{"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:00271845","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00271845","name":"OBEC MLADĚJOV","short_name":"MLADĚJOV","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Jičín","municipality_code":573205},"amounts":{"revenue_approved":14620570,"revenue_adjusted":26227214,"revenue_actual":25778205.8,"expense_approved":24620570,"expense_adjusted":36227214,"expense_actual":25736468.5,"tax_revenue":18169169.18,"nontax_revenue":2193255.38,"capital_revenue":2099300,"transfer_revenue":3316481.24,"current_expense":17877317.88,"capital_expense":7859150.62,"budget_balance":41737.3,"cash_current":6026030.21,"cash_previous":5984292.91},"ratios":{"revenue_execution":0.98288006,"expense_execution":0.7104181,"balance_to_revenue":0.00161909,"cash_to_expense":0.23414363,"cash_yoy":0.00697447,"capital_expense_share":0.3053702,"transfer_revenue_share":0.12865446},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00271845/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00271845"},"seo":{"slug":"mladejov","path":"/cz/municipalities/mladejov/"},"population":{"value":552,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":14620570,"expenditure_czk":24620570,"financing_czk":10000000,"balance_czk":-10000000},{"stage":"revised","revenue_czk":26227214,"expenditure_czk":36227214,"financing_czk":10000000,"balance_czk":-10000000},{"stage":"actual","revenue_czk":25778205.8,"expenditure_czk":25736468.5,"financing_czk":-41737.3,"balance_czk":41737.3}],"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",8593310],["5171",2730000],["5169",2505000],["5011",2298500],["5023",1260000],["5031",820000],["5154",774000],["5331",700000],["5139",619000],["5021",527000],["5365",500000],["5901",480000],["5156",434000],["5032",310000],["5137",290000],["5499",213000],["6119",200000],["5163",155100],["5194",130000],["5321",113000],["5132",100000],["5168",100000],["6130",100000],["5222",60000],["5364",59500],["5329",56000],["5166",54000],["5167",43500],["5138",43000],["5162",42000],["5175",41000],["5155",30000],["5151",29000],["5492",28000],["5136",25200],["5339",25100],["5223",25000],["5164",21100],["5221",20000],["5038",17000],["5161",10000],["5903",10000],["5179",9000],["5173",8000],["5212",7260],["5362",4000],["5192",1000]],"economic_expenditure_total_czk":24620570,"economic_financing":[["8115",10000000]],"economic_financing_total_czk":10000000,"economic_revenue":[["1211",4200000],["1121",2400000],["1345",2400000],["1111",1500000],["1511",1200000],["2111",1100000],["1122",500000],["1113",360000],["2324",160000],["2132",146160],["4112",132100],["1112",100000],["1342",100000],["2112",53000],["1334",50000],["1335",50000],["1386",50000],["2131",32110],["1381",25000],["1387",25000],["2133",25000],["1341",6700],["1361",3000],["2139",2000],["2141",500]],"economic_revenue_total_czk":14620570,"purpose_expenditure":[["2310",7340100],["3639",2669600],["6171",2121500],["6112",1775000],["5512",1462200],["3111",1240000],["2321",1078310],["3745",948000],["2212",835000],["1032",800000],["3722",800000],["2411",519000],["6399",500000],["3725",442000],["3632",312000],["3421",295000],["3631",276000],["3399",253260],["3635",200000],["6320",120000],["2333",100000],["4359",100000],["3314",77100],["6402",59500],["2141",50000],["3319",41000],["3419",35000],["3429",32000],["1014",30000],["4357",30000],["3543",20000],["6310",20000],["3525",10000],["5213",10000],["6221",10000],["2143",9000]],"purpose_expenditure_total_czk":24620570},"revised":{"economic_expenditure":[["6121",15317262],["5171",2857400],["5169",2784430],["5011",2581994],["5365",2500000],["5023",1489000],["5154",925732],["5031",914421],["5331",900000],["6122",700000],["5139",629000],["5021",562000],["5901",480000],["5156",434000],["5032",337401],["5137",290000],["5336",278194],["5499",238000],["5362",204000],["6119",200000],["5163",159100],["6351",150000],["5194",130000],["5321",119500],["5132",100000],["5168",100000],["6130",100000],["5329",93000],["5222",75000],["5175",62833],["5364",59787],["5166",54000