{"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:00635502","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00635502","name":"Obec Mladecko","short_name":"Mladecko","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Moravskoslezský kraj","district_name":"Opava","municipality_code":553042},"amounts":{"revenue_approved":6146460,"revenue_adjusted":7440246.8,"revenue_actual":7202870.2,"expense_approved":6490383,"expense_adjusted":8660606.1,"expense_actual":6429210.37,"tax_revenue":5765112.17,"nontax_revenue":737303.63,"capital_revenue":0,"transfer_revenue":700454.4,"current_expense":5648349.85,"capital_expense":780860.52,"budget_balance":773659.83,"cash_current":2200577.11,"cash_previous":1690439.28},"ratios":{"revenue_execution":0.9680956,"expense_execution":0.74235109,"balance_to_revenue":0.10740994,"cash_to_expense":0.34227798,"cash_yoy":0.30177826,"capital_expense_share":0.12145512,"transfer_revenue_share":0.09724657},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00635502/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00635502"},"seo":{"slug":"mladecko","path":"/cz/municipalities/mladecko/"},"population":{"value":152,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6146460,"expenditure_czk":6490383,"financing_czk":343923,"balance_czk":-343923},{"stage":"revised","revenue_czk":7440246.8,"expenditure_czk":8660606.1,"financing_czk":1220359.3,"balance_czk":-1220359.3},{"stage":"actual","revenue_czk":7202870.2,"expenditure_czk":6429210.37,"financing_czk":-773659.83,"balance_czk":773659.83}],"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":[["5331",1500000],["5153",1078500],["5229",819002],["5011",620000],["5023",480000],["6121",445192],["5169",294700],["5031",148500],["5171",117000],["5139",111000],["5154",107308],["5168",104000],["5032",100000],["5021",88500],["5365",79500],["5138",70000],["5329",53000],["5137",52800],["5163",46205],["5323",20200],["5321",20000],["5166",19270],["5194",19000],["5172",18350],["5364",16100],["5156",10000],["5903",10000],["5173",7500],["5175",7000],["5167",5000],["5162",4000],["5151",3500],["5132",3495],["5161",3100],["5038",3000],["5141",2000],["5223",2000],["5136",1000],["5339",500],["5362",161]],"economic_expenditure_total_czk":6490383,"economic_financing":[["8115",343923]],"economic_financing_total_czk":343923,"economic_revenue":[["1211",2600000],["1121",1300000],["1111",750000],["1511",312000],["2111",195400],["1113",180000],["2324",132200],["4111",88500],["1122",82000],["2112",77650],["4112",71850],["1112",64000],["2131",61000],["1345",60000],["2132",52000],["1381",30000],["1386",25000],["2329",25000],["2119",20000],["1387",11500],["1341",4500],["1361",3500],["2133",260],["2141",100]],"economic_revenue_total_czk":6146460,"purpose_expenditure":[["3113",2883000],["6171",904781],["6409",822002],["6112",522000],["3745",371500],["2411",260000],["3631",135000],["3392",95200],["6399",79500],["2294",70000],["3399",60000],["6115",52600],["3722",50000],["3723",47000],["3314",33000],["3726",25000],["2292",20200],["6402",16100],["3721",15000],["5512",11000],["5213",10000],["3632",3000],["3412",2500],["6310",2000]],"purpose_expenditure_total_czk":6490383},"revised":{"economic_expenditure":[["5331",1500000],["5153",1078500],["5011",703000],["5229",699002],["6121",675312],["5336",525950.4],["5023",480000],["5169",437950],["5139",305523],["6119",260000],["5137",184905],["6349",183974.7],["5021",168262],["5031",148763],["5138",135000],["5154",133608],["5171",117000],["5032",105096],["5168",104000],["5365",79500],["6122",76645],["6130",70650],["5329",56000],["5162",54000],["5161",48297],["5163",46205],["5364",42746],["5167",35650],["5179",29350],["5323",23200],["5321",20180],["5173",20077],["5166",19270],["5194",19000],["5172",18350],["5175",10984],["5156",10000],["5903",10000],["5151",8500],["5038",7000],["5132",3495],["5141",2000],["5223",2000],["5136",1000],["5339",500],["5362",161]],"economic_expenditure_total_czk":8660606.1,"economic_financing":[["8115",1220359.3]],"economic_financing_total_czk":1220359.3,"economic_revenue":[["1211",2613000],["1121",1400000],["1111",969000],["4116",596154.4],["1511",370000],["2111",241000],["2324",223615.8],["1113",190000],["2321",150657],["2112",148541.2],["1112",95000],["4112",71800],["2131",68600],["1345",60000],["1386",53000],["2132",52000],["2329",41000],["4111",37000],["1387",20550],["2119",20000],["1361",8500],["1341",4500],["2133",2260],["1122",2000],["2141",1100],["1381",500],["1334",468.4]],"economic_revenue_total_czk":7440246.8,"purpose_expenditure":[["3113",3428250.4],["6171",1468781],["6409",888976.7],["3745",569500],["6112",557000],["2219",275120],["2411",270000],["3635",260000],["3392",156857],["3631",135000],["3722",80000],["6399",79500],["3639",70650],["2294",70000],["3399",65000],["6115",52600],["3723",47000],["6402",42746],["3314",33180],["3726",25000],["2292",23200],["3721",15000],["6114",14745],["5512",11000],["5213",10000],["3632",7000],["3412",2500],["6310",2000]],"purpose_expenditure_total_czk":8660606.1},"actual":{"economic_expenditure":[["5331",1500000],["5153",932569.75],["5011",662902],["5336",525950.4],["5169",362071.61],["5023",356995],["6121",279590.82],["5139",269544.62],["6349",183974.7],["6119",170000],["5137",145669.58],["5154",120737.91],["5021",119412],["5032",90666],["5138",89615.44],["5031",85668],["6122",76645],["6130",70650],["5168",64173.56],["5171",51006.98],["5364",42746],["5162",35798.52],["5167",27198],["5179",26608.82],["5323",22126],["5321",20180],["5173",18806],["5163",16366.2],["5329",15033],["5229",11021],["5156",8308.9],["5175",7033.52],["5038",6369],["5166",5000],["5151",4142.29],["5161",1634],["5132",1360.75],["5194",965],["5136",670]],"economic_expenditure_total_czk":6429210.37,"economic_financing":[["8115",-510137.83],["8124",-263522]],"economic_financing_total_czk":-773659.83,"economic_revenue":[["1211",2612423.97],["1121",1399229.93],["1111",968747.35],["4116",596154.4],["1511",369427.08],["2111",234718.22],["1113",184902.07],["2321",150657],["2112",116518.19],["2324",91415.88],["1112",91196.31],["4112",71800],["1345",56700],["1386",50974.35],["2132",44374],["2329",39983.5],["2131",39760.52],["4111",32500],["1387",19979.16],["2119",18577],["1361",6944],["1341",3716.67],["2133",900],["1334",468.4],["1381",402.88],["2141",399.32]],"economic_revenue_total_czk":7202870.2,"purpose_expenditure":[["3113",2873250.4],["6171",1139572.93],["3745",483771.88],["6112",424273],["2219",271003.9],["2411",248309.84],["6409",200028.7],["3635",170000],["3631",121144.24],["3392",109426.71],["3722",72710.26],["3639",70650],["3399",60072],["6402",42746],["3723",41549.71],["3314",31130],["2292",22126],["6114",14745],["5512",11000],["2294",10000],["3721",6509.8],["3632",5190]],"purpose_expenditure_total_czk":6429210.37}},"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."}}}}