{"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:00252522","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00252522","name":"Městys Malšice","short_name":"Malšice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Tábor","municipality_code":552666},"amounts":{"revenue_approved":68446000,"revenue_adjusted":76426332.3,"revenue_actual":75570175.55,"expense_approved":81980000,"expense_adjusted":68988265,"expense_actual":68172855.89,"tax_revenue":50896255.29,"nontax_revenue":9980337,"capital_revenue":30378,"transfer_revenue":14663205.26,"current_expense":37302787.47,"capital_expense":30870068.42,"budget_balance":7397319.66,"cash_current":58079372.76,"cash_previous":51151910.77},"ratios":{"revenue_execution":0.98879762,"expense_execution":0.98818047,"balance_to_revenue":0.09788676,"cash_to_expense":0.85194279,"cash_yoy":0.13542919,"capital_expense_share":0.45282053,"transfer_revenue_share":0.19403429},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00252522/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00252522"},"seo":{"slug":"malsice","path":"/cz/municipalities/malsice/"},"population":{"value":1888,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":68446000,"expenditure_czk":81980000,"financing_czk":13534000,"balance_czk":-13534000},{"stage":"revised","revenue_czk":76426332.3,"expenditure_czk":68988265,"financing_czk":-7438067.3,"balance_czk":7438067.3},{"stage":"actual","revenue_czk":75570175.55,"expenditure_czk":68172855.89,"financing_czk":-7397319.66,"balance_czk":7397319.66}],"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",43210000],["5169",12903000],["6122",4040000],["5011",3924000],["5331",3750000],["5171",2520000],["5154",1925000],["5023",1700000],["5139",1410000],["5031",1205000],["5137",520000],["5032",500000],["5229",500000],["5362",500000],["5021",430000],["5168",420000],["5499",365000],["5492",340000],["5163",270000],["5136",255000],["5192",190000],["5155",170000],["5156",170000],["5151",142000],["5175",125000],["5194",85000],["5162",71000],["6130",49400],["5164",45600],["5167",45000],["5134",35000],["5161",35000],["5364",30000],["5176",25000],["5038",20000],["5166",20000],["6119",20000],["5141",10000],["5173",5000]],"economic_expenditure_total_czk":81980000,"economic_financing":[["8115",14034000],["8124",-500000]],"economic_financing_total_czk":13534000,"economic_revenue":[["1211",20000000],["4213",11000000],["1121",9800000],["1111",7000000],["2111",4120000],["1511",4000000],["4216",3287500],["1113",1615000],["2132",1570000],["2451",1411000],["1345",1400000],["2141",1000000],["4112",712500],["1112",500000],["1386",250000],["3111",200000],["1387",120000],["1361",100000],["1381",100000],["2119",50000],["1341",45000],["1356",40000],["2211",30000],["2324",30000],["1334",20000],["3112",20000],["1343",10000],["2112",10000],["2212",5000]],"economic_revenue_total_czk":68446000,"purpose_expenditure":[["2212",18000000],["5512",12000000],["1031",8000000],["6171",7000000],["3113",6000000],["3631",5500000],["2339",5000000],["3745",4000000],["3111",3000000],["3722",2500000],["6112",2200000],["3729",2000000],["3314",1400000],["3632",1050000],["3392",700000],["3635",700000],["6399",500000],["2310",300000],["3419",300000],["3613",300000],["2321",200000],["3319",200000],["3429",200000],["4349",200000],["3399",150000],["3341",100000],["3612",100000],["3639",100000],["3727",100000],["6310",100000],["3119",50000],["6402",30000]],"purpose_expenditure_total_czk":81980000},"revised":{"economic_expenditure":[["6121",27401035],["5169",9820000],["5171",5722400],["5011",4000000],["5331",3750000],["5336",2319256.6],["6123",1980000],["5154",1953500],["5023",1500000],["5031",1290000],["5139",1092500],["5365",1060710],["6122",908000],["5137",677000],["5032",550000],["5229",500000],["5499",441000],["5492",435000],["5021",425000],["6356",369394.2],["5168",365500],["6119",335000],["5151",292500],["5163",263000],["5136",255000],["5155",230000],["5156",172000],["5362",139300],["5175",121000],["5166",112000],["5167",95000],["5162",85000],["5134",55000],["5164",45000],["5194",42000],["5161