{"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:00236217","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00236217","name":"Městys Malešov","short_name":"Malešov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kutná Hora","municipality_code":534188},"amounts":{"revenue_approved":23877800,"revenue_adjusted":32025991.47,"revenue_actual":31468581.75,"expense_approved":41054001,"expense_adjusted":45103725.3,"expense_actual":37110746.5,"tax_revenue":27599345.68,"nontax_revenue":1213908.24,"capital_revenue":69300,"transfer_revenue":2586027.83,"current_expense":16952909.41,"capital_expense":20157837.09,"budget_balance":-5642164.75,"cash_current":62649764.52,"cash_previous":67547041.82},"ratios":{"revenue_execution":0.98259508,"expense_execution":0.82278673,"balance_to_revenue":-0.17929517,"cash_to_expense":1.68818389,"cash_yoy":-0.07250173,"capital_expense_share":0.54318059,"transfer_revenue_share":0.08217809},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00236217/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00236217"},"seo":{"slug":"malesov","path":"/cz/municipalities/malesov/"},"population":{"value":1072,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":23877800,"expenditure_czk":41054001,"financing_czk":17176201,"balance_czk":-17176201},{"stage":"revised","revenue_czk":32025991.47,"expenditure_czk":45103725.3,"financing_czk":13077733.83,"balance_czk":-13077733.83},{"stage":"actual","revenue_czk":31468581.75,"expenditure_czk":37110746.5,"financing_czk":5642164.75,"balance_czk":-5642164.75}],"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":[["5171",10435000],["6121",9800000],["6130",4500000],["5169",3830540],["5331",2500000],["6122",2000000],["5011",1970000],["5023",1200000],["5154",1065000],["5031",755000],["5139",490000],["5137",380000],["5032",330000],["5021",300000],["6111",200000],["5168",170000],["5156",140000],["5221",140000],["5163",107000],["5229",107000],["5162",80000],["5323",70000],["5042",50000],["5151",50000],["5194",50000],["5901",50000],["5175",37000],["5167",35000],["5179",30000],["5136",29000],["5132",20000],["5133",20000],["5161",20000],["5329",20000],["5339",20000],["5903",20000],["5192",14000],["5038",10000],["5362",7461],["5173",2000]],"economic_expenditure_total_czk":41054001,"economic_financing":[["8115",17176201]],"economic_financing_total_czk":17176201,"economic_revenue":[["1211",9500000],["1121",5500000],["1111",3700000],["1511",1700000],["1113",800000],["1345",790000],["2141",600000],["1112",250000],["2324",200000],["4112",198300],["2131",136000],["1386",130000],["1387",80000],["2132",80000],["2111",65000],["3111",50000],["1341",27000],["1342",21000],["1361",20000],["2119",20000],["1343",10000],["2133",500]],"economic_revenue_total_czk":23877800,"purpose_expenditure":[["2212",7650000],["3633",7000000],["3113",6740000],["3639",5220461],["3745",2842000],["6171",2335000],["3722",2000000],["6112",1550000],["3631",1300000],["2310",1000000],["3723",600000],["2321",500000],["3322",500000],["3632",255000],["5512",215000],["3399",200000],["3314",155000],["3419",120000],["3341",119540],["1036",100000],["2219",100000],["3421",100000],["6320",85000],["3613",75000],["2292",70000],["5212",50000],["3721",35000],["2221",30000],["5213",30000],["6310",22000],["1070",20000],["4359",20000],["1014",15000]],"purpose_expenditure_total_czk":41054001},"revised":{"economic_expenditure":[["6121",17430314],["6130",4689000],["5169",3797567.5],["5171",3721886],["5331",2650000],["6122",2271350],["5011",2166997],["5023",1204000],["5154",956000],["5336",889789.3],["5031",766460],["5365",664860],["5139",466022],["5223",429774],["5137",428724],["5229",427000],["5021",339300],["5032",323800],["6111",184000],["5168",178000],["5221",140000],["5156",136000],["5163",115126],["5162",81420],