{"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:00276961","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00276961","name":"Obec Makov","short_name":"Makov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Svitavy","municipality_code":578363},"amounts":{"revenue_approved":7768200,"revenue_adjusted":8795440.54,"revenue_actual":10072283.89,"expense_approved":7406000,"expense_adjusted":12824462.52,"expense_actual":9793678.9,"tax_revenue":8488884.44,"nontax_revenue":608018.91,"capital_revenue":10640,"transfer_revenue":964740.54,"current_expense":7103358.9,"capital_expense":2690320,"budget_balance":278604.99,"cash_current":8229171.68,"cash_previous":7950566.69},"ratios":{"revenue_execution":1.14517105,"expense_execution":0.76367168,"balance_to_revenue":0.02766056,"cash_to_expense":0.84025337,"cash_yoy":0.03504215,"capital_expense_share":0.27469963,"transfer_revenue_share":0.09578171},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00276961/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00276961"},"seo":{"slug":"makov","path":"/cz/municipalities/makov/"},"population":{"value":347,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":7768200,"expenditure_czk":7406000,"financing_czk":-362200,"balance_czk":362200},{"stage":"revised","revenue_czk":8795440.54,"expenditure_czk":12824462.52,"financing_czk":4029021.98,"balance_czk":-4029021.98},{"stage":"actual","revenue_czk":10072283.89,"expenditure_czk":9793678.9,"financing_czk":-278604.99,"balance_czk":278604.99}],"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",3050000],["5169",822000],["5011",710000],["5023",510000],["5331",496000],["5171",413000],["5139",180000],["5155",125000],["5154",120000],["5031",100000],["5329",100000],["6119",100000],["5032",86000],["5213",78000],["5164",65000],["5166",50000],["5168",50000],["5156",45000],["5194",40000],["5222",40000],["5163",38000],["5151",36000],["5492",30000],["5137",25000],["5173",16000],["5162",15000],["5321",15000],["5136",11500],["5903",10000],["5339",7500],["5167",7000],["5132",5000],["5161",3000],["5175",3000],["5038",2000],["5138",1000],["5362",1000]],"economic_expenditure_total_czk":7406000,"economic_financing":[["8115",-362200]],"economic_financing_total_czk":-362200,"economic_revenue":[["1211",3300000],["1121",1600000],["1111",1220000],["1511",450000],["1345",269600],["1113",219000],["1112",140000],["2321",99000],["2131",89000],["2111",88800],["2132",82800],["4112",80500],["2324",60000],["1381",35000],["2141",20000],["2142",9000],["2133",3000],["1361",2500]],"economic_revenue_total_czk":7768200,"purpose_expenditure":[["3639",1670000],["2321",1300000],["6171",859000],["3745",765000],["6112",572000],["3113",509000],["2212",430000],["3722",351000],["3631",130000],["5512",119000],["3612",115000],["3635",100000],["3399",85000],["2141",78000],["3111",57000],["3419",40000],["3900",40000],["3723",30000],["6320",30000],["3429",20000],["3314",16000],["3412",15000],["3613",15000],["3632",12000],["2310",10000],["3341",10000],["5213",10000],["6310",8000],["3392",5000],["3421",5000]],"purpose_expenditure_total_czk":7406000},"revised":{"economic_expenditure":[["6121",5561083],["5169",1027779.72],["5171",1008835],["5023",725188],["5011",710000],["5331",681000],["5154",543500],["5336",519240.54],["5139",317201],["5137",199592],["5031",175000],["5365",143220],["5155",135000],["5213",120000],["5166",100000],["5329",100000],["6119",100000],["5032",86000],["5222",66000],["5164",65000],["5168",50000],["5156