{"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:00234711","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00234711","name":"Obec Malíkovice","short_name":"Malíkovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kladno","municipality_code":532657},"amounts":{"revenue_approved":9307000,"revenue_adjusted":9899241.85,"revenue_actual":9475386.05,"expense_approved":16092160,"expense_adjusted":18371995.85,"expense_actual":14362647.17,"tax_revenue":8344724.35,"nontax_revenue":971065.05,"capital_revenue":39700,"transfer_revenue":119896.65,"current_expense":6655861.88,"capital_expense":7706785.29,"budget_balance":-4887261.12,"cash_current":4972664.02,"cash_previous":9859925.14},"ratios":{"revenue_execution":0.957183,"expense_execution":0.78176847,"balance_to_revenue":-0.51578491,"cash_to_expense":0.34622197,"cash_yoy":-0.49566919,"capital_expense_share":0.5365853,"transfer_revenue_share":0.01265348},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00234711/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00234711"},"seo":{"slug":"malikovice","path":"/cz/municipalities/malikovice/"},"population":{"value":387,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":9307000,"expenditure_czk":16092160,"financing_czk":6785160,"balance_czk":-6785160},{"stage":"revised","revenue_czk":9899241.85,"expenditure_czk":18371995.85,"financing_czk":8472754,"balance_czk":-8472754},{"stage":"actual","revenue_czk":9475386.05,"expenditure_czk":14362647.17,"financing_czk":4887261.12,"balance_czk":-4887261.12}],"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":[["6349",5500000],["6121",4300000],["5011",1110000],["5169",1101560],["5329",950000],["5023",850000],["5154",490000],["5171",335000],["5031",225000],["5139",179000],["5032",175000],["5021",168100],["5137",120000],["5323",120000],["5365",85000],["5156",59780],["5163",55000],["5175",40000],["5151",35000],["5222",28000],["5162",24000],["5333",18000],["5194",15000],["5339",15000],["5167",10000],["5168",10000],["5173",10000],["5041",7000],["5038",5500],["5019",5000],["5039",5000],["5134",5000],["5136",5000],["5172",5000],["5179",5000],["5229",5000],["5321",5000],["5903",5000],["5161",3000],["5223",2000],["6122",1000],["5164",220]],"economic_expenditure_total_czk":16092160,"economic_financing":[["8115",6785160]],"economic_financing_total_czk":6785160,"economic_revenue":[["1211",3530000],["1121",1900000],["1111",1290000],["1511",600000],["1345",360000],["1113",280000],["2111",253700],["2132",222000],["3122",150000],["1112",120000],["2324",100000],["4112",95000],["1122",85000],["4111",64000],["1343",50000],["1386",50000],["1387",40000],["1381",20000],["2131",17000],["2329",17000],["1361",15000],["2119",15000],["1341",12000],["1334",10000],["3111",10000],["2141",1000],["2112",300]],"economic_revenue_total_czk":9307000,"purpose_expenditure":[["2321",6450000],["2219",4100000],["6171",1447500],["6112",955000],["3639",807000],["3631",455000],["3722",350000],["3725",245000],["3612",205000],["2310",180560],["2292",120000],["3399",95000],["6399",85000],["3745",70000],["3726",60000],["3412",50000],["6114",49000],["6320",47000],["3723",40000],["5512",38000],["3421",35000],["3111",33000],["1032",30000],["3314",26000],["3341",26000],["3419",25000],["3721",15000],["3319",14100],["3632",11000],["6310",8000],["2212",5000],["2341",5000],["4379",5000],["5213",5000]],"purpose_expenditure_total_czk":16092160},"revised":{"economic_expenditure":[["6349",5500000],["6121",4675368.2],["5011",1508000],["5169",1433560],["5329",950000],["5023",850000],["5154",504142],["5171",488000],["5031",365850],["5137",323435],["5139",317300],["6122",252000],["5032",