{"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:00271853","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00271853","name":"Městys Mlázovice","short_name":"Mlázovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Jičín","municipality_code":573213},"amounts":{"revenue_approved":24950000,"revenue_adjusted":25515499.33,"revenue_actual":25515487.81,"expense_approved":25650000,"expense_adjusted":27232199.33,"expense_actual":27215654.36,"tax_revenue":12606549.31,"nontax_revenue":2298067.17,"capital_revenue":0,"transfer_revenue":10610871.33,"current_expense":17757443.86,"capital_expense":9458210.5,"budget_balance":-1700166.55,"cash_current":2219611.55,"cash_previous":3919778.1},"ratios":{"revenue_execution":0.99999955,"expense_execution":0.99939245,"balance_to_revenue":-0.06663273,"cash_to_expense":0.08155643,"cash_yoy":-0.43374051,"capital_expense_share":0.34752831,"transfer_revenue_share":0.41586002},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00271853/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00271853"},"seo":{"slug":"mlazovice","path":"/cz/municipalities/mlazovice/"},"population":{"value":558,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":24950000,"expenditure_czk":25650000,"financing_czk":700000,"balance_czk":-700000},{"stage":"revised","revenue_czk":25515499.33,"expenditure_czk":27232199.33,"financing_czk":1716700,"balance_czk":-1716700},{"stage":"actual","revenue_czk":25515487.81,"expenditure_czk":27215654.36,"financing_czk":1700166.55,"balance_czk":-1700166.55}],"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",7690001],["5336",7525370],["5171",2001965],["5169",1549593],["5011",1251231],["6123",847000],["5023",841476],["5365",698180],["5031",511118],["5331",420000],["5154",388625],["5156",278587],["5362",201855],["5139",196536],["5032",193864],["5021",159420],["5153",157970],["5163",151667],["5499",106696],["6122",80000],["5168",71960],["5222",59000],["5162",42071],["5194",31911],["5492",30000],["5151",28921],["5364",23059],["5137",12252],["5223",12000],["5192",11524],["5339",11060],["5221",9000],["5173",8864],["5122",8000],["5132",7976],["5179",7818],["5175",5535],["5038",5485],["5329",4288],["5157",2875],["5167",2750],["5161",1098],["5901",1000],["5136",399]],"economic_expenditure_total_czk":25650000,"economic_financing":[["8115",700000]],"economic_financing_total_czk":700000,"economic_revenue":[["4122",7525370],["1211",5224174],["1121",2657000],["1112",1949470],["1111",1874024],["2132",1035613],["1511",833016],["2111",814358],["1122",696780],["4213",630000],["1345",417134],["2131",393884],["1113",336008],["4112",131400],["2324",130813],["4116",86090],["1386",62000],["4111",31500],["1387",30000],["2310",24905],["1381",21500],["1341",15900],["1361",11000],["2119",8712],["2141",6079],["1334",2044],["2133",1089],["1356",137]],"economic_revenue_total_czk":24950000,"purpose_expenditure":[["4357",7575370],["3612",7073294],["3322",1642815],["6171",1354405],["6112",1132960],["3639",976971],["6399",889426],["2219",840658],["3725",706153],["5512",579593],["3745",545957],["3722",422203],["3111",386314],["2321",331727],["3631",235333],["1032",200000],["2212",108504],["3392",102950],["3412",63525],["3512",51241],["3429",50463],["3399",46144],["3632",39197],["3613",37080],["3314",34260],["6114",31500],["3511",28805],["2144",27702],["4329",24000],["6402",23059],["3421",21848],["6310",15868],["2142",15611],["4359",12000],["3319",11524],["3419",10000],["5212",1000],["3341",540]],"purpose_expenditure_total_czk":25650000},"revised":{"economic_expenditure":[["5336",9542677],["6121",8610606.01],["5169",1521341.99],["5011",1316533],["6123",847000],["5023",843812],["5365",699780],["5331",691294.33],["5031",519842],["5171",484647],["5154",372351],["5139",290053],["5032",198906],["5021",171104],["5163",165993],["5156",157291],["5153",134020],["5362",113664],["5499",102394],["5168",82170],["5137",49500],["