{"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:00662224","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00662224","name":"Obec Kadlín, okres Mělník","short_name":"Kadlín, okres Mělník","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mělník","municipality_code":531774},"amounts":{"revenue_approved":5687100,"revenue_adjusted":6252179,"revenue_actual":6104882.37,"expense_approved":6279800,"expense_adjusted":7268800,"expense_actual":5403771.69,"tax_revenue":4839519.09,"nontax_revenue":1044935.28,"capital_revenue":0,"transfer_revenue":220428,"current_expense":4930367.69,"capital_expense":473404,"budget_balance":701110.68,"cash_current":5890601.8,"cash_previous":5189491.12},"ratios":{"revenue_execution":0.97644075,"expense_execution":0.74342005,"balance_to_revenue":0.11484426,"cash_to_expense":1.0900908,"cash_yoy":0.13510201,"capital_expense_share":0.08760622,"transfer_revenue_share":0.03610684},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00662224/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00662224"},"seo":{"slug":"kadlin-okres-melnik","path":"/cz/municipalities/kadlin-okres-melnik/"},"population":{"value":152,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5687100,"expenditure_czk":6279800,"financing_czk":592700,"balance_czk":-592700},{"stage":"revised","revenue_czk":6252179,"expenditure_czk":7268800,"financing_czk":1016621,"balance_czk":-1016621},{"stage":"actual","revenue_czk":6104882.37,"expenditure_czk":5403771.69,"financing_czk":-701110.68,"balance_czk":701110.68}],"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",1250000],["5169",1144000],["5011",960000],["5023",395000],["5171",343900],["5154",319000],["5138",300000],["5021",285000],["5139",261400],["5031",259000],["5032",135000],["5155",80000],["5168",71000],["5137",60000],["5163",56000],["5194",40000],["5909",35500],["5156",35000],["5151",33700],["5213",30000],["5321",30000],["5162",21000],["5173",18000],["5222",18000],["5166",15000],["5132",14000],["5329",12500],["5167",11000],["5903",10000],["5175",8800],["5041",6200],["5136",6000],["5362",5500],["5038",4000],["5161",3000],["5339",2000],["5133",1200],["5165",100]],"economic_expenditure_total_czk":6279800,"economic_financing":[["8115",592700]],"economic_financing_total_czk":592700,"economic_revenue":[["1211",1550000],["1511",1380000],["1121",800000],["2112",500000],["1111",480000],["2111",321500],["2132",203000],["1345",127500],["1113",100000],["4112",57400],["1112",35000],["4111",31500],["2324",30000],["2329",25000],["2131",22000],["1386",14000],["1387",6000],["1341",4000],["1361",200]],"economic_revenue_total_czk":5687100,"purpose_expenditure":[["3745",1189500],["6171",899800],["3723",622000],["3392",595000],["2219",500000],["6112",455000],["1039",410000],["3613",408000],["3722",236000],["3399",200000],["3612",158000],["3631",150000],["3315",105000],["3421",55000],["2212",50000],["3721",40000],["3639",32000],["6114",31500],["2292",30000],["5512",30000],["3341",24000],["6320",19000],["6310",12000],["5213",10000],["6409",10000],["6402",4000],["3314",2000],["3632",2000]],"purpose_expenditure_total_czk":6279800},"revised":{"economic_expenditure":[["5169",1304000],["6121",1250000],["5171",978900],["5011",960000],["5023",470000],["5154",338500],["5138",300000],["5021",285000],["5139",262400],["5031",259000],["5032",135000],["5362",85500],["5155",80000],["5168",71000],["5137",60000],["5163",56000],["5151",54200],["5194",40000],["5909",35500],["5156",35000],["5213",30000],["5321",30000],["5162",19000],["5173",18000],["5222",18000],["5166",15000],["5132",14000],["5329",12500],["5167",11000],["5903",10000],["5175",8800],["5041",6200],["5136",6000],["5038",4000],["5161",3000],["5339",2000],["5133",1200],["5165",100]],"economic_expenditure_total_czk":7268800,"economic_financing":[["8115",1016621]],"economic_financing_total_czk":1016621,"economic_revenue":[["1211",1590000],["1511",1380000],["1121",850000],["1111",580000],["2112",500000],["2111",404000],["2132",203000],["1345",127500],["1113",100000],["1122",80000],["2324",80000],["4222",78329],["4116",64250],["4112",57400],["1112",55000],["4111",31500],["2329",25000],["2131",22000],["1386",14000],["1387",6000],["1341",4000],["1361",200]],"economic_revenue_total_czk":6252179,"purpose_expenditure":[["3745",1189500],["6171",899800],["3612",870500],["3723",622000],["3392",595000],["6112",530000],["2219",500000],["1039",490000],["3613",408000],["3722",265000],["3399",200000],["3631",150000],["3315",105000],["6399",80000],["3421",55000],["2212",50000],["3721",40000],["3341",34000],["3639",32000],["6114",31500],["2292",30000],["5512",30000],["6320",19000],["6310",12000],["5213",10000],["6409",10000],["3632",4000],["6402",4000],["3314",2000],["3429",500]],"purpose_expenditure_total_czk":7268800},"actual":{"economic_expenditure":[["5169",1212592.21],["5011",889089],["5171",730711.68],["5023",481036],["6121",473404],["5031",235807],["5021",217429],["5154",202311.27],["5138",167039.68],["5032",129227],["5139",127955.95],["5168",110799.92],["5362",84473],["5155",66869],["5163",49646.72],["5151",34292],["5321",29800],["5162",24209],["5137",22730],["5213",22698],["5156",18789.3],["5329",14032.1],["5041",10908.66],["5175",9675.2],["5173",7322],["5136",6000],["5194",5163],["5222",5100],["5172",4828],["5038",3931],["5909",3434],["5161",1585],["5132",460],["5164",363],["5165",60]],"economic_expenditure_total_czk":5403771.69,"economic_financing":[["8117",1500000],["8118",-1500000],["8115",-701110.68]],"economic_financing_total_czk":-701110.68,"economic_revenue":[["1211",1589613.94],["1511",1400439.88],["1121",852171.06],["1111",581621.54],["2111",351192.24],["2112",274148],["2132",184179.76],["1345",122233],["1113",112544.16],["2119",89490],["2324",86350],["1122",78750],["4222",78329],["4116",64250],["4112",57400],["1112",55527.67],["1386",31040.71],["2131",28548],["4111",20449],["2329",18053],["1387",12166.95],["2141",10474.28],["1341",2970],["2133",2500],["1381",240.18],["1361",200]],"economic_revenue_total_czk":6104882.37,"purpose_expenditure":[["3745",939221.04],["3612",869887.85],["6171",835432.37],["3723",573031.57],["6112",528053],["1039",488618.4],["3392",354025.18],["3722",263042.57],["3613",100199.6],["6399",78750],["3631",76708.86],["3399",69372.9],["3315",46405],["5512",29800],["3341",25517.46],["3721",24454.57],["2292",22698],["6114",22218],["6320",16662],["3639",11913],["6310",8825.2],["2219",6292],["3421",4460],["3632",3578.12],["6402",3434],["2212",970],["3429",201]],"purpose_expenditure_total_czk":5403771.69}},"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."}}}}