{"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:00251461","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00251461","name":"Obec Malenice","short_name":"Malenice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Strakonice","municipality_code":551384},"amounts":{"revenue_approved":18558807,"revenue_adjusted":26750997.16,"revenue_actual":27444205.91,"expense_approved":22999221,"expense_adjusted":30275364.16,"expense_actual":23081299.31,"tax_revenue":17123127.84,"nontax_revenue":3871432.11,"capital_revenue":2658172.8,"transfer_revenue":3791473.16,"current_expense":19537781.26,"capital_expense":3543518.05,"budget_balance":4362906.6,"cash_current":19680519.98,"cash_previous":16560475.01},"ratios":{"revenue_execution":1.02591338,"expense_execution":0.76237892,"balance_to_revenue":0.15897369,"cash_to_expense":0.85266084,"cash_yoy":0.18840311,"capital_expense_share":0.15352334,"transfer_revenue_share":0.13815204},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00251461/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00251461"},"seo":{"slug":"malenice","path":"/cz/municipalities/malenice/"},"population":{"value":739,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":18558807,"expenditure_czk":22999221,"financing_czk":4440414,"balance_czk":-4440414},{"stage":"revised","revenue_czk":26750997.16,"expenditure_czk":30275364.16,"financing_czk":3524367,"balance_czk":-3524367},{"stage":"actual","revenue_czk":27444205.91,"expenditure_czk":23081299.31,"financing_czk":-4362906.6,"balance_czk":4362906.6}],"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":[["5169",4775122],["6121",2660000],["5011",2520000],["5171",1888000],["5331",1626000],["5365",1600000],["5023",1304400],["5139",1022500],["5031",870000],["5154",737000],["6119",500000],["5021",418100],["5362",408000],["5137",397900],["6122",390000],["5032",343000],["5156",230000],["5141",220000],["5222",164500],["5163",122000],["5168",96000],["5153",83000],["5162",73900],["5229",69000],["5042",52000],["5321",50000],["6130",50000],["6127",48000],["5166",47000],["5167",32250],["5179",27500],["5903",25000],["5499",22000],["5175",17000],["5329",15500],["5038",13500],["5172",12000],["5194",12000],["5492",10000],["5132",8000],["5136",7000],["5364",6809],["5164",6000],["5221",5000],["5161",4500],["5173",4200],["5909",4000],["5131",1000],["5041",540]],"economic_expenditure_total_czk":22999221,"economic_financing":[["8115",5562414],["8124",-1122000]],"economic_financing_total_czk":4440414,"economic_revenue":[["1211",6700000],["1121",3400000],["1111",2300000],["1122",1500000],["2111",1201044],["1511",924000],["2132",819463],["1345",575000],["1113",452000],["1112",170000],["4112",164800],["2324",160000],["1386",70000],["1341",37500],["1387",35000],["2131",20000],["1344",10000],["1342",5000],["1361",5000],["2139",5000],["2141",5000]],"economic_revenue_total_czk":18558807,"purpose_expenditure":[["3639",4591600],["6171",2654500],["6399",1900000],["2310",1812200],["6112",1679350],["3613",1464500],["3113",1400000],["2321",889500],["3631",709600],["5512",642900],["1031",610000],["3722",594000],["3635",500000],["3632",468200],["3745",433832],["3319",329500],["3725",323000],["3326",260000],["6310",232000],["3612",215000],["2212",210000],["2143",199200],["3900",170000],["6320",110000],["2333",90000],["1019",80000],["3744",50000],["4359",50000],["3341",49530],["3412",47000],["5269",35000],["3314",30800],["3429",30000],["3399",26000],["5213",25000],["2219",20000],["4371",19000],["1014",18000],["3349",9200],["3633",9000],["6402",6809],["3525",5000]],"purpose_expenditure_total_czk":22999221},"revised":{"economic_expenditure":[["6121",5150191],["5171",5108287.02],["5169",4075420],["5011",2870000],["5331",1808918],["5023",1304400],["5139",1245593],["6122",1017430.98],["5365",982630],["5031",963310],["5154",901130],["5336",645299.16],["5137",544678],["6119",500000],["5021",481412],["5362",395700],["5032",379500],["5141",220000],["5222",201490],["5156",191115],["6130",171500],["5163",136400],["5168",112725],["5153",92050],["5162",73900],["5492",72000],["6127",70100],["5172",61000],["5321",54000],["5042",52000],["5229",47938],["5194",40250],["5167",37900],["5166",37000],["5499",31200],["5179",29420],["5903",25000],["5329",22395],["5223",21062],["5175",19868],["5038",