["5194",74935],["5323",70000],["5042",50000],["5151",50000],["5901",50000],["5167",39765],["5175",37000],["5136",34000],["5179",30000],["5132",25000],["5161",20677],["5133",20000],["5172",20000],["5329",20000],["5339",20000],["5903",20000],["5192",14000],["5164",13277],["5038",10000],["5362",9870],["5123",5889],["5321",5000],["5138",2722.5],["5131",2200],["5173",2000]],"economic_expenditure_total_czk":45103725.3,"economic_financing":[["8115",13077733.83]],"economic_financing_total_czk":13077733.83,"economic_revenue":[["1211",11800000],["1121",6500000],["1111",4300000],["4116",2254827.83],["1511",2130000],["1113",850000],["1345",791000],["1122",664860],["2141",600000],["1112",450000],["1386",280000],["2324",266000],["2131",247000],["4112",193900],["2111",143542],["2132",124000],["1387",110000],["4216",87362],["3111",70000],["4111",35378],["1342",29000],["1341",27000],["1361",22500],["2119",20000],["4122",14560],["1343",10000],["1334",2411.64],["1381",2000],["2133",500],["2112",150]],"economic_revenue_total_czk":32025991.47,"purpose_expenditure":[["2212",8700000],["3113",7615229.3],["3633",7000000],["3639",5347218],["3745",2842000],["6171",2335000],["3722",2000000],["3631",1650000],["6112",1550000],["2310",1000000],["3322",880000],["6399",664860],["3723",624000],["2321",500000],["3419",440000],["5512",325000],["3632",255000],["3399",225000],["3314",190000],["3341",119540],["1036",100000],["2219",100000],["3421",100000],["6320",85000],["3613",75000],["2292",70000],["5212",50000],["6114",35378],["3721",35000],["2143",30000],["2221",30000],["5213",30000],["6310",25500],["1070",20000],["4356",20000],["4359",20000],["1014",15000]],"purpose_expenditure_total_czk":45103725.3},"actual":{"economic_expenditure":[["6121",15215336.09],["6130",4594000],["5169",2845110.08],["5331",2650000],["5171",2326447.31],["5011",2120196],["5023",1203534],["5336",889789.3],["5031",732103],["5154",703482.71],["5365",664860],["5223",429774],["5229",425671.1],["5137",288052.6],["5032",277407],["5021",276850],["6122",271350],["5139",253549.96],["5168",163115.61],["5221",133000],["5163",109988.2],["5156",79651],["6111",77151],["5162",58602.95],["5042",43414.8],["5323",39524],["5194",34172],["5136",27287],["5167",22530],["5172",19524.29],["5132",19194],["5175",19048],["5179",17890],["5151",16100],["5329",11770],["5192",8464],["5161",7997],["5038",6409],["5123",5889],["5164",5165],["5321",5000],["5362",4080],["5339",4000],["5138",2722.5],["5131",1544]],"economic_expenditure_total_czk":37110746.5,"economic_financing":[["8115",5642164.75]],"economic_financing_total_czk":5642164.75,"economic_revenue":[["1211",11777186.99],["1121",6311303.83],["1111",4283410.34],["4116",2254827.83],["1511",2128079.35],["1113",833717.67],["1345",790894],["1122",664860],["2141",477033.75],["1112",411286.45],["2324",258833.49],["1386",229914.09],["2131",225199],["4112",193900],["2111",130466],["2132",117000],["1387",90113],["4216",87362],["3111",69300],["4111",35378],["1342",27555],["1341",24629],["1361",22140],["4122",14560],["2119",5226],["1334",2411.64],["1381",1794.32],["2112",150],["1343",50]],"economic_revenue_total_czk":31468581.75,"purpose_expenditure":[["2212",8102188.35],["3633",6771748.14],["3639",4821624.5],["3113",4569238.36],["3745",2553810.42],["6171",2128335.67],["6112",1540028],["3722",1525951.57],["3631",1279976.08],["6399",664860],["3723",605770.39],["3322",556403.71],["3419",440000],["2321",331984.1],["2310",326620],["5512",225811.54],["3399",135869],["3632",102769],["3314",88362.75],["6320",80086],["3341",59846.8],["2292",39524],["6114",35378],["2143",30000],["6310",25276.2],["3721",24383.92],["4356",20000],["3613",16100],["1070",4800],["4359",4000]],"purpose_expenditure_total_czk":37110746.5}},"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."}}}}