{"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:00255777","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00255777","name":"Obec Malý Bor","short_name":"Malý Bor","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Klatovy","municipality_code":556629},"amounts":{"revenue_approved":9962621,"revenue_adjusted":16326790,"revenue_actual":17468733.7,"expense_approved":18689046.1,"expense_adjusted":13357364.1,"expense_actual":10580945.04,"tax_revenue":12163781.71,"nontax_revenue":3957273.99,"capital_revenue":0,"transfer_revenue":1347678,"current_expense":10130430.04,"capital_expense":450515,"budget_balance":6887788.66,"cash_current":25569438.56,"cash_previous":19431649.9},"ratios":{"revenue_execution":1.06994294,"expense_execution":0.79214319,"balance_to_revenue":0.39429238,"cash_to_expense":2.41655528,"cash_yoy":0.31586554,"capital_expense_share":0.04257795,"transfer_revenue_share":0.07714801},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00255777/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00255777"},"seo":{"slug":"maly-bor","path":"/cz/municipalities/maly-bor/"},"population":{"value":493,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":9962621,"expenditure_czk":18689046.1,"financing_czk":8726425.1,"balance_czk":-8726425.1},{"stage":"revised","revenue_czk":16326790,"expenditure_czk":13357364.1,"financing_czk":-2969425.9,"balance_czk":2969425.9},{"stage":"actual","revenue_czk":17468733.7,"expenditure_czk":10580945.04,"financing_czk":-6887788.66,"balance_czk":6887788.66}],"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",4430000],["5169",2425500],["5171",2220000],["5011",1707000],["5901",1000000],["6901",1000000],["5023",850000],["5031",594800],["5154",545000],["5139",474000],["5137",445000],["5365",430000],["5141",260000],["5032",228450],["5362",221500],["6122",210000],["5156",207000],["5153",200000],["5021",152500],["5163",145130],["5222",125000],["5168",110000],["5499",106000],["5166",60000],["5364",57694.1],["5903",50535],["5194",50000],["6130",50000],["5164",42000],["5162",38000],["5323",31437],["5019",30000],["5321",28000],["5151",26500],["5329",20000],["5132",16500],["5136",16000],["5179",13500],["5173",11000],["5167",10000],["5223",10000],["5229",10000],["5038",7000],["5161",7000],["5041",6000],["5172",5000],["5039",2000],["5133",2000],["5175",2000]],"economic_expenditure_total_czk":18689046.1,"economic_financing":[["8115",9476425.1],["8124",-750000]],"economic_financing_total_czk":8726425.1,"economic_revenue":[["1211",3000000],["1121",1700000],["1111",1200000],["2111",953000],["1511",750000],["1122",430000],["2132",412000],["2131",323000],["1345",300000],["1113",280000],["2133",138421],["4112",118700],["2141",100000],["2324",80000],["1112",65000],["1386",30000],["1381",20000],["2139",20000],["1387",15000],["1341",14000],["3111",10000],["1361",3500]],"economic_revenue_total_czk":9962621,"purpose_expenditure":[["2310",3665000],["6409",2062000],["2212",1650500],["6171",1118000],["6112",1093000],["1031",1046300],["5512",1017000],["3613",777800],["3745",766400],["2219",700000],["6399",650000],["3722",630070],["3639",538230],["2321",476400],["3631",362000],["3612",318480],["1032",300000],["3723",300000],["3412",191800],["1036",150000],["3399",142000],["3632",109900],["2221",80000],["6402",57694.1],["3314",51500],["5213",50535],["2119",50000],["3421",50000],["3721",45000],["3341",41000],["3419",40000],["2292",31437],["3326",30000],["3111",22000],["2141",16000],["3319",13000],