{"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:00245992","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00245992","name":"Obec Malonty","short_name":"Malonty","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Český Krumlov","municipality_code":545619},"amounts":{"revenue_approved":52182000,"revenue_adjusted":68580312.75,"revenue_actual":66671678.1,"expense_approved":91704617,"expense_adjusted":96132892.6,"expense_actual":70088051.76,"tax_revenue":42906552.75,"nontax_revenue":19244992.35,"capital_revenue":1794053.4,"transfer_revenue":2726079.6,"current_expense":44735522.86,"capital_expense":25352528.9,"budget_balance":-3416373.66,"cash_current":54502786.27,"cash_previous":57304235.78},"ratios":{"revenue_execution":0.97216935,"expense_execution":0.72907462,"balance_to_revenue":-0.05124175,"cash_to_expense":0.77763306,"cash_yoy":-0.0488873,"capital_expense_share":0.36172398,"transfer_revenue_share":0.04088812},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00245992/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00245992"},"seo":{"slug":"malonty","path":"/cz/municipalities/malonty/"},"population":{"value":1462,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":52182000,"expenditure_czk":91704617,"financing_czk":39522617,"balance_czk":-39522617},{"stage":"revised","revenue_czk":68580312.75,"expenditure_czk":96132892.6,"financing_czk":27552579.85,"balance_czk":-27552579.85},{"stage":"actual","revenue_czk":66671678.1,"expenditure_czk":70088051.76,"financing_czk":3416373.66,"balance_czk":-3416373.66}],"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",29120000],["5171",13889000],["5011",7707000],["5169",7300000],["6123",7000000],["5331",4250000],["5365",3001000],["5023",2500000],["5031",2370000],["5021",1545000],["5362",1515000],["5154",1480000],["5139",1162000],["5156",922000],["5032",910000],["6130",700000],["6122",430000],["6460",400000],["5163",390000],["5137",385000],["5499",380000],["5492",363000],["6119",350000],["5222",330000],["5192",303000],["5153",300000],["5175",298000],["5168",295000],["5155",230000],["5194",205000],["5151",196000],["5162",178000],["5223",160000],["5164",130000],["5166",120000],["5321",120000],["5138",115000],["5134",109000],["5132",105000],["5903",100000],["5167",60000],["5179",45000],["5038",40000],["5161",31000],["5221",30000],["5131",26000],["5172",25000],["5136",24000],["5909",16000],["5339",15000],["5213",10000],["5019",5000],["5041",5000],["5229",5000],["5364",1617],["5039",1000],["5133",1000],["5173",1000]],"economic_expenditure_total_czk":91704617,"economic_financing":[["8117",35522617],["8115",4000000]],"economic_financing_total_czk":39522617,"economic_revenue":[["1211",14000000],["2111",10364000],["1121",6500000],["1111",5000000],["1122",3000000],["2132",2710000],["1333",2400000],["3111",2000000],["1511",1500000],["1113",1000000],["1345",700000],["2141",500000],["2324",460000],["4112",400000],["2131",375000],["1112",300000],["2133",265000],["2460",184000],["2139",140000],["1386",100000],["2112",85000],["1387",50000],["1343",35000],["1341",30000],["1361",30000],["2119",25000],["1334",20000],["1349",5000],["1342",3000],["2329",1000]],"economic_revenue_total_czk":52182000,"purpose_expenditure":[["3113",11780000],["2310",9620000],["5512",7649000],["3612",5740000],["2212",5580000],["6171",5319000],["3639",4563000],["6399",4500000],["3412",4391000],["2321",4243000],["6112",3329000],["1032",3000000],["1036",3000000],["1031",2600000],["2411",2423000],["2219",2220000],["3722",1645000],["3631",1365000],["3745",1215000],["3723",1189000],["3392",713000],["2341",700000],["3399",700000],["3611",700000],["3729",460000],["3421",400000],["3613",400000],["6320",350000],["1037",300000],["3419",300000],["3326",200000],["3330",150000],["3511",140000],["3314",134000],["3699",115000],["5213",100000],["2223",95000],["3429",70000],["5311",70000],["3349",50000],["2229",40000],["6310",40000],["4350",25000],["4356",15000],["6409",15000],["1014",10000],["3329",10000],["4341",10000],["3319",5000],["3525",5000],["3900",5000],["4359",5000],["6402",1617]],"purpose_expenditure_total_czk":91704617},"revised":{"economic_expenditure":[["6121",31650000],["5171",12708000],["5169",8575100],["5011",7765000],["6123",6890000],["5331",4250000],["5365",3001000],["5023",2500000],["5031",2428000],["5021",1637962],["5362",1515000],["5154",1502000],["5139",1172235.4],["6122",1003000],["5336",939462.6],["5032",923000],["5156",845000],["6130",660000],["6460",550000],["5137",546000],["5222",425160],["5163",390000],["5499",380000],["5168",346000],["5492",330000],["6119",330000],["5153",270000],["5175",262776],["5155",219000],["5194",210000],["5151",207000],["5162",179000],["5192",153000],["5166",142000],["5164",139136.6],["5138",136000],["5223",114071],["5134",112000],["5903",100000],["5132",89000],["5321",86082],["5123",74000],["5167",56000],["5179",45000],["5038",40000],["5172",38000],["5161",31390],["5221",30000],["5131",26000],["5136",26