{"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:00237043","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00237043","name":"Obec Malý Újezd","short_name":"Malý Újezd","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mělník","municipality_code":535036},"amounts":{"revenue_approved":51459459,"revenue_adjusted":53868881.34,"revenue_actual":54740097.67,"expense_approved":86459459,"expense_adjusted":88868881.34,"expense_actual":70679945.19,"tax_revenue":27162412.39,"nontax_revenue":5021745.13,"capital_revenue":0,"transfer_revenue":22555940.15,"current_expense":19322817.34,"capital_expense":51357127.85,"budget_balance":-15939847.52,"cash_current":38926057.75,"cash_previous":54854234.27},"ratios":{"revenue_execution":1.01617291,"expense_execution":0.7953284,"balance_to_revenue":-0.29119143,"cash_to_expense":0.55073695,"cash_yoy":-0.29037278,"capital_expense_share":0.72661528,"transfer_revenue_share":0.41205517},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00237043/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00237043"},"seo":{"slug":"maly-ujezd","path":"/cz/municipalities/maly-ujezd/"},"population":{"value":1143,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":51459459,"expenditure_czk":86459459,"financing_czk":35000000,"balance_czk":-35000000},{"stage":"revised","revenue_czk":53868881.34,"expenditure_czk":88868881.34,"financing_czk":35000000,"balance_czk":-35000000},{"stage":"actual","revenue_czk":54740097.67,"expenditure_czk":70679945.19,"financing_czk":15939847.52,"balance_czk":-15939847.52}],"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",63429359],["5169",4843000],["6123",3500000],["5011",3450000],["5171",1755000],["5331",1530000],["5023",1300000],["5901",1050000],["5154",1046000],["5031",892000],["5139",523000],["5032",362000],["5021",280000],["5164",254000],["5137",210000],["5172",200000],["5168",197000],["5163",193000],["6119",150000],["5156",130000],["5362",130000],["5134",125000],["5222",113000],["5493",100000],["6130",100000],["5162",97500],["5167",90000],["5323",85000],["5321",65000],["5194",51000],["5166",50000],["5903",50000],["5029",35000],["5151",19500],["5175",19000],["5038",12000],["5132",10000],["5161",6000],["5365",5000],["5173",1000],["5329",600],["5136",500]],"economic_expenditure_total_czk":86459459,"economic_financing":[["8115",35000000]],"economic_financing_total_czk":35000000,"economic_revenue":[["4216",22180925],["1211",10500000],["1121",5240000],["1111",3400000],["2111",3338000],["1511",2000000],["4116",1455022],["1113",870000],["1345",830000],["2141",500000],["2324",287000],["1112",230000],["4112",215000],["1386",109000],["2131",67500],["4111",65000],["1381",54000],["1387",52000],["2119",30000],["1361",25000],["1334",10000],["1343",1000],["2132",12]],"economic_revenue_total_czk":51459459,"purpose_expenditure":[["3639",55029859],["2212",8265000],["2321",4878000],["3745",4630000],["3113",2617000],["6171",2294500],["5512",1905500],["3722",1820000],["6112",1700000],["3631",810000],["3613",401000],["3412",320000],["3399",305000],["2341",300000],["6320",180000],["3635",150000],["6399",130000],["6409",113600],["5213",110000],["5212",90000],["2294",85000],["6114",66000],["2411",65000],["2219",60000],["3326",50000],["3721",20000],["5311",20000],["3349",15000],["6310",13000],["3900",10000],["2349",6000]],"purpose_expenditure_total_czk":86459459},"revised":{"economic_expenditure":[["6121",62272425.34],["5169",6448000],["5137",3393100],["5011",2710000],["5171",2239000],["5331",1530000],["5023",1300000],["5154",1241000],["5901",1050000],["5031",957000],["6123",856945],["5336",733626],["5139",655000],["5032",382000],["5168",337000],["5021",291530],["5164",254000],["5362",232000