15050],["5164",11388],["5132",8000],["5136",7000],["5364",6809],["5212",5000],["5213",5000],["5221",5000],["5161",4905],["5192",4800],["5909",4000],["5173",3200],["5041",540],["5123",460]],"economic_expenditure_total_czk":30275364.16,"economic_financing":[["8115",4646367],["8124",-1122000]],"economic_financing_total_czk":3524367,"economic_revenue":[["1211",7031500],["1121",3400000],["4116",3098973.16],["1111",2452706],["2111",1855307],["3111",1496950],["2132",1121442],["3112",1077723],["1511",1020254],["1122",882630],["1345",605683],["1113",485953],["2122",320550],["2324",300925],["4222",300000],["1112",201632],["4122",195000],["4112",165000],["1386",138127],["2139",104045],["2119",100551],["2141",82220],["3121",79000],["1387",53641],["1344",39843],["1341",37500],["4111",32500],["2131",20000],["2212",10000],["1342",9690],["2329",9250],["1361",8410],["1334",5080],["3113",4500],["1335",3912],["2133",500]],"economic_revenue_total_czk":26750997.16,"purpose_expenditure":[["3113",6061938.16],["3639",3424900],["6171",3121050],["2310",2983183],["3613",1788750],["6112",1679350],["6399",1268230],["3429",947000],["2321",889690],["1031",870000],["3631",807600],["5512",644900],["3722",594000],["3635",500000],["3745",488310],["3632",468200],["3319",428780],["3326",424500],["3612",417200],["3725",363000],["2333",299920],["3900",256140],["2143",248980],["2212",235000],["6310",232000],["3399",135200],["6320",124400],["3412",99060],["1019",80000],["3744",50000],["4359",50000],["3341",49530],["5269",35000],["6114",33684],["3314",30800],["5213",25000],["3419",23060],["2219",20000],["4371",19000],["1014",18000],["3349",9200],["3633",9000],["6402",6809],["2141",5000],["3522",5000],["3525",5000]],"purpose_expenditure_total_czk":30275364.16},"actual":{"economic_expenditure":[["5171",3961979.33],["5169",3411309.98],["5011",2869639],["6121",2328900.22],["5331",1808918],["5023",1243268],["6122",979709.83],["5365",978814],["5031",952601],["5139",851492.71],["5154",844989.75],["5336",645299.16],["5362",-454436],["5137",389304.15],["5032",369276],["5021",344261],["5141",219230.39],["5222",191243.89],["6130",164850],["5163",135462.63],["5156",128796.1],["5168",115359.86],["5153",88353],["5492",72000],["6127",70058],["5162",53758.56],["5042",38647.1],["5194",35802.84],["5229",28938],["5499",27260],["5167",24789.9],["5179",23011],["5223",21062],["5321",19000],["5329",17935],["5038",11508],["5175",11320],["5166",9740.5],["5164",9373.51],["5364",6808.9],["5212",5000],["5213",5000],["5221",5000],["5192",4800],["5132",4653],["5172",3086],["5161",1602],["5173",985],["5123",458],["5136",444],["5909",366],["5041",270]],"economic_expenditure_total_czk":23081299.31,"economic_financing":[["8115",-2805440.61],["8124",-1122000],["8901",-435465.99]],"economic_financing_total_czk":-4362906.6,"economic_revenue":[["1211",7089238.62],["1121",3803836.77],["4116",3098973.16],["1111",2626300.42],["2111",1776064.19],["3111",1496950],["2132",1122561.7],["3112",1077722.8],["1511",1057815.37],["1122",882630],["1345",605683],["1113",502068.94],["2122",320550],["2324",300924.02],["4222",300000],["1112",247799.14],["4122",195000],["4112",165000],["1386",138543.89],["2139",104045],["2119",100551],["2141",88948.9],["3121",79000],["1387",54305.48],["1344",49416],["2131",37287.3],["1341",37151],["4111",32500],["2212",10000],["2329",10000],["1342",9690],["1361",8610],["1334",5078.1],["3113",4500],["1335",3912],["1381",1049.11],["2133",500]],"economic_revenue_total_czk":27444205.91,"purpose_expenditure":[["3113",6014567.96],["6171",2845810.47],["3639",2825757.82],["2310",2786848],["6112",1600260.82],["3613",843688.8],["1031",774075.36],["3631",560980.77],["3722",524710.17],["5512",510007.94],["6399",418094],["3319",402273.08],["3725",345139.78],["3326",330428.5],["3745",291027],["3900",241955],["6310",230313.02],["3612",227041.73],["2143",215704.11],["2333",165320],["2321",159884.84],["2212",159393.45],["3399",127060],["6320",124380],["3412",84426.5],["3429",51780],["4359",50000],["6114",32500],["3744",26015],["3419",23059.34],["3314",19812.9],["3341",19063.72],["3632",16949.33],["3349",7200],["6402",6808.9],["2141",5000],["3522",5000],["3525",5000],["1014",3961]],"purpose_expenditure_total_czk":23081299.31}},"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."}}}}