000],["5909",25000],["5152",14000],["5213",10000],["5339",10000],["5019",5000],["5041",5000],["5229",5000],["5189",4900],["5133",2000],["5364",1617],["5039",1000],["5173",1000],["5363",1000]],"economic_expenditure_total_czk":96132892.6,"economic_financing":[["8117",750835070.4],["8118",-740913741.52],["8115",17631393.12],["8901",-142.15]],"economic_financing_total_czk":27552579.85,"economic_revenue":[["1211",17618242.4],["2111",13940810],["1121",9440699.07],["1111",6414019.58],["1122",3000000],["2132",2740000],["1511",2467791.41],["1333",2400000],["3111",1931000],["4116",1878679.6],["1113",1247175.97],["1345",732000],["2324",647503],["1112",615232.4],["2141",500000],["2133",472000],["2131",470000],["4112",449900],["1386",350000],["4222",330000],["2460",195000],["2139",155000],["2112",144000],["1387",140000],["2119",120000],["1361",37070],["4122",35000],["4111",32500],["1341",32000],["1334",20000],["1349",8000],["2310",4000],["2329",4000],["1342",3000],["1381",2689.32],["2321",2000],["1343",1000]],"economic_revenue_total_czk":68580312.75,"purpose_expenditure":[["3113",13919462.6],["2310",8920000],["5512",7649000],["3612",5740000],["2212",5580000],["6171",5298000],["2321",4943000],["3639",4563000],["6399",4500000],["3412",4391000],["2219",4120000],["6112",3329000],["1032",3170000],["1036",3000000],["1031",2600000],["2411",2423000],["3722",1657000],["3631",1365000],["3745",1215000],["3723",1189000],["3392",728000],["2341",700000],["3399",700000],["3611",700000],["3729",576000],["3421",400000],["3613",400000],["6320",350000],["1037",300000],["3419",300000],["3326",200000],["3511",140000],["3314",134000],["3699",115000],["3330",104071],["5213",100000],["2223",95000],["3725",87660],["3429",77500],["5311",57082],["3349",50000],["2229",40000],["6310",40000],["6114",32500],["2221",20000],["4350",20000],["1014",15000],["4356",15000],["6409",15000],["3329",10000],["4341",10000],["3319",8000],["2144",5000],["3525",5000],["3900",5000],["4359",5000],["6402",1617]],"purpose_expenditure_total_czk":96132892.6},"actual":{"economic_expenditure":[["6121",24071959.29],["5171",8722542.05],["5169",7984614.15],["5011",7510074],["5331",4250000],["5023",2362640],["5031",2360523],["5365",1735630],["5021",1340450],["5154",1084559.18],["5336",939462.6],["5139",915595.53],["5032",887839],["6122",729569.61],["5156",675511.97],["6460",550000],["5222",425160],["5137",415063.11],["5499",352170],["5168",335485.95],["5153",250405.39],["5163",229103.88],["5492",218352],["5175",201776.44],["5151",177314.51],["5194",170441.59],["5362",-166539.73],["5155",148186],["5162",144013.66],["5164",137370.54],["5138",114573.8],["5166",114250],["5223",114071],["5321",86082],["5134",81564.51],["5123",72382.86],["5132",49086.49],["5192",40000],["5179",37068.14],["5038",31526],["5221",30000],["5167",26098],["5909",24992.16],["5172",24064],["5136",14418],["5152",13779.14],["5161",11939.6],["5213",10000],["5339",10000],["5131",8967],["5229",5000],["5189",3070],["5364",1617],["5133",1423],["5041",1105.34],["6130",1000],["5363",700]],"economic_expenditure_total_czk":70088051.76,"economic_financing":[["8117",750835070.4],["8118",-740913741.52],["8115",-6504813.07],["8901",-142.15]],"economic_financing_total_czk":3416373.66,"economic_revenue":[["1211",17618242.4],["2111",13818516.01],["1121",9440699.07],["1111",6414019.58],["2132",2733024],["1511",2467791.41],["1333",2072593.08],["4116",1878679.6],["3111",1794053.4],["1122",1735230],["1113",1247175.97],["1345",729767],["2324",647028.78],["1112",615232.4],["2141",495022.98],["2131",469754.3],["2133",468842],["4112",449900],["1386",343918.85],["4222",330000],["2460",194430.26],["2139",153001],["2112",138950],["1387",134795.56],["2119",118218.02],["1361",37070],["4122",35000],["4111",32500],["1341",31750],["1334",7645.11],["1349",7333],["2329",3200],["2310",3005],["1381",2689.32],["2321",2000],["1343",600]],"economic_revenue_total_czk":66671678.1,"purpose_expenditure":[["3113",10554914.54],["2310",6720708.66],["2212",4779783.3],["6171",4696554.34],["2321",4387638.22],["3412",3996665.9],["3612",3816740.88],["2219",3623264.15],["3639",3477174.66],["1032",3160307.99],["6112",3124360.44],["1031",2567578.37],["1036",2247750.34],["3722",1653335.11],["6399",1557461.27],["2411",1249562.88],["3723",1096664.13],["3745",860167.13],["3631",857596.65],["3392",706715.82],["2341",688738.05],["3611",590000],["3399",582450.38],["3729",575600.03],["5512",556974.17],["3421",336161.81],["3419",290000],["1037",243284.12],["6320",192593],["3613",158426.22],["3330",104071],["3511",98615.18],["3725",87660],["3314",73069],["5311",57082],["3429",54600],["3349",45223.85],["3699",43910.15],["6310",36510.88],["6114",32500],["4350",20000],["4356",15000],["1014",13968],["6409",13098.14],["4341",10000],["3319",7590],["2221",6234],["3525",5000],["3900",5000],["4359",5000],["2144",3130],["6402",1617]],"purpose_expenditure_total_czk":70088051.76}},"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."}}}}