{"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:47934701","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"47934701","name":"Obec Mrlínek","short_name":"Mrlínek","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Kroměříž","municipality_code":553905},"amounts":{"revenue_approved":5825400,"revenue_adjusted":7331100,"revenue_actual":7315878.69,"expense_approved":10254000,"expense_adjusted":14825000,"expense_actual":11987246.1,"tax_revenue":5884800.69,"nontax_revenue":378226,"capital_revenue":5400,"transfer_revenue":1047452,"current_expense":3338476.12,"capital_expense":8648769.98,"budget_balance":-4671367.41,"cash_current":6819799.92,"cash_previous":11491167.33},"ratios":{"revenue_execution":0.99792373,"expense_execution":0.80858321,"balance_to_revenue":-0.63852445,"cash_to_expense":0.56892132,"cash_yoy":-0.40651809,"capital_expense_share":0.72149766,"transfer_revenue_share":0.14317515},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/47934701/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/47934701"},"seo":{"slug":"mrlinek","path":"/cz/municipalities/mrlinek/"},"population":{"value":272,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5825400,"expenditure_czk":10254000,"financing_czk":4428600,"balance_czk":-4428600},{"stage":"revised","revenue_czk":7331100,"expenditure_czk":14825000,"financing_czk":7493900,"balance_czk":-7493900},{"stage":"actual","revenue_czk":7315878.69,"expenditure_czk":11987246.1,"financing_czk":4671367.41,"balance_czk":-4671367.41}],"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",5430000],["5169",996200],["6122",710000],["5154",452000],["5023",435000],["5021",312000],["5171",231000],["5363",200000],["5139",183000],["5194",175100],["5365",170000],["5153",82000],["5168",80000],["5222",75000],["5137",60000],["5175",50000],["5362",50000],["5492",50000],["5903",50000],["5032",45500],["6119",45000],["5163",40000],["5323",40000],["5156",31000],["5031",26000],["5329",25000],["5364",25000],["5151",23000],["5167",23000],["5229",21000],["5029",20000],["5179",20000],["5321",20000],["5162",14000],["5901",14000],["5136",12000],["5132",6000],["5173",5000],["5038",2000],["5134",2000],["5161",1200],["5039",1000],["5223",1000]],"economic_expenditure_total_czk":10254000,"economic_financing":[["8115",4428600],["8117",3000000],["8118",-3000000]],"economic_financing_total_czk":4428600,"economic_revenue":[["1211",2462000],["1121",1254000],["1111",900000],["1511",240000],["1345",200000],["1122",170000],["1113",159000],["2324",91000],["1112",75000],["4112",71800],["2111",58000],["2139",46000],["1386",31600],["2132",25000],["1381",16000],["1387",14500],["1341",4000],["1361",2000],["2131",2000],["2133",2000],["2142",1000],["2329",500]],"economic_revenue_total_czk":5825400,"purpose_expenditure":[["6171",4076500],["3412",877000],["5213",550000],["6112",521000],["3723",500000],["3722",480000],["3639",467500],["2219",410000],["3745",332000],["3392",306000],["3341",250000],["2212",200000],["6409",189000],["3399",188000],["3631",187000],["6399",173000],["2141",140000],["2321",111000],["3419",74000],["3314",42000],["2292",40000],["3636",25000],["6402",25000],["2310",20000],["3329",20000],["3632",17000],["1019",10000],["1039",10000],["3721",10000],["5512",3000]],"purpose_expenditure_total_czk":10254000},"revised":{"economic_expenditure":[["6121",8525000],["5169",1272420],["5137",660000],["6122",577000],["5154",479200],["5171",471500],["5023",435000],["5021",360000],["6119",238000],["5363",200000],["5139",185050],["5365",184000],["5194",155100],["5168",136000],["5222",101000],["5153",73280],["5172",68000