],["5134",225000],["5163",197000],["5166",180000],["5493",180000],["5156",150000],["6119",150000],["5162",124500],["5222",116000],["6130",100000],["5167",93000],["5323",85000],["5321",65000],["5194",51000],["5903",50000],["6122",50000],["5151",44500],["5029",35000],["5904",23655],["5175",19000],["5038",16000],["5132",10000],["5161",6000],["5364",6000],["5365",5000],["5179",2500],["5173",1000],["5329",600],["5136",500]],"economic_expenditure_total_czk":88868881.34,"economic_financing":[["8115",35000000]],"economic_financing_total_czk":35000000,"economic_revenue":[["4216",22180925],["1211",10500000],["1121",5240000],["1111",3750000],["2111",3392403],["4116",2188648],["1511",2090000],["1113",870000],["1345",835000],["2141",815000],["2324",533963.34],["1112",330000],["1386",239000],["4112",215800],["1334",175000],["4122",100000],["1387",95000],["2119",75000],["2131",71130],["4111",65000],["2212",60000],["1361",25000],["2321",15000],["1343",7000],["2132",12]],"economic_revenue_total_czk":53868881.34,"purpose_expenditure":[["3639",64038597.34],["2321",4679000],["3745",4440000],["6171",2628500],["3113",2375626],["3722",1830000],["6112",1700000],["5512",1476445],["2341",1324000],["3631",898000],["3412",800000],["3613",546000],["3399",305000],["2212",268328],["6399",230000],["3713",180000],["6320",180000],["3635",150000],["6409",142755],["5213",110000],["2219",107000],["5212",90000],["2294",85000],["6114",69100],["2411",65000],["3326",50000],["3349",21530],["3721",20000],["5311",20000],["6310",17000],["3900",10000],["2349",6000],["6402",6000]],"purpose_expenditure_total_czk":88868881.34},"actual":{"economic_expenditure":[["6121",50459993.35],["5169",5839128.12],["5011",2692167],["5331",1530000],["5137",1162749.19],["5023",1160708],["5171",1144176.64],["5154",1058352.09],["5031",903103],["6123",800334.5],["5139",789041.33],["5336",733625.15],["5032",350504],["5021",243484],["5168",225372.75],["5163",189269.84],["5164",151008],["5362",143139],["5166",137891],["5156",124064.49],["5134",117779.11],["5162",116172.43],["5222",112000],["6119",96800],["5167",79120],["5323",66355],["5321",63195],["5194",47544],["5493",30000],["5151",28157],["5904",23655],["5175",22444],["5182",11671],["5038",11031],["5161",6029],["5364",5695],["5179",2500],["5365",600],["5329",566.2],["5136",440],["5173",80]],"economic_expenditure_total_czk":70679945.19,"economic_financing":[["8117",311689179.88],["8118",-267689179.88],["8115",-25081317.48],["8215",-2978835]],"economic_financing_total_czk":15939847.52,"economic_revenue":[["4216",20015600],["1211",11281389.71],["1121",6041397.72],["1111",4114383.64],["2111",3283167],["1511",3167658.02],["4116",2188647.15],["1345",835082],["2141",816336.87],["1113",798429.53],["2324",662588.26],["1112",393771.88],["1386",220104.52],["4112",215800],["1334",189562.8],["4122",100000],["1387",86264.42],["2131",74441],["2119",74200],["2212",60000],["2132",36012],["4111",35893],["1361",25270],["2321",15000],["1343",7352],["1381",1746.15]],"economic_revenue_total_czk":54740097.67,"purpose_expenditure":[["3639",50687633.63],["3745",3922825.45],["2321",3146240.35],["6171",2414881.44],["3113",2354177.77],["3722",1679731.52],["6112",1489624],["2341",1161436.53],["5512",1114043.69],["3412",700704.76],["3613",395265.55],["3631",295284.09],["3399",247474.64],["6320",173336],["6399",141139],["6409",138721.2],["2212",133455.74],["3635",96800],["2294",66355],["2411",63195],["2219",56423.22],["5213",51222],["6114",37135],["3713",30000],["5311",19200],["3349",17530],["6310",15933.84],["3721",15763.89],["6402",5695],["2349",5566.88],["5212",3150]],"purpose_expenditure_total_czk":70679945.19}},"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."}}}}