],["5039",500],["5363",100]],"economic_expenditure_total_czk":34704220.84,"economic_financing":[["8117",10400000],["8115",3600000],["8124",-300000]],"economic_financing_total_czk":13700000,"economic_revenue":[["1211",6520000],["1121",3000000],["4116",2365312.84],["1111",2350000],["1511",1460000],["4112",1054400],["1122",600000],["1113",451000],["2324",451000],["2132",434000],["2111",428238],["1356",360000],["2141",360000],["1112",190000],["4216",186340],["1386",130000],["4213",90121],["2310",67370],["4111",65000],["2131",63000],["1342",60000],["1387",60000],["2119",52500],["4122",44000],["1381",30000],["1341",23000],["2329",20000],["4113",19439],["1334",19000],["2139",16000],["1361",15000],["2212",10000],["1343",3000],["1345",3000],["2321",2000],["2112",1000],["2133",500]],"economic_revenue_total_czk":21004220.84,"purpose_expenditure":[["6171",4756000],["3639",4484920.59],["3612",3938900.25],["3744",2855000],["3723",2608000],["3745",2557000],["4311",1657000],["6112",1571000],["6409",1528400],["2212",1500000],["2219",1190000],["3613",870000],["3399",771000],["6399",600000],["3722",450000],["5512",419000],["2321",400000],["3631",400000],["2333",287000],["3727",250000],["3111",240000],["3419",200000],["3421",162000],["2292",155000],["3412",145000],["3721",125000],["6320",120000],["1014",100000],["6114",65000],["3326",51000],["6402",50000],["5213",41000],["3900",40000],["6310",35000],["3314",32000],["1032",20000],["3341",11000],["1070",10000],["4350",5000],["5212",3000],["3113",1000]],"purpose_expenditure_total_czk":34704220.84},"actual":{"economic_expenditure":[["6121",5719987.57],["5169",3416542.13],["5011",2164465],["5137",1875286.7],["5023",1038210],["5321",822026.24],["5031",735621],["5139",598874.89],["6119",504603.5],["5171",431133.13],["5365",416220],["5021",316903],["5032",293473],["5153",274085.07],["5154",270068.43],["6313",249782],["5499",236743.84],["5166",217800],["6123",176658],["5323",142818.8],["5163",136707.8],["5909",129070.98],["5168",115050.48],["5175",81182.9],["5132",80646.5],["5156",72593.13],["5164",65340],["5329",53777],["5162",53033.68],["5173",51397],["5364",49544.48],["5167",39358],["5151",39224],["5223",37000],["5194",28336.5],["5179",25407],["5492",15000],["5222",10000],["5038",8855],["5134",6592],["5362",5983],["5161",5630],["5339",4300],["5229",3654],["5019",1107],["5029",680],["5039",375],["5363",15]],"economic_expenditure_total_czk":21021162.75,"economic_financing":[["8115",-430133.32]],"economic_financing_total_czk":-430133.32,"economic_revenue":[["1211",6566065.76],["1121",3516261.23],["1111",2473206.14],["4116",2365312.84],["1511",1545555.72],["4112",1054400],["2324",515358.09],["1113",464707.39],["2111",420127.45],["1122",416220],["1356",359221.32],["2132",345413],["2141",260067.24],["1112",229186.01],["4216",186340],["1386",128106.89],["4213",90121],["2310",67370],["4111",65000],["2131",63092],["1342",60080],["1387",50208.27],["2119",47493.27],["4122",44000],["1341",24400],["4113",19439],["1334",18745.6],["2139",15400],["2329",13588],["2212",9958.6],["1361",8190],["1345",2880],["2321",2000],["1343",1700],["1381",1016.25],["2112",715],["2133",350]],"economic_revenue_total_czk":21451296.07,"purpose_expenditure":[["3612",3370787.97],["3744",2808999.04],["6171",2463501.24],["3723",2373330.58],["3745",2074108.13],["6112",1412080],["4311",1324418.24],["3639",1168919.72],["2212",605544.25],["3399",463214.79],["6399",416220],["5512",309096.42],["3722",264740.97],["3613",250590.21],["3727",249782],["3419",197184.59],["3631",166945],["2292",142818.8],["3412",142375.94],["3111",127731],["3721",117255.48],["3421",109547],["6320",86154],["2333",56475.5],["2321",55001],["6402",49544.48],["1014",46216],["6114",44321.19],["3900",37000],["3326",27027.41],["3314",19890],["6310",13621.8],["1070",10000],["3341",9080],["2219",3840],["4350",3000],["1032",800]],"purpose_expenditure_total_czk":21021162.75}},"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."}}}}