],["5175",50000],["5492",50000],["5903",50000],["5901",48000],["5362",47500],["5032",46000],["5321",44000],["5163",41500],["5323",40000],["5151",38000],["5156",31000],["5229",26000],["5031",25500],["5364",25000],["5167",23000],["5029",22000],["5329",21000],["5162",14000],["5166",13000],["5136",12000],["5179",10000],["5041",6000],["5173",5000],["5164",3000],["5019",2500],["5161",2200],["5038",2000],["5132",2000],["5134",2000],["5039",1250],["5223",1000]],"economic_expenditure_total_czk":14825000,"economic_financing":[["8115",7493900],["8117",3000000],["8118",-3000000]],"economic_financing_total_czk":7493900,"economic_revenue":[["1211",2429200],["1121",1301000],["4222",944000],["1111",879000],["1511",536000],["1345",226000],["1122",184000],["1113",172000],["2324",127000],["2111",95300],["1112",84900],["4112",71800],["2119",52000],["1386",47400],["2139",46000],["2132",38000],["4111",32500],["2131",25200],["1387",18600],["3111",6000],["1341",4600],["1334",4000],["1361",2000],["2133",2000],["1381",1000],["2142",1000],["2329",500],["1382",100]],"economic_revenue_total_czk":7331100,"purpose_expenditure":[["6171",5526500],["3412",1937000],["3639",1847500],["3723",530000],["6112",521000],["5212",440000],["3722",437000],["2219",410000],["3745",362000],["3314",342000],["3392",306000],["3631",249000],["3636",218000],["6409",214000],["2212",200000],["3399",188000],["6399",187000],["3341",180000],["2141",178500],["2321",111000],["5213",110000],["3419",104000],["2292",40000],["6114",32500],["1039",30000],["6402",25000],["3721",23000],["2310",20000],["3329",20000],["3632",17000],["1019",16000],["5512",3000]],"purpose_expenditure_total_czk":14825000},"actual":{"economic_expenditure":[["6121",7915973.5],["5169",661006.82],["6122",514996.48],["5137",455247.34],["5023",431925],["5154",342002.64],["5021",287010],["6119",217800],["5171",203559.14],["5365",183960],["5194",118171.8],["5168",110391.77],["5222",70000],["5153",58400.68],["5139",48306.31],["5032",44535],["5321",44000],["5172",39470],["5492",38000],["5151",30150],["5323",27400],["5163",24206.4],["5364",21200.8],["5156",18961.36],["5031",15610],["5166",12100],["5329",10480],["5175",9319],["5162",7485.48],["5041",5795.9],["5167",5740],["5179",5322],["5164",3000],["5029",1481],["5173",1326],["5223",1000],["5161",926],["5038",454],["5362",290],["5039",241.68]],"economic_expenditure_total_czk":11987246.1,"economic_financing":[["8115",4671367.41]],"economic_financing_total_czk":4671367.41,"economic_revenue":[["1211",2429121.98],["1121",1300056.46],["4222",943152],["1111",878783.31],["1511",535979.65],["1345",225000],["1122",183960],["1113",171883.36],["2324",125877],["2111",94474],["1112",84750.14],["4112",71800],["2119",52000],["1386",47366.8],["2139",45963],["2132",33600],["4111",32500],["2131",24974],["1387",18564.3],["3111",5400],["1341",4560],["1334",3893.6],["2133",1300],["1361",500],["1381",381.08],["2142",38],["1382",0.01]],"economic_revenue_total_czk":7315878.69,"purpose_expenditure":[["6171",5282870.87],["3412",1850189.68],["3639",1648370.25],["6112",471726],["3745",296779.56],["3723",284265.07],["3392",253309.65],["3636",217800],["3631",185229.26],["6399",183960],["3314",179489.9],["2141",178400.14],["3722",160236.73],["3399",142507.8],["3341",131703.84],["6409",96576.48],["5212",95610],["2219",75041.58],["2321",60844.8],["3419",49225.5],["1039",30000],["2292",27400],["3721",22254.32],["6114",21473.48],["6402",21200.8],["1019",11500],["3632",5809],["2212",2387.39],["3329",1084]],"purpose_expenditure_total_czk":11987246.1}},"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."}}}}