",37000],["5176",35000],["5364",30000],["5904",28765],["5038",20000],["5141",10000],["5179",9000],["5339",6904.2],["5173",5000],["5192",2500],["5039",800],["5019",700],["5122",500]],"economic_expenditure_total_czk":68988265,"economic_financing":[["8115",-6930141.3],["8124",-507926]],"economic_financing_total_czk":-7438067.3,"economic_revenue":[["1211",22000000],["1121",11500000],["1111",8125000],["4213",5512331],["2111",5120500],["4216",4969394.2],["1511",4510000],["4116",3099706.8],["2132",2040000],["1113",1520000],["2451",1506416.5],["1345",1400000],["1122",1060710],["1112",750000],["2141",746500],["4112",712500],["1386",420000],["2131",415000],["4222",300000],["1387",165000],["2329",90000],["1361",85000],["2322",65000],["4111",65000],["2119",58000],["1341",45000],["1356",40000],["2112",20000],["3112",20000],["2212",15000],["3111",12000],["1334",10000],["1343",10000],["2324",10000],["4122",4273.8],["1381",4000]],"economic_revenue_total_czk":76426332.3,"purpose_expenditure":[["2212",14159000],["5512",10664000],["6171",6974000],["3113",6655555],["3631",5462000],["1031",3741000],["3745",2516500],["3722",2300000],["2339",2068000],["6112",2000000],["3111",1850000],["3314",1632000],["3729",1557500],["3612",1291000],["2115",1106000],["6399",1070710],["3392",833000],["3613",668500],["3632",442500],["2310",411000],["3419",300000],["3319",268000],["3635",200000],["4349",200000],["3399",121000],["3429",106000],["2321",103000],["3727",75000],["6114",63500],["3639",35500],["6310",35000],["3341",30000],["6402",30000],["3421",10000],["6409",9000]],"purpose_expenditure_total_czk":68988265},"actual":{"economic_expenditure":[["6121",27300813.15],["5169",9766912.17],["5171",5623308.43],["5011",3994209],["5331",3750000],["5336",2319256.6],["6123",1979813],["5154",1938972.66],["5023",1470454],["5031",1259413],["5365",1060710],["5139",1035979.5],["6122",889388.17],["5137",663302.75],["5032",509868],["5229",500000],["5499",404570],["5021",396996],["5492",392000],["6356",369394.2],["5168",354941.84],["6119",330659.9],["5151",269517],["5136",246860.52],["5163",239093.57],["5155",223199.5],["5362",135034],["5156",127773.98],["5166",101512.5],["5167",87176.91],["5162",84863.3],["5175",82531.4],["5134",41176.35],["5164",41009.6],["5176",33579.5],["5161",32002],["5364",29830.34],["5904",28765],["5194",22898],["5038",17526],["5179",8589.52],["5173",2593],["5192",2500],["5141",2367.58],["5019",693],["5039",444],["5122",356.95]],"economic_expenditure_total_czk":68172855.89,"economic_financing":[["8115",-6927461.99],["8124",-507926],["8901",38068.33]],"economic_financing_total_czk":-7397319.66,"economic_revenue":[["1211",21461283.32],["1121",11493310.74],["1111",7991976.21],["4213",5512330.46],["2111",5060480.39],["4216",4969394.2],["1511",4509782.71],["4116",3099706.8],["2132",2012402.3],["1113",1518919.2],["2451",1506416.5],["1345",1356960],["1122",1060710],["1112",749114.94],["2141",745571.51],["4112",712500],["1386",418730.41],["2131",411930.96],["4222",300000],["1387",164111.17],["2329",87015.34],["1361",82220],["4111",65000],["2322",64843],["2119",57112],["1341",40910],["1356",28640],["3112",18378],["2212",15000],["3111",12000],["2112",10878],["2324",8687],["1343",8340],["1334",7927.3],["4122",4273.8],["1381",3319.29]],"economic_revenue_total_czk":75570175.55,"purpose_expenditure":[["2212",14143118.87],["5512",10631240.12],["6171",6768440.81],["3113",6627389.8],["3631",5442378.56],["1031",3696443.82],["3745",2462752.76],["3722",2298872.25],["2339",2060826.16],["6112",1901557],["3111",1794491.5],["3314",1607929.44],["3729",1553390.35],["3612",1235228.71],["2115",1105013.36],["6399",1069278],["3392",801572.78],["3613",664037.21],["3632",427442.25],["2310",378581.9],["3419",300000],["3319",260309],["3635",200000],["4349",179500],["3429",106000],["3399",103626],["2321",84843.05],["3727",72666.04],["6114",61201.4],["6310",34795.57],["3639",34242.95],["6402",29830.34],["3341",18261.57],["3421",9004.8],["6409",8589.52]],"purpose_expenditure_total_czk":68172855.89}},"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."}}}}