{"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:00278149","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00278149","name":"Městys Mladé Buky","short_name":"Mladé Buky","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Trutnov","municipality_code":579548},"amounts":{"revenue_approved":71055336,"revenue_adjusted":70980856.41,"revenue_actual":71479460.3,"expense_approved":83979201,"expense_adjusted":86725890.24,"expense_actual":64859216.92,"tax_revenue":52610725.18,"nontax_revenue":6365432.73,"capital_revenue":0,"transfer_revenue":12503302.39,"current_expense":51628294.61,"capital_expense":13230922.31,"budget_balance":6620243.38,"cash_current":37426498.06,"cash_previous":32138738.76},"ratios":{"revenue_execution":1.00702448,"expense_execution":0.74786453,"balance_to_revenue":0.09261742,"cash_to_expense":0.57704209,"cash_yoy":0.16452915,"capital_expense_share":0.20399448,"transfer_revenue_share":0.17492161},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00278149/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00278149"},"seo":{"slug":"mlade-buky","path":"/cz/municipalities/mlade-buky/"},"population":{"value":2290,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":71055336,"expenditure_czk":83979201,"financing_czk":12923865,"balance_czk":-12923865},{"stage":"revised","revenue_czk":70980856.41,"expenditure_czk":86725890.24,"financing_czk":15745033.83,"balance_czk":-15745033.83},{"stage":"actual","revenue_czk":71479460.3,"expenditure_czk":64859216.92,"financing_czk":-6620243.38,"balance_czk":6620243.38}],"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",21000000],["5171",17655001],["5169",13790500],["5011",5500000],["5331",4800000],["5154",1950000],["5021",1727000],["5139",1674000],["5031",1654000],["6130",1604200],["5362",1315000],["5023",1120000],["5222",947000],["6122",800000],["5152",730000],["5032",729000],["5168",626000],["5223",530000],["5137",510000],["5365",500000],["5163",458000],["5339",441000],["5156",410000],["5499",405000],["5175",400000],["5136",321000],["5321",255000],["5138",210000],["5194",200000],["5329",200000],["5162",188000],["5134",180000],["5019",165000],["5179",165000],["5151",104500],["5166",100000],["5909",100000],["5167",81000],["5042",80000],["5141",80000],["5164",55000],["5229",45000],["5038",30000],["5161",30000],["5039",27000],["5041",20000],["5903",20000],["5165",10000],["5212",10000],["5492",10000],["5131",7000],["5133",5000],["5173",5000]],"economic_expenditure_total_czk":83979201,"economic_financing":[["8115",14223865],["8124",-1300000]],"economic_financing_total_czk":12923865,"economic_revenue":[["1211",23000000],["1121",11700000],["1111",8300000],["4213",6026200],["4113",5837936],["2111",4188000],["1511",2300000],["2132",1510000],["3111",1500000],["1113",1400000],["1345",1300000],["4112",836200],["1112",700000],["2324",560000],["1122",500000],["1342",500000],["1386",300000],["1387",200000],["2131",125000],["1381",100000],["1341",68000],["1361",50000],["4111",32000],["2119",10000],["2112",7000],["2133",5000]],"economic_revenue_total_czk":71055336,"purpose_expenditure":[["2212",13810000],["6171",12744200],["3631",9200000],["2219",7550000],["3639",4932000],["3119",4800000],["3722",2940000],["3612",2825000],["3632",2659001],["3113",2300000],["6399",1800000],["3412",1668000],["3745",1650000],["1032",1540000],["3319",1517000],["1037",1270500],["5512",1235000],["6112",1220000],["3699",1000000],["3419",800000],["2143",715000],["3421",550000],["3314",503500],["3111",500000],["3326",500000],["3330",500000],["1036",450000],["3726",418000],["4351",400000],["3635",300000],["3725",300000],["5311",230000],["2221",200000],["6320",200000],["3744",150000],["6310",140000],["3399",130000],["3900",85000],["6114",52000],["3743",50000],["3429",30000],["4341",30000],["4357",30000],["5213",20000],["3341",18000],["3525",12000],["1019",5000]],"purpose_expenditure_total_czk":83979201},"revised":{"economic_expenditure":[["6121",22400000],["5171",16660631],["5169",14540500],["5011",5500000],["5331",4800000],["5021",2012200],["5154",1950000],["5139",1665020.04],["5031",1654000],["6130",1604200],["5362",1315000],["5023",1120000],["5336",1108035.24],["5222",947000],["6122",850000],["5152",730000],["5032",729000],["5168",627301.96],["5137",604370],["5223",555000],["5365",500000],["5163",458000],["5339",441000],["5156",410000],["5499",405000],["5175",402478],["5136",321000],["5321",255000],["5138",210000],["5194",200000],["5329",200000],["5162",188000],["5134",180000],["5019",165000],["5179",165000],["5151",104500],["5166",100000],["5909",100