],["5167",43500],["5138",43000],["5162",42000],["5155",30000],["5151",29000],["5492",28000],["5136",25200],["5339",25100],["5223",25000],["5164",21100],["5221",20000],["5038",17000],["5161",10000],["5903",10000],["5179",9000],["5173",8000],["5212",7260],["5323",7000],["5192",1000]],"economic_expenditure_total_czk":36227214,"economic_financing":[["8115",10000000]],"economic_financing_total_czk":10000000,"economic_revenue":[["1211",5453144],["1121",2919785],["1122",2468000],["1356",2333040],["4222",2332591],["2111",2101559],["3121",2050000],["1111",1995953],["1511",1667844],["4116",486791],["1345",400000],["1113",385920],["4121",300000],["2324",203103],["1112",190317],["2132",146160],["4112",132100],["1342",110000],["1386",106379],["4111",65000],["1334",64400],["2112",53000],["1335",48900],["3111",45300],["1387",41692],["2133",40000],["2310",35000],["2131",34636],["1361",7000],["1341",6200],["2139",2000],["1381",900],["2141",500]],"economic_revenue_total_czk":26227214,"purpose_expenditure":[["2310",7340100],["2321",6402262],["5512",3512200],["6399",2700000],["3639",2669600],["6171",2407305],["6112",2053428],["3111",2010594],["3745",1074000],["2212",934996],["3722",852204],["1032",800000],["2411",614087],["3725",544726],["3421",347732],["3632",312000],["3631",276000],["3399",268023],["3635",200000],["4359",131070],["6320",124000],["2333",100000],["3314",77100],["6114",65000],["2141",64000],["6402",59787],["3419",45000],["3319",41000],["2143",32000],["3429",32000],["1014",30000],["4357",30000],["3543",20000],["6310",20000],["3525",10000],["5213",10000],["6221",10000],["2292",7000]],"purpose_expenditure_total_czk":36227214},"actual":{"economic_expenditure":[["6121",6681784.62],["5169",2809774.73],["5365",2467290],["5011",2419227],["5171",2124416.76],["5023",1488252],["5031",909420],["5331",900000],["6122",823366],["5154",819469.89],["5139",708917.7],["5021",506250],["5032",351935],["5156",325335.2],["5336",278193.24],["5499",259967],["5137",221599.13],["6130",204000],["5163",155709.6],["6351",150000],["5168",114759.55],["5321",108268],["5362",96340],["5329",92990],["5194",80310.13],["5222",70000],["5364",59786.9],["5166",54000],["5175",51785.5],["5162",47987.22],["5138",39302.67],["5167",35900],["5164",31981.2],["5155",27833],["5339",25100],["5223",25000],["5492",25000],["5909",21669.8],["5221",20000],["5151",18921],["5038",15630],["5161",11133],["5179",10398.72],["5019",7648.99],["5172",7628.1],["5323",6944],["5173",5466],["5192",5177.85],["5136",5068],["5212",5000],["5039",2585],["5132",1456],["5153",490]],"economic_expenditure_total_czk":25736468.5,"economic_financing":[["8115",-41737.3]],"economic_financing_total_czk":-41737.3,"economic_revenue":[["1211",5453143.76],["1121",2919784.22],["1122",2467290],["1356",2333039.34],["4222",2332591],["3121",2050000],["1111",1995952.43],["2111",1711617.29],["1511",1667843.34],["4116",486790.24],["1113",385919.44],["1345",374400],["4121",300000],["2324",193102.09],["1112",190316.86],["4112",132100],["2132",130680],["1342",106520],["1386",106378.25],["4111",65000],["1334",64354.18],["1335",48865.36],["3111",45300],["1387",41691.85],["2133",39938],["2112",38581],["2131",35274],["2310",35000],["2119",7623],["1361",6650],["1341",6173],["3113",4000],["2139",1440],["1381",847.15]],"economic_revenue_total_czk":25778205.8,"purpose_expenditure":[["2310",6394593.64],["6399",2563041],["6171",2402904.45],["5512",2270326.14],["3639",2060637.31],["6112",2053428],["3111",1962948.37],["3722",852203.38],["3745",709918.93],["1032",680716.9],["2411",614086.81],["3725",544725.13],["2321",504861.6],["2212",470093.76],["3421",347731.8],["3399",268022.85],["3631",159754.77],["4359",131070],["6320",123452],["3632",118079.21],["3314",77100],["2141",63990],["6402",59786.9],["3419",45000],["6114",44374.15],["2143",30600],["4357",30000],["1014",26667],["3429",25000],["3319",24462],["6409",21669.8],["3543",20000],["6310",18278.6],["3525",10000],["2292",6944]],"purpose_expenditure_total_czk":25736468.5}},"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."}}}}