5222",40000],["5162",39247],["5492",34500],["5151",30036],["5221",24000],["5364",23059],["5223",17000],["5132",16391],["5192",11524],["5339",11060],["5173",9440],["5122",8000],["5175",7921],["5179",7818],["5194",6781],["5152",6417],["5038",5635],["5329",4456],["5321",4200],["5167",2000],["5134",1419],["5019",1397],["5157",1160],["5136",1099],["5161",1055],["5901",1000],["6122",605]],"economic_expenditure_total_czk":27232199.33,"economic_financing":[["8115",1716700]],"economic_financing_total_czk":1716700,"economic_revenue":[["4122",9542677],["1211",5216563],["1121",2794363],["1111",1941536],["2132",1071374],["1511",821866],["1122",696780],["2111",669768],["4213",630000],["1345",416340],["2131",385084],["1113",369234],["4116",274294.33],["1112",182120],["4112",131400],["2324",128823],["1386",101802],["1387",39900],["2310",38780],["4111",32500],["1341",15600],["1361",9510],["2141",2793],["2133",1452],["1381",803],["1356",137]],"economic_revenue_total_czk":25515499.33,"purpose_expenditure":[["4357",9628977],["3612",7327211.01],["2219",1377440],["6171",1234424],["6112",1134975],["3639",1021876],["6399",796888],["3725",670974.99],["3111",647620.33],["3745",616231],["5512",528016],["2321",473607],["3722",451899],["3322",293424],["3631",227420],["2212",200245],["3429",74603],["3392",62032],["3632",44888],["3613",43838],["4329",39000],["3412",38833],["3512",38358],["3314",37832],["6114",32500],["1039",30000],["3421",29679],["6402",23059],["3511",19373],["3399",17808],["4359",17000],["3319",11524],["3419",10000],["2144",9711],["1032",6680],["6310",6137],["5311",4200],["2342",2646],["5212",1000],["3341",270]],"purpose_expenditure_total_czk":27232199.33},"actual":{"economic_expenditure":[["5336",9542677],["6121",8610605.5],["5169",1505927.82],["5011",1316533],["6123",847000],["5023",843812],["5365",699780],["5331",691294.33],["5031",519842],["5171",484645.04],["5154",372343.36],["5139",289961.87],["5032",198906],["5021",171104],["5163",165973.7],["5156",157289.85],["5153",134017.24],["5362",113663.47],["5499",102394],["5168",82169.57],["5137",49499.7],["5222",40000],["5162",39246.98],["5492",34500],["5151",30035.5],["5221",24000],["5364",23058.8],["5223",17000],["5132",16390.8],["5192",11523.19],["5339",11060],["5173",9438],["5122",8000],["5175",7921],["5179",7818],["5194",6781],["5152",6416.8],["5038",5635],["5329",4456],["5321",4200],["5167",2000],["5134",1418.64],["5019",1397],["5157",1159.2],["5136",1099],["5161",1055],["6122",605]],"economic_expenditure_total_czk":27215654.36,"economic_financing":[["8115",1700166.55]],"economic_financing_total_czk":1700166.55,"economic_revenue":[["4122",9542677],["1211",5216562.19],["1121",2794362.94],["1111",1941535.38],["2132",1071372.64],["1511",821865.7],["1122",696780],["2111",669764.58],["4213",630000],["1345",416340],["2131",385084],["1113",369233.09],["4116",274294.33],["1112",182119.57],["4112",131400],["2324",128821.83],["1386",101801.9],["1387",39899.41],["2310",38780],["4111",32500],["1341",15600],["1361",9510],["2141",2792.12],["2133",1452],["1381",802.26],["1356",136.87]],"economic_revenue_total_czk":25515487.81,"purpose_expenditure":[["4357",9628977],["3612",7327179.94],["2219",1377438.75],["6171",1234420.7],["6112",1134975],["3639",1021874.99],["6399",796887.47],["3725",670971.21],["3111",647620.33],["3745",616229.13],["5512",528012],["2321",473605.86],["3722",451899],["3322",293413.68],["3631",227419.96],["2212",200244.5],["3429",74598.23],["3392",62030.96],["3632",44885.2],["3613",43838],["4329",39000],["3412",38833],["3512",38353.3],["3314",37832],["1039",30000],["3421",29679],["6402",23058.8],["3511",19372.05],["3399",17808],["6114",17033],["4359",17000],["3319",11523.19],["3419",10000],["2144",9709.15],["1032",6679.2],["6310",6136.7],["5311",4200],["2342",2645.06],["3341",270]],"purpose_expenditure_total_czk":27215654.36}},"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."}}}}