{"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:00279234","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00279234","name":"Městys Mladkov","short_name":"Mladkov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Ústí nad Orlicí","municipality_code":580651},"amounts":{"revenue_approved":15654800,"revenue_adjusted":21109265.64,"revenue_actual":22446774.85,"expense_approved":15654800,"expense_adjusted":22736828,"expense_actual":21351117.38,"tax_revenue":14500008.06,"nontax_revenue":5649906.79,"capital_revenue":888500,"transfer_revenue":1408360,"current_expense":15332682.51,"capital_expense":6018434.87,"budget_balance":1095657.47,"cash_current":8127978.29,"cash_previous":6999554.52},"ratios":{"revenue_execution":1.06336124,"expense_execution":0.93905436,"balance_to_revenue":0.04881135,"cash_to_expense":0.38068164,"cash_yoy":0.16121366,"capital_expense_share":0.28187915,"transfer_revenue_share":0.0627422},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00279234/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00279234"},"seo":{"slug":"mladkov","path":"/cz/municipalities/mladkov/"},"population":{"value":555,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":15654800,"expenditure_czk":15654800,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":21109265.64,"expenditure_czk":22736828,"financing_czk":1627562.36,"balance_czk":-1627562.36},{"stage":"actual","revenue_czk":22446774.85,"expenditure_czk":21351117.38,"financing_czk":-1095657.47,"balance_czk":1095657.47}],"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",4530800],["5011",1700000],["5171",1670000],["5154",1380000],["5169",1320000],["5023",900000],["5331",750000],["5139",610000],["5031",550000],["5365",300000],["5156",250000],["5032",240000],["5021",210000],["5137",165000],["5155",150000],["5163",120000],["5162",117000],["5178",100000],["5362",100000],["5151",90000],["5329",70000],["5499",60000],["6122",50000],["5134",35000],["5168",30000],["5175",30000],["5903",30000],["5194",20000],["6349",15000],["5038",10000],["5161",10000],["5222",10000],["5321",10000],["5138",7000],["5019",5000],["5136",5000],["5167",5000]],"economic_expenditure_total_czk":15654800,"economic_revenue":[["1211",5638500],["1121",2871600],["1111",2100300],["2111",1077000],["1511",900000],["2132",765000],["3111",600000],["1345",450000],["1113",363200],["1122",300000],["1112",172200],["2324",130000],["4112",130000],["2141",100000],["1342",15000],["1341",13000],["1361",10000],["1381",10000],["2131",5000],["2112",4000]],"economic_revenue_total_czk":15654800,"purpose_expenditure":[["6171",3656000],["3613",1953800],["3113",1270000],["3745",1255000],["2321",1254000],["6112",1140000],["2212",950000],["5512",842000],["3722",732000],["3392",505000],["3612",500000],["3326",410000],["6399",390000],["3631",257000],["6320",100000],["3399",75000],["2141",65000],["3632",57000],["1031",50000],["3319",40000],["3429",40000],["3639",35000],["5213",30000],["2115",20000],["6310",20000],["3314",8000]],"purpose_expenditure_total_czk":15654800,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",7188600],["5169",2460172],["5011",2050000],["5154",1711200],["5365",1086670],["5171",1075000],["5023",1000000],["5139",876000],["5331",750000],["5031",665000],["5137",629000],["5336",567188],["5362",382800],["5021",379500],["5155",330000],["5156",290000],["5032",265000],["5162",117000],["5163",115000],["5151",90000],["5329",80000],["5499",70000],["5178",60000],["6123",60000],["5194",50000],["6122",50000],["5364",42897],["5168",40000],["5134",35000],["5175",33