{"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:00247065","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00247065","name":"Obec Majdalena","short_name":"Majdalena","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Jindřichův Hradec","municipality_code":546712},"amounts":{"revenue_approved":13647000,"revenue_adjusted":14492771.6,"revenue_actual":13333805.95,"expense_approved":17661000,"expense_adjusted":19873622.6,"expense_actual":11548352.14,"tax_revenue":11498024.4,"nontax_revenue":1121347.95,"capital_revenue":0,"transfer_revenue":714433.6,"current_expense":10730930.14,"capital_expense":817422,"budget_balance":1785453.81,"cash_current":7699341.96,"cash_previous":6053888.15},"ratios":{"revenue_execution":0.92003147,"expense_execution":0.58108944,"balance_to_revenue":0.13390429,"cash_to_expense":0.66670481,"cash_yoy":0.27180116,"capital_expense_share":0.07078257,"transfer_revenue_share":0.05358062},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00247065/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00247065"},"seo":{"slug":"majdalena","path":"/cz/municipalities/majdalena/"},"population":{"value":489,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":13647000,"expenditure_czk":17661000,"financing_czk":4014000,"balance_czk":-4014000},{"stage":"revised","revenue_czk":14492771.6,"expenditure_czk":19873622.6,"financing_czk":5380851,"balance_czk":-5380851},{"stage":"actual","revenue_czk":13333805.95,"expenditure_czk":11548352.14,"financing_czk":-1785453.81,"balance_czk":1785453.81}],"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",4662600],["6121",3500000],["5023",1600000],["5169",1288000],["6130",1000000],["5331",970000],["5011",909000],["6122",500000],["5031",424000],["5168",385000],["5153",382000],["5164",310000],["5154",302000],["5139",252000],["5032",222000],["5137",200000],["5163",133000],["5166",125000],["5903",100000],["5156",71000],["5162",67000],["5151",65000],["5221",40000],["5175",25000],["5194",25000],["5179",20000],["5492",20000],["5167",17000],["5321",15000],["5019",10000],["5161",7000],["5136",5000],["5038",4000],["5039",3400],["5173",2000]],"economic_expenditure_total_czk":17661000,"economic_financing":[["8115",3874000],["8901",140000]],"economic_financing_total_czk":4014000,"economic_revenue":[["1211",6200000],["1121",2800000],["1111",1800000],["1511",950000],["2132",652000],["1113",420000],["1345",250000],["2111",155000],["1112",110000],["2119",80000],["1342",65000],["1386",60000],["1387",40000],["2133",20000],["2343",20000],["1341",8000],["1361",8000],["2131",7000],["2141",2000]],"economic_revenue_total_czk":13647000,"purpose_expenditure":[["2212",4042000],["3639",3100000],["6171",1946000],["6112",1944000],["2321",1521000],["3745",1450000],["3113",1194600],["3319",699000],["3722",550000],["3429",495000],["5512",291400],["3631",170000],["5213",100000],["3314",44000],["3419",36000],["3399",25000],["3612",20000],["6310",18000],["3513",10000],["3632",5000]],"purpose_expenditure_total_czk":17661000},"revised":{"economic_expenditure":[["5171",4929137],["6121",2904878],["5169",2014216],["5023",1760142],["6130",1000000],["5331",970000],["5011",806407],["6119",638638],["5336",534553.6],["6122",500000],["5031",468197],["5153",391335],["5021",333248],["5154",329076],["5164",306733],["5137",282286],["5139",279198],["5032",237449],["5163",156741],["5168",141198],["5166",125000],["5903",100000],["5156",71000],["5162",70578],["5365",69300],["5151",65000],["6123",59145],["5229",43000],["5222",39966],["5221",35274],["5175",32456],["5492",30000],["5194",22500],["5179",20000],["5167",18820],["5172",12927],["5329",12250],["5321",12217],["5122",12211],["5019",10956],["5161",7452],["5136",5001],["5038",4000],["5493",4000],["5039",3719],["5173",2000],["5134",1418]],"economic_expenditure_total_czk":19873622.6,"economic_financing":[["8115",5240851],["8901",140000]],"economic_financing_total_czk":5380851,"economic_revenue":[["1211",6199189],["1121",2799111],["1111",1800000],["1511",950000],["2132",652000],["4116",534553.6],["1113",420000],["1345",250000],["2111",227089],["4112",116600],["1112",110000],["1122",69300],["1342",65000],["1386",60000],["1387",39982],["4111",32500],["4222",30780],["2119",25646],["2324",20578],["2343",20000],["1356",16820],["2310",16240],["2133",10683],["1341",8000],["1361",8000],["2131",7000],["2141",2000],["1381",814],["1335",811],["1382",75]],"economic_revenue_total_czk":14492771.6,"purpose_expenditure":[["2212",4042000],["3639",3497418],["6171",2117823],["6112",2104142],["3113",1812657.6],["2321",1762387],["3745",1450000],["3319",709060],["3722",681708],["3429",495000],["5512",385785],["2219",230804],["3631",183938],["5213",100000],["6399",69300],["3314",44385],["2310",39715],["3419",36000],["6114",32500],["3399",25000],["3612",20000],["6310",18000],["3513",10000],["3632",6000]],"purpose_expenditure_total_czk":19873622.6},"actual":{"economic_expenditure":[["5171",2386709.42],["5169",1798196.46],["5023",1418416],["5331",970000],["5011",772348],["6119",638638],["5336",534553.6],["5031",445545],["5021",329079],["5154",305673.18],["5153",279855],["5164",254215.75],["5032",217938],["5137",182177.71],["5163",149572.4],["5168",141188.7],["5139",109619.91],["6121",96464],["5365",69300],["6123",59145],["5162",58733.2],["5222",39966],["5229",33000],["5156",31072],["5166",30994],["5151",26636],["5221",26000],["6130",23175],["5175",14590],["5172",12927],["5329",12250],["5321",12217],["5122",12210.4],["5194",10588],["5492",10000],["5179",9821.3],["5161",5971],["5136",5001],["5493",4000],["5038",3876],["5167",3256.11],["5134",1418],["5019",1141],["5039",874]],"economic_expenditure_total_czk":11548352.14,"economic_financing":[["8115",-1645453.81],["8901",-140000]],"economic_financing_total_czk":-1785453.81,"economic_revenue":[["1211",4975156.43],["1121",2657569.78],["1111",1848691.8],["1511",1059458.84],["2132",716601.78],["4116",534553.6],["1113",351808.41],["2111",289707.18],["1112",173336.21],["1345",169448],["4112",116600],["1386",96784.39],["2324",77366.63],["1122",69300],["1387",37955.34],["4111",32500],["4222",30780],["1342",27110],["1356",16819.21],["2310",16240],["2131",12500],["2119",8418],["1341",7477],["1361",5410],["1381",813.73],["1335",810.72],["2141",514.36],["1382",74.54]],"economic_revenue_total_czk":13333805.95,"purpose_expenditure":[["6171",1875425.5],["3113",1771735.3],["6112",1742904.5],["2321",1723445.57],["3639",1240479.71],["3722",681705.76],["3745",611697.43],["3319",544290.47],["3429",377064.75],["5512",261155.26],["2219",230803.2],["3631",183937.29],["2212",70314],["6399",69300],["3314",40216],["2310",39715],["6114",27218],["6310",14674.4],["3419",13382],["3399",13088],["3513",10000],["3632",5800]],"purpose_expenditure_total_czk":11548352.14}},"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."}}}}