",45000],["5363",42500],["5194",40000],["5163",38000],["5151",37200],["5492",32000],["5364",23918.26],["5167",18000],["5173",16000],["5162",15000],["5321",15000],["5021",14252],["5136",11500],["5175",10487],["5903",10000],["5339",7500],["5132",5000],["5161",3000],["5038",2000],["5019",1843],["5138",1000],["5362",1000],["5039",623]],"economic_expenditure_total_czk":12824462.52,"economic_financing":[["8115",4029021.98]],"economic_financing_total_czk":4029021.98,"economic_revenue":[["1211",3300000],["1121",1600000],["1111",1220000],["4116",851740.54],["1511",450000],["1345",269600],["1113",219000],["2321",194500],["1112",140000],["2131",89000],["2111",88800],["2132",82800],["4112",80500],["2324",60000],["1386",55000],["1381",35000],["1387",25000],["2141",20000],["2142",9000],["2133",3000],["1361",2500]],"economic_revenue_total_czk":8795440.54,"purpose_expenditure":[["2141",2379592],["6171",1714418],["3639",1670000],["3113",1352440.54],["2321",1300000],["6112",862188],["3745",815000],["3111",792000],["2212",430000],["3722",395000],["6399",143220],["3631",130000],["5512",119000],["3612",115000],["3635",100000],["3399",85000],["3900",66000],["3749",42500],["3412",41779.72],["3419",40000],["3723",40000],["6320",30000],["6114",24406],["6402",23918.26],["3429",20000],["3314",16000],["3613",15000],["3632",14000],["2310",10000],["3341",10000],["5213",10000],["6310",8000],["3392",5000],["3421",5000]],"purpose_expenditure_total_czk":12824462.52},"actual":{"economic_expenditure":[["6121",2637286],["5169",1448619.32],["5171",1035961.31],["5023",687678],["5331",681000],["5154",564301],["5336",519240.54],["5137",419227.96],["5021",300743],["5139",155066.35],["5365",143220],["5031",142891],["5155",120818.28],["5213",120000],["5166",90603],["5011",83330],["5032",70409],["5222",66000],["5168",64355.3],["5164",59000],["6349",47134],["5363",42500],["5492",35755],["5163",32099],["5162",25163.96],["5364",23918.26],["5151",23577],["5194",20718],["5329",16850],["5179",15392],["5175",14786],["5167",13548.9],["5362",12300],["5136",11152.26],["5321",10363],["5173",9736],["5156",9336.86],["6130",5900],["5339",5576],["5161",3245.6],["5019",1843],["5038",1081],["5909",1052],["5039",623],["5133",278]],"economic_expenditure_total_czk":9793678.9,"economic_financing":[["8115",-278615.99],["8901",11]],"economic_financing_total_czk":-278604.99,"economic_revenue":[["1211",3502288.96],["1121",1879421.44],["1111",1299181.96],["1511",949039],["4116",851740.54],["1113",248046.34],["1345",244983],["2324",156680.24],["1122",143220],["2131",137545],["1112",122430.21],["2321",95500],["2111",89240.03],["2132",83800],["4112",80500],["1386",68451.39],["4111",32500],["1387",26831.3],["2212",22500],["2141",22303.64],["3111",10640],["1341",2525],["1361",1900],["1381",516.88],["2133",450],["1334",48.96]],"economic_revenue_total_czk":10072283.89,"purpose_expenditure":[["2141",2379592],["6171",1584298.53],["3113",1352297.54],["6112",859764],["3745",799292.82],["3111",791266.93],["3639",664474],["3722",394834.86],["6399",143220],["3612",104406],["2212",98789.37],["5512",91934.82],["3631",85357.2],["3399",69997.35],["3900",66000],["3749",42500],["3419",40000],["3723",36303],["3412",28979.72],["3635",26341],["6320",25671],["6114",24406],["6402",23918.26],["3429",19000],["3632",12954],["3314",12772.5],["6310",6428],["3341",4000],["2310",3550],["6409",1052],["5213",278]],"purpose_expenditure_total_czk":9793678.9}},"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."}}}}