245000],["5021",230880],["5365",131460],["5323",120000],["5175",60047],["5156",59780],["5163",55970],["5151",52000],["5168",39500],["5222",28000],["5162",25075],["5321",24650],["5194",20500],["5333",15000],["5339",15000],["5167",10000],["5173",10000],["5136",7500],["5041",7000],["5038",6500],["5229",6000],["5134",5000],["5172",5000],["5179",5000],["5903",5000],["5019",4570],["5221",3144],["5161",3000],["5223",2000],["5039",1544.65],["5164",220]],"economic_expenditure_total_czk":18371995.85,"economic_financing":[["8115",8472754]],"economic_financing_total_czk":8472754,"economic_revenue":[["1211",3530000],["1121",1900000],["1111",1290000],["1511",719000],["2324",486400],["1345",360000],["1113",280000],["2111",262140],["2132",222000],["3122",150000],["1122",131460],["1112",121700],["4112",92300],["1386",70000],["1343",50000],["1387",40000],["3111",40000],["4111",27596.65],["1381",20000],["2321",18000],["2131",17000],["2329",17000],["1361",15000],["2119",15000],["1341",12000],["1334",11345],["2141",1000],["2112",300],["1382",0.2]],"economic_revenue_total_czk":9899241.85,"purpose_expenditure":[["2321",6450000],["2219",4470500],["6171",2017269],["3639",1535600],["6112",955000],["3722",469500],["3631",392868.2],["3412",298135],["3725",259700],["3612",224142],["2310",158860],["3723",145000],["3399",135865],["6399",131460],["2292",120000],["3726",104800],["3745",103000],["5512",57650],["6320",47000],["3421",42000],["3111",30000],["6114",27596.65],["3314",26000],["3341",26000],["2341",25000],["3419",25000],["3632",21000],["3319",19080],["1032",15000],["3721",15000],["6310",8970],["2212",5000],["4379",5000],["5213",5000]],"purpose_expenditure_total_czk":18371995.85},"actual":{"economic_expenditure":[["6121",4435840.95],["6349",3100000],["5011",1480956.33],["5169",1187456.18],["5023",685432.72],["5329",610000],["5154",445780.03],["5171",390524.05],["5031",365773],["5139",246748.14],["5021",217493.27],["5032",216407],["5137",203789.94],["6122",170944.34],["5365",131460],["5323",80462],["5175",55133.45],["5156",53461],["5163",52923.2],["5168",39477.9],["5151",34297],["5162",25073.84],["5321",20650],["5194",20293.5],["5333",15000],["5339",15000],["5222",13000],["5173",8288],["5041",6840],["5136",6480],["5229",5661],["5038",5154.68],["5019",4570],["5167",3160],["5221",3144],["5161",2207],["5223",2000],["5039",1544.65],["5164",220]],"economic_expenditure_total_czk":14362647.17,"economic_financing":[["8115",4887261.12]],"economic_financing_total_czk":4887261.12,"economic_revenue":[["1211",3486619.16],["1121",1866223.59],["1111",1268150.81],["1511",718784.17],["2324",484727.66],["1345",354066],["1113",246720.26],["2111",232245],["2132",212000],["1122",131460],["1112",121654.84],["4112",92300],["1386",67996.42],["3111",39700],["4111",27596.65],["1387",26648.72],["1343",20000],["2321",18000],["1361",14150],["2131",13402],["1334",11344.5],["1341",10360],["2329",7920],["2119",2000],["2141",770.39],["1381",545.69],["1382",0.19]],"economic_revenue_total_czk":9475386.05,"purpose_expenditure":[["2219",4420440.95],["2321",3710000],["6171",1931115.8],["3639",1400089.4],["6112",782531.3],["3722",453318.48],["3725",259666.97],["3612",223642.03],["3412",170944.34],["6399",131460],["3723",112348.5],["3399",112169.7],["3631",105663.08],["3726",104767.56],["3745",92116],["2292",80462],["6320",43956],["3111",30000],["6114",27596.65],["3421",26750.1],["5512",23450],["2341",23358],["3314",20021.42],["3319",19080],["3721",13031.67],["3632",11066],["3419",10000],["3341",9634.02],["6310",8967.2],["4379",5000]],"purpose_expenditure_total_czk":14362647.17}},"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."}}}}