{"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:00277002","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00277002","name":"Obec Mladějov na Moravě","short_name":"Mladějov na Moravě","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Svitavy","municipality_code":578401},"amounts":{"revenue_approved":10525000,"revenue_adjusted":13942480,"revenue_actual":13278892.97,"expense_approved":14985000,"expense_adjusted":17576510,"expense_actual":13180059.19,"tax_revenue":10162090.67,"nontax_revenue":889168.44,"capital_revenue":7550,"transfer_revenue":2220083.86,"current_expense":8010939.76,"capital_expense":5169119.43,"budget_balance":98833.78,"cash_current":9733204.36,"cash_previous":9634370.58},"ratios":{"revenue_execution":0.95240538,"expense_execution":0.74986782,"balance_to_revenue":0.00744292,"cash_to_expense":0.73847956,"cash_yoy":0.01025846,"capital_expense_share":0.39219243,"transfer_revenue_share":0.16718893},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00277002/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00277002"},"seo":{"slug":"mladejov-na-morave","path":"/cz/municipalities/mladejov-na-morave/"},"population":{"value":454,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":10525000,"expenditure_czk":14985000,"financing_czk":4460000,"balance_czk":-4460000},{"stage":"revised","revenue_czk":13942480,"expenditure_czk":17576510,"financing_czk":3634030,"balance_czk":-3634030},{"stage":"actual","revenue_czk":13278892.97,"expenditure_czk":13180059.19,"financing_czk":-98833.78,"balance_czk":98833.78}],"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",5865000],["5171",1582000],["5011",1445000],["5169",1292000],["5023",840000],["5031",621000],["6130",500000],["5137",412000],["5153",325000],["5331",315000],["5139",279000],["5154",276000],["5032",219000],["5156",145000],["5168",102000],["5222",95000],["5499",90000],["5021",66000],["5163",65000],["5194",65000],["5162",35000],["5339",35000],["5167",30000],["5903",30000],["5151",27000],["5138",25000],["5164",25000],["5166",20000],["5038",17000],["5173",17000],["5134",16000],["5192",13000],["5329",12000],["5132",10000],["5175",10000],["5221",10000],["5492",10000],["5321",9000],["5364",8000],["5019",7000],["5131",5000],["5136",5000],["5179",5000],["5039",3000],["5161",2000]],"economic_expenditure_total_czk":14985000,"economic_financing":[["8117",3000000],["8115",1460000]],"economic_financing_total_czk":4460000,"economic_revenue":[["1211",4400000],["1121",2200000],["1111",1500000],["3111",660000],["1511",480000],["1113",290000],["2132",276000],["1345",220000],["4112",110000],["1112",90000],["2324",60000],["2111",54000],["1386",50000],["2131",40000],["1387",25000],["1381",20000],["2141",18000],["4121",12000],["1341",7000],["2112",6500],["1361",5000],["2329",1500]],"economic_revenue_total_czk":10525000,"purpose_expenditure":[["3639",4950000],["3745",1720000],["6171",1460000],["6112",1215000],["2219",1200000],["5512",785000],["3722",500000],["3392",455000],["2212",450000],["3631",385000],["3111",315000],["3322",250000],["3612",240000],["3412",165000],["3723",160000],["3399",130000],["2221",65000],["3721",60000],["3319",55000],["2310",50000],["2321",50000],["3419",50000],["3421",50000],["1032",40000],["3314",40000],["3632",30000],["4351",30000],["5213",30000],["3341",15000],["3599",10000],["4359",10000],["6402",8000],["6310",7000],["3349",5000]],"purpose_expenditure_total_czk":14985000},"revised":{"economic_expenditure":[["6121",7540000],["5171",1858680],["5011",1532000],["5169",1331000],["5023",840000],["5031",634000],["6130",500000],["5137",478500],["5331",315000],["5153",310000],["5154",309000],["5139",297000],["5336",281430],["5032",222000],["5168",124000],["5156",120000],["5194",116000],["5222",101000],["5499",79000],["5021",78000],["5163",76000],["5151",53000],["5339",40000],["5162",35500],["5167