000],["5167",81000],["5042",80000],["5141",80000],["5164",55000],["5229",45000],["5364",33654],["5038",30000],["5161",30000],["5039",27000],["5041",20000],["5903",20000],["5165",10000],["5212",10000],["5492",10000],["5131",7000],["5133",5000],["5173",5000]],"economic_expenditure_total_czk":86725890.24,"economic_financing":[["8115",17095033.83],["8124",-1350000]],"economic_financing_total_czk":15745033.83,"economic_revenue":[["1211",23000000],["1121",11700000],["1111",8300000],["4113",5650331.17],["2111",4358000],["4213",3400450],["4116",2508087.24],["1511",2300000],["2132",1510000],["3111",1500000],["1113",1400000],["1345",1300000],["4112",836200],["1112",700000],["2324",560000],["1122",500000],["1342",500000],["1386",300000],["1387",200000],["2131",125000],["1381",100000],["1341",68000],["4111",59134],["1361",50000],["2229",33654],["2119",10000],["2112",7000],["2133",5000]],"economic_revenue_total_czk":70980856.41,"purpose_expenditure":[["2212",13810000],["6171",12744200],["3631",9200000],["3412",8668000],["3639",4932000],["3119",4800000],["3113",3408035.24],["3722",2940000],["3612",2825000],["3632",2659001],["6399",1800000],["3745",1650000],["1032",1540000],["3319",1517000],["3699",1500000],["1037",1270500],["5512",1235000],["6112",1220000],["3419",800000],["3635",800000],["3111",750000],["2143",715000],["3726",618000],["3421",550000],["3314",503500],["3326",500000],["3330",500000],["1036",450000],["4351",400000],["2411",380000],["2219",300000],["3725",300000],["5311",230000],["2221",200000],["6320",200000],["3744",150000],["6310",140000],["3399",130000],["3900",85000],["4341",55000],["6114",52000],["3743",50000],["6402",33654],["3429",30000],["4357",30000],["5213",20000],["3341",18000],["3525",12000],["1019",5000]],"purpose_expenditure_total_czk":86725890.24},"actual":{"economic_expenditure":[["5171",14286749.63],["6121",10492373.31],["5169",10284130.52],["5011",5109671],["5331",4800000],["5021",1793653.1],["5031",1666817],["6130",1604121.5],["5154",1495855.17],["5139",1472211.86],["5023",1083145],["6122",989227.5],["5336",929354.59],["5365",922700],["5137",812825.71],["5222",785870],["5032",702585],["5152",653358.37],["5168",562729.89],["5362",545449],["5499",454970.9],["5163",402347.68],["5175",379718.44],["5339",260550],["5321",223838],["5179",222886.37],["5162",203558.6],["5156",191697.52],["5194",178241],["6111",145200],["5164",142639.42],["5329",134140],["5136",123856.6],["5151",114459],["5134",72569.03],["5042",72454.8],["5223",63694],["5909",60560],["5166",55418],["5492",50000],["5019",49599],["5167",46362.11],["5141",35823.92],["5364",33654],["5038",27034],["5138",22175],["5161",19762.7],["5142",18189.31],["5041",13864.06],["5039",12387],["5132",10528.31],["5133",6279],["5212",5000],["5165",4961],["5363",4000],["5189",3000],["5131",970]],"economic_expenditure_total_czk":64859216.92,"economic_financing":[["8115",-5287759.3],["8124",-1333820.08],["8901",1336]],"economic_financing_total_czk":-6620243.38,"economic_revenue":[["1211",22854335.05],["1121",12234012.28],["1111",8504204.27],["4113",5650331.17],["2111",3745777.9],["4213",3368201.53],["1511",3134517.86],["4116",2589435.69],["2132",1628433.28],["1113",1617271.56],["1345",1222007.5],["1122",921900],["4112",836200],["1112",797486.69],["1342",571969],["2324",524460.97],["1386",445744.94],["2131",283565.91],["1387",174694.04],["2229",81759],["1361",66225.09],["1341",59922],["4111",59134],["2211",30000],["2310",22710.56],["2112",21846],["2141",12523.11],["2133",9000],["2119",4420],["1381",3569.38],["1334",2315.52],["2328",936],["1349",500],["1343",50]],"economic_revenue_total_czk":71479460.3,"purpose_expenditure":[["2212",12687935.22],["6171",10504423.81],["3631",6776709.5],["3119",4800000],["3639",4547183.35],["3113",3184633.97],["3722",2860120.51],["3632",2333567.32],["1032",1466249.2],["6399",1458339],["3745",1350439.25],["3699",1291070],["3319",1247358.98],["5512",1231649.78],["6112",1187553.65],["3612",972804.12],["3412",891434.41],["3419",713000],["3111",665810.17],["2143",544236.75],["3726",506506.68],["3314",424223.99],["1036",414736.34],["2411",360306.06],["1037",327550],["4351",228000],["3725",218564],["5311",201421],["3635",195985],["2221",180967.6],["2219",171017.55],["6320",168376],["3744",150000],["3421",119036],["3399",113843],["6310",83899.95],["3900",74685.5],["4341",53694],["6114",51015.96],["6402",33654],["3429",20000],["3341",17215.3],["3525",10000],["4357",10000],["1019",5000],["3326",5000]],"purpose_expenditure_total_czk":64859216.92}},"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."}}}}