000],["6127",32000],["5903",30000],["6130",15000],["6349",15000],["5161",11000],["5038",10000],["5222",10000],["5229",10000],["5321",10000],["5019",9000],["5363",8660],["5138",7000],["5179",6141],["5136",5000],["5167",5000],["5039",3000],["5173",1000]],"economic_expenditure_total_czk":22736828,"economic_financing":[["8115",1627562.36]],"economic_financing_total_czk":1627562.36,"economic_revenue":[["1211",5638500],["1121",2871600],["2111",2220920],["1111",2100300],["1122",1076670],["2226",1051084.88],["1511",900000],["2324",876750],["2132",865000],["3111",850000],["4116",602360],["1345",450000],["4222",450000],["1113",363200],["1112",172200],["2321",157302.76],["4122",151000],["4112",130000],["4111",65000],["2141",25000],["1334",15000],["1342",15000],["1341",13000],["2322",11200],["1361",10000],["1381",10000],["4129",10000],["2131",5000],["2112",2000],["1387",889],["1386",189],["1382",100]],"economic_revenue_total_czk":21109265.64,"purpose_expenditure":[["6171",4636601],["3613",3388800],["3113",2489988],["3745",2162172],["6399",1436670],["6112",1270000],["2212",1080000],["2321",1054000],["3722",975000],["5512",905700],["3612",680000],["3392",505000],["3326",435000],["2115",360000],["1031",315000],["3631",257000],["3639",163000],["3399",150000],["6320",105000],["2141",75000],["6114",66000],["3632",54000],["6402",42897],["3429",42000],["3319",40000],["5213",30000],["6310",10000],["3314",8000]],"purpose_expenditure_total_czk":22736828},"actual":{"economic_expenditure":[["6121",5899334.87],["5169",2482208.23],["5011",2084510],["5154",1562555.47],["5171",1299735.62],["5365",1086670],["5023",981812],["5139",800574.7],["5331",750000],["5031",695522],["5137",598320.56],["5336",567188],["5362",381440],["5021",367383],["5155",331306.25],["5156",309475],["5032",275078],["5162",113409.69],["5163",113306.8],["5151",93084],["5499",68500],["6123",60000],["5178",58564],["5329",56697],["5194",48605],["5364",42897],["5168",38163.4],["6127",32000],["5175",24409],["5134",20367],["6130",14600],["5321",12862.79],["6349",12500],["5019",10366],["5229",10000],["5363",8660],["5038",8406],["5161",7898],["5138",7600],["5179",6141],["5167",3151],["5039",2979],["5136",1472],["5173",1365]],"economic_expenditure_total_czk":21351117.38,"economic_financing":[["8117",4000000],["8118",-4000000],["8115",-1115754.77],["8901",20097.3]],"economic_financing_total_czk":-1095657.47,"economic_revenue":[["1211",5569465.45],["1121",2981003.45],["2111",2397197.34],["1111",2067430.6],["1511",1488329.17],["1122",1076670],["2226",1051084.88],["2132",994219],["2324",924297.63],["3111",888500],["4116",602360],["4222",450000],["1345",447166],["1113",394103.53],["1112",194326],["2321",157302.76],["4122",151000],["4112",130000],["1386",108613.19],["2131",87823],["4111",65000],["1334",60000],["1342",50030],["1387",42567.29],["2141",26782.18],["1341",15800],["2322",11200],["4129",10000],["1361",3630],["1381",872.12],["1382",1.26]],"economic_revenue_total_czk":22446774.85,"purpose_expenditure":[["6171",4584693.48],["3613",3384889.93],["3113",2485908.76],["3745",2159576.99],["6399",1435310],["6112",1262323],["3722",931933.95],["2212",825624.07],["2321",711461.5],["3612",669168.63],["5512",548306.2],["3392",449830],["3326",423449],["2115",341800],["1031",310982],["3631",191785.62],["3639",162363.8],["3399",143520],["6320",103482],["2141",69197],["6114",56745],["6402",42897],["3429",41205.65],["6310",9824.8],["3632",2839],["3314",2000]],"purpose_expenditure_total_czk":21351117.38}},"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."}}}}