{"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:00235563","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00235563","name":"Obec Malotice","short_name":"Malotice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kolín","municipality_code":533513},"amounts":{"revenue_approved":8000000,"revenue_adjusted":12119927.83,"revenue_actual":12005065.31,"expense_approved":8000000,"expense_adjusted":12119927.83,"expense_actual":9082793.53,"tax_revenue":8745907.35,"nontax_revenue":422061.13,"capital_revenue":12300,"transfer_revenue":2824796.83,"current_expense":7708886.69,"capital_expense":1373906.84,"budget_balance":2922271.78,"cash_current":5625148.77,"cash_previous":2702876.99},"ratios":{"revenue_execution":0.99052284,"expense_execution":0.74940987,"balance_to_revenue":0.2434199,"cash_to_expense":0.61931924,"cash_yoy":1.08117084,"capital_expense_share":0.15126479,"transfer_revenue_share":0.23530041},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00235563/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00235563"},"seo":{"slug":"malotice","path":"/cz/municipalities/malotice/"},"population":{"value":371,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":8000000,"expenditure_czk":8000000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":12119927.83,"expenditure_czk":12119927.83,"financing_czk":0,"balance_czk":0},{"stage":"actual","revenue_czk":12005065.31,"expenditure_czk":9082793.53,"financing_czk":-2922271.78,"balance_czk":2922271.78}],"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",1997698],["5169",1440700],["5011",814000],["5023",730000],["5021",505961],["5154",433000],["5031",355000],["5137",335000],["5171",304000],["5139",216465],["5032",130769],["5493",100000],["5168",65000],["5162",63000],["5156",55000],["5323",54000],["5163",48200],["5194",46600],["5365",46000],["5166",40000],["5175",39488],["5173",35432],["5155",35000],["5339",25000],["5167",20000],["5172",14000],["5133",11000],["5131",7000],["5136",7000],["5161",5000],["5903",5000],["5038",4500],["5039",3008],["5132",3000],["5222",3000],["5019",2179]],"economic_expenditure_total_czk":8000000,"economic_revenue":[["1211",2926200],["1121",1550000],["1111",1166182.9],["1511",840000],["1345",468000],["1113",240000],["2131",140865.1],["2324",130000],["2149",90000],["4112",88400],["2132",76200],["1112",65000],["4111",58802],["1122",46000],["1386",28000],["1381",20000],["4129",16000],["1387",14000],["2111",13100],["1341",9100],["2112",5000],["3111",5000],["1361",2300],["2139",1000],["2141",850]],"economic_revenue_total_czk":8000000,"purpose_expenditure":[["2310",2089698],["6171",1798500],["6112",1022000],["3745",812000],["3722",569000],["2212",344000],["3631",272000],["3725",256000],["2321",170000],["3613",75000],["3399",71000],["5512",67000],["3319",62500],["6114",58802],["2292",54000],["6399",46000],["6320",40000],["3723",35000],["3632",34000],["2333",20000],["3313",20000],["3721",20000],["3421",16200],["3111",15000],["1014",12000],["3113",10000],["5213",6000],["3419",3000],["3341",1100],["6310",200]],"purpose_expenditure_total_czk":8000000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",3088232.83],["5169",2070650],["5171",1735700],["5011",979000],["5023",902000],["5021",615672],["5031",439000],["5154",437000],["5137",418500],["5139",303906],["6122",220000],["5032",155815],["5175",71114],["5168",65000],["5194",64200],["5162",63000],["5156",55000],["5163",49150],["5172",46000],["5323",42727],["5166",40000],["5339",36000],["5173",35432],["6130",35300],["5155",35000],["5167",27000],["5365",25830],["5133",11000],["5222",8000],["5131",7000],["5136",7000],["5492",7000],["5161",5144],["5903",5000],["5038",4500],["5039",3205],["5132",3000],["5019",2350],["5362",500]],"economic_expenditure_total_czk":12119927.83,"economic_revenue":[["1211",3487200],["4213",2315130.33],["1121",1869000],["1111",1273182.9],["1511",1143000],["1345",466900],["4222",341402.5],["1113",246900],["2131",140865.1],["2324",132503],["1112",122000],["2149",90000],["4112",86400],["1386",83000],["2132",70350],["4111",63968],["2111",59200],["1387",28000],["1122",25830],["2119",20000],["4129",17896],["3111",15000],["1341",8150],["1334",7500],["1361",2300],["2112",1400],["1381",1000],["2139",1000],["2141",850]],"economic_revenue_total_czk":12119927.83,"purpose_expenditure":[["6171",3526500],["2310",2387808.43],["2212",1358870],["6112",1232000],["3745",1070000],["3722",654000],["3725",320100],["5512",301924.4],["3631",272000],["2321",195500],["3399",140000],["3319",91100],["3632",79550],["3613",79000],["6114",63968],["3723",59000],["2292",42727],["6320",40950],["3639",35300],["6399",25830],["3721",24300],["3113",21000],["2333",20000],["3313",20000],["3421",16200],["3111",15000],["1014",12000],["5213",6000],["3419",5000],["3900",3000],["3341",1100],["6310",200]],"purpose_expenditure_total_czk":12119927.83,"economic_financing":[],"economic_financing_total_czk":0},"actual":{"economic_expenditure":[["5169",1792096.85],["5171",1679831.81],["6121",1119096.4],["5011",977388.26],["5023",874813.89],["5021",532856],["5031",436939.85],["5137",307878.57],["5154",238102.65],["6122",219510.44],["5139",209755.16],["5032",146217],["5175",60158.09],["5162",50081.87],["5163",45661],["5172",45012],["5168",43153.8],["5323",42727],["5194",42444.09],["5339",36000],["6130",35300],["5173",27360],["5365",25830],["5156",23202],["5167",20901.8],["5166",15368],["5222",8000],["5155",7650],["5492",7000],["5038",4123],["5039",3205],["5019",2350],["5136",1974],["5362",481],["5161",324]],"economic_expenditure_total_czk":9082793.53,"economic_financing":[["8115",-2922271.78]],"economic_financing_total_czk":-2922271.78,"economic_revenue":[["1211",3487023.31],["4213",2315130.33],["1121",1868819.26],["1111",1272908.05],["1511",1142714.62],["1345",466900],["4222",341402.5],["1113",246856.31],["2131",140865],["2324",132503],["1112",121782.02],["4112",86400],["2132",70350],["1386",68078.3],["4111",63968],["2111",58469.13],["1387",26682.88],["1122",25830],["4129",17896],["2119",17474],["3111",12300],["1341",8150],["1334",7482.3],["1361",2150],["2112",1400],["2139",1000],["1381",530.3]],"economic_revenue_total_czk":12005065.31,"purpose_expenditure":[["6171",3114152.36],["2212",1245909.8],["6112",1191667.58],["3745",957536.89],["3722",647794.36],["2310",335170],["3725",316980.31],["5512",274814.26],["2321",195253],["3631",125793.92],["3399",122158.09],["3632",74825],["6114",63968],["3319",58816.25],["3723",58576.78],["3613",51719.81],["2292",42727],["6320",40950],["3639",35300],["6399",25830],["3721",24238.12],["3113",21000],["3313",19240],["3111",15000],["2333",8500],["3421",6200],["3419",5000],["3900",3000],["3341",540],["6310",132]],"purpose_expenditure_total_czk":9082793.53}},"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."}}}}