",30000],["5903",30000],["5138",25000],["5164",25000],["5166",20000],["5173",17500],["5134",16000],["5038",14000],["5192",13000],["5175",12000],["5329",12000],["5132",10000],["5221",10000],["5492",10000],["5136",9000],["5321",9000],["5364",8000],["5019",7000],["5365",6300],["5131",5000],["5179",5000],["5133",4600],["5039",3000],["5029",2000],["5161",2000]],"economic_expenditure_total_czk":17576510,"economic_financing":[["8117",3000000],["8115",634030]],"economic_financing_total_czk":3634030,"economic_revenue":[["1211",4540000],["1121",2430000],["1111",1680000],["4222",1250000],["1511",670000],["3111",660000],["4116",385610],["4113",341610],["1113",320000],["2132",281000],["2141",253000],["1345",220000],["1112",160000],["2324",123000],["4112",110000],["2321",103000],["1386",89000],["2111",82000],["4213",78360],["2131",40000],["1387",35000],["4111",32500],["2112",13500],["4121",12000],["4129",10000],["1341",7000],["1122",6300],["1361",5000],["2119",2000],["2329",1500],["1381",1000],["1335",100]],"economic_revenue_total_czk":13942480,"purpose_expenditure":[["3639",6220000],["3745",1920000],["6171",1556000],["2219",1555000],["6112",1215000],["5512",788600],["3111",661430],["3722",530000],["3392",476500],["2212",450000],["3631",390000],["3322",354180],["3612",251000],["3399",184000],["3723",168000],["3412",162000],["3421",88000],["3319",71000],["3721",60000],["2221",54000],["2310",50000],["3419",50000],["2321",49000],["3314",45000],["1032",40000],["4351",35000],["6114",32500],["3632",30000],["5213",30000],["3341",14000],["3599",10000],["4359",10000],["6402",8000],["6310",7000],["6399",6300],["3349",5000]],"purpose_expenditure_total_czk":17576510},"actual":{"economic_expenditure":[["6121",5169119.43],["5011",1532688],["5169",1196309.38],["5171",1029393.1],["5023",789231],["5031",555869],["5137",345475.79],["5154",317832.1],["5331",315000],["5336",281430.86],["5153",277844.7],["5139",237885.57],["5032",212717],["5168",124233.83],["5194",116384],["5222",101000],["5156",98854.99],["5021",75877],["5163",67209.6],["5499",59018.5],["5151",45455],["5339",39540],["5162",37113.4],["5138",18308],["5329",11350],["5166",11253],["5221",10000],["5038",9567],["5167",9051],["5164",8852],["5175",8716],["5364",8679],["5134",8136],["5136",7577],["5132",7046],["5365",6300],["5173",5085],["5492",5000],["5131",4330],["5133",3925],["5179",3756.94],["5321",3000],["5019",2668],["5161",1074],["5039",903]],"economic_expenditure_total_czk":13180059.19,"economic_financing":[["8115",-8062803.78],["8117",8000000],["8901",-36030]],"economic_financing_total_czk":-98833.78,"economic_revenue":[["1211",4539753.23],["1121",2430637.05],["1111",1679280.89],["4222",1250000],["1511",672133.94],["4116",385611.86],["4113",341615],["1113",321274.7],["2132",278680],["2141",253291.7],["1345",218066],["1112",158434.93],["2324",122562],["4112",110000],["2321",103000],["1386",88557.33],["2111",79809.74],["4213",78357],["2131",37870],["1387",34707.38],["4111",32500],["4121",12000],["2112",11955],["4129",10000],["3111",7550],["1341",6900],["1122",6300],["1361",5250],["2119",2000],["1381",705.83],["1335",89.39]],"economic_revenue_total_czk":13278892.97,"purpose_expenditure":[["3639",3595321.4],["3745",1910174.02],["2219",1547398],["6171",1478998.76],["6112",1057538],["3111",632978.86],["3722",518793.74],["3392",409958.84],["3631",302406.12],["3322",219736],["3612",188377.2],["5512",184548.99],["3399",178888],["3723",168047.61],["3412",116921.62],["2212",99518],["3421",80846.4],["3319",65656.7],["3721",56499],["2221",54000],["3419",50000],["2321",49444.9],["3314",43246.1],["6114",38318.9],["4351",35000],["3632",31165.93],["1032",21731],["3599",10000],["4359",10000],["6402",8679],["6399",6300],["3341",4835.5],["6310",4730.6]],"purpose_expenditure_total_czk":13180059.19}},"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."}}}}