{"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:00270521","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00270521","name":"Obec Mladoňovice","short_name":"Mladoňovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Chrudim","municipality_code":571857},"amounts":{"revenue_approved":9330200,"revenue_adjusted":10283020,"revenue_actual":11669607.3,"expense_approved":11380000,"expense_adjusted":12332820,"expense_actual":7269855.1,"tax_revenue":8789059.81,"nontax_revenue":1033369.89,"capital_revenue":1038700,"transfer_revenue":808477.6,"current_expense":6884470.1,"capital_expense":385385,"budget_balance":4399752.2,"cash_current":24111339.53,"cash_previous":19711587.33},"ratios":{"revenue_execution":1.13484242,"expense_execution":0.58947225,"balance_to_revenue":0.37702659,"cash_to_expense":3.316619,"cash_yoy":0.22320639,"capital_expense_share":0.05301137,"transfer_revenue_share":0.06928062},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00270521/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00270521"},"seo":{"slug":"mladonovice","path":"/cz/municipalities/mladonovice/"},"population":{"value":334,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":9330200,"expenditure_czk":11380000,"financing_czk":2049800,"balance_czk":-2049800},{"stage":"revised","revenue_czk":10283020,"expenditure_czk":12332820,"financing_czk":2049800,"balance_czk":-2049800},{"stage":"actual","revenue_czk":11669607.3,"expenditure_czk":7269855.1,"financing_czk":-4399752.2,"balance_czk":4399752.2}],"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":[["5171",2790000],["5169",2656000],["6122",2000000],["5023",990000],["5011",603000],["5031",415000],["5139",361000],["5331",350000],["6121",250000],["5021",190000],["5032",150000],["5154",133000],["5153",108000],["5168",101500],["5163",37000],["5156",35000],["5329",35000],["5223",30000],["5175",28000],["5901",20000],["5321",15000],["5137",10000],["5173",10000],["5194",10000],["5167",9000],["5151",7500],["5162",6000],["5134",5000],["5229",5000],["5136",4000],["5038",3000],["5161",3000],["5221",3000],["5499",3000],["5362",2500],["5339",1500]],"economic_expenditure_total_czk":11380000,"economic_financing":[["8115",2049800]],"economic_financing_total_czk":2049800,"economic_revenue":[["1211",3733400],["1121",1901400],["1111",1376100],["1511",700000],["2111",350000],["1345",269000],["1113",240500],["2141",240000],["1112",114000],["4112",110800],["2324",87000],["2131",75000],["2132",43000],["1386",40000],["1381",20000],["1387",20000],["1341",7000],["1361",3000]],"economic_revenue_total_czk":9330200,"purpose_expenditure":[["6171",3498500],["2212",2440000],["6112",1330000],["3392",1156000],["3111",950000],["3722",585000],["1031",268000],["3319",207000],["3631",200000],["3745",170000],["5512",123000],["1032",110000],["2321",50000],["2341",50000],["3399",44000],["1036",40000],["3639",37500],["4341",30000],["6320",22000],["5212",20000],["3412",10000],["6310",10000],["3314",8000],["3419",8000],["3326",5000],["3341",5000],["4379",3000]],"purpose_expenditure_total_czk":11380000},"revised":{"economic_expenditure":[["5171",2777000],["6122",2318000],["5169",2204500],["5023",990000],["5011",688000],["5031",450000],["5137",409000],["5139",355800],["5331",350000],["5336",282610],["6121",250000],["5365",236040],["5032",167000],["5154",137000],["5168",111500],["5153",108000],["5021",104700],["5222",57000],["5156",45000],["5163",37000],["5175",36000],["5329",35000],["5223",25000],["5901",20000],["5364",16000],["5362",15500],["5221",15000],["5321",15000],["5173",12000],["5134",10000],["5194",10000],["5167",9000],["5151",7500],["5162",6000],["5229",5000],["5038",4670],["5136",4000],["5161",3000],["5499",3000],["5166",1500],["5339",1500]],"economic_expenditure_total_czk":12332820,"economic_financing":[["8115",2049800]],"economic_financing_total_czk":2049800,"economic_revenue":[["1211",3733400],["1121",1901400],["1111",1376100],["1511",700000],["4116",422480],["2111",421000],["1345",269000],["2141",257000],["1113",240500],["1122",236040],["4122",140000],["1112",114000],["4112",110800],["2324",87000],["2131",75000],["2132",43000],["1386",40000],["4111",32500],["1381",20000],["1387",20000],["3111",18600],["2119",13800],["1341",7000],["1361",3000],["1334",1400]],"economic_revenue_total_czk":10283020,"purpose_expenditure":[["6171",3255170],["2212",2440000],["3111",1952010],["6112",1330000],["3392",647000],["3722",585000],["3745",458600],["1031",268000],["6399",239040],["3319",212000],["3631",200000],["5512",123000],["1032",110000],["3399",62000],["2321",50000],["2341",50000],["3721",50000],["1036",40000],["3639",37500],["6114",32500],["4341",30000],["3429",28000],["6320",22000],["5212",20000],["4379",19000],["6402",16000],["3412",10000],["3726",10000],["6310",10000],["3314",8000],["3419",8000],["3326",5000],["3341",5000]],"purpose_expenditure_total_czk":12332820},"actual":{"economic_expenditure":[["5171",1658787.61],["5169",1074519.34],["5023",949112],["5011",679652],["5137",403003.5],["6122",361185],["5331",350000],["5031",348968],["5336",282613.6],["5365",236040],["5032",146374],["5139",117573.15],["5154",112440.47],["5168",107323.68],["5153",90962],["5222",57000],["5156",33936],["5163",33394.6],["5329",31440],["5175",29657.1],["5021",25379],["6121",24200],["5364",16000.9],["5221",15000],["5223",15000],["5362",11083],["5194",10000],["5134",9672.23],["5173",8433],["5167",7419.92],["5151",5281],["5162",5131],["5229",5000],["5038",2489],["5499",2444],["5166",1500],["5339",1100],["5136",440],["5321",300]],"economic_expenditure_total_czk":7269855.1,"economic_financing":[["8115",-4399752.2]],"economic_financing_total_czk":-4399752.2,"economic_revenue":[["1211",3670916.08],["1121",1964230.36],["1111",1357592.43],["3111",1038700],["1511",788077.41],["4116",525177.6],["2111",463643.39],["2141",349350],["1345",270648],["1113",259732.64],["1122",236040],["4122",140000],["1112",128054.95],["4112",110800],["2324",87995.5],["2131",74781],["1386",71562.02],["2132",43800],["4111",32500],["1387",28048.99],["2119",13800],["1341",5880],["1342",3090],["1361",2920],["1334",1679.25],["1381",578.68],["1382",9]],"economic_revenue_total_czk":11669607.3,"purpose_expenditure":[["3111",1904943.39],["6112",1215530],["2212",1072353.22],["6171",962910.85],["3722",567987.93],["3745",438392.25],["6399",238040],["3319",139672.6],["1032",100567],["3392",90640.88],["1031",88689.6],["3631",77212.14],["5512",56242.59],["1036",38680],["3721",37000.94],["3399",35673],["3639",33523],["6114",28507.26],["3429",28000],["6320",21748],["4341",20000],["4379",19000],["6402",16000.9],["3726",9982.47],["6310",7587.6],["3314",6580],["3419",5000],["3341",4971.89],["3326",4417.59]],"purpose_expenditure_total_czk":7269855.1}},"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."}}}}