["2341",10000],["3524",10000],["4359",10000],["6310",10000],["5311",6000]],"purpose_expenditure_total_czk":18689046.1},"revised":{"economic_expenditure":[["5171",2166600],["5169",1941500],["5011",1580000],["6901",1000000],["5901",988000],["5023",890000],["5031",568220],["5365",513940],["5154",497000],["5139",375732],["5141",260000],["5032",223150],["6121",220900],["6122",202000],["5021",197400],["5362",163000],["5153",156000],["5156",152000],["5222",145000],["5163",129930],["5168",115000],["5137",114000],["5499",77000],["5194",72000],["5151",65400],["5166",60000],["5364",57694.1],["5164",52500],["5903",50535],["5179",46500],["5162",41000],["5321",40500],["5323",31437],["6349",26358],["5329",20000],["5136",16200],["5019",16000],["5167",15000],["5132",14500],["5223",10000],["5229",10000],["5038",7000],["5122",7000],["5041",6000],["6130",6000],["5175",4368],["5161",2500],["5133",2000],["5173",500]],"economic_expenditure_total_czk":13357364.1,"economic_financing":[["8115",-2219425.9],["8124",-750000]],"economic_financing_total_czk":-2969425.9,"economic_revenue":[["1211",4858000],["1121",2120000],["1111",1700000],["2324",1401276],["2111",1122460],["1511",839000],["1122",506940],["4122",493000],["2141",460000],["2132",447000],["4222",400000],["1345",393000],["1113",332000],["2131",322800],["4116",270978],["2133",142421],["1112",135000],["4112",118700],["1386",95000],["4111",65000],["1387",36000],["1335",26350],["2139",22200],["1341",14000],["1361",4300],["1356",1365]],"economic_revenue_total_czk":16326790,"purpose_expenditure":[["6409",2050000],["2212",1992500],["6112",1152500],["6171",1096000],["1031",928900],["3745",797300],["6399",666940],["5512",642500],["3722",556370],["3639",442130],["3613",351000],["3723",332000],["2321",303500],["3631",300000],["3612",244200],["2310",218000],["3399",173000],["1036",160000],["1032",150000],["3412",90400],["3721",65000],["6114",63000],["2221",61000],["6402",57694.1],["3632",56900],["5213",50535],["2116",50000],["3314",47200],["3421",42000],["3419",40000],["3111",34000],["2292",31437],["2219",26358],["2141",16000],["3341",16000],["3319",14500],["3524",10000],["4359",10000],["6310",10000],["5311",6500],["3326",2000]],"purpose_expenditure_total_czk":13357364.1},"actual":{"economic_expenditure":[["5171",2124148.84],["5169",1710246.04],["5011",1529150],["5023",887444],["5031",552516],["5365",513940],["5154",412072.43],["5139",314678.37],["5141",225583.28],["6121",218254],["5032",214667],["6122",200013],["5021",187060],["5362",144148.25],["5222",142000],["5163",121378.8],["5153",118009.16],["5137",109078.58],["5168",107978.19],["5156",107828.54],["5194",70643],["5499",69480],["5166",58080],["5364",57694.1],["5151",50490.21],["5164",47367.38],["5179",41146.8],["5321",40500],["5162",33659.32],["5323",31437],["6349",26358],["5136",15114],["5167",13912],["5132",13061],["5019",11251],["5223",10000],["5229",10000],["5329",10000],["5122",6472.69],["5038",6217],["6130",5890],["5041",5602.06],["5175",3066],["5161",1685],["5133",1270],["5173",354]],"economic_expenditure_total_czk":10580945.04,"economic_financing":[["8115",-6137788.66],["8124",-750000]],"economic_financing_total_czk":-6887788.66,"economic_revenue":[["1211",4901786.87],["1121",2623380.54],["1111",1830313.79],["2324",1401392.37],["1511",1203120.79],["2111",1131450.43],["1122",506940],["4122",493000],["2141",477500.17],["2132",458434.48],["4222",400000],["1345",399977],["1113",346846.14],["2131",323177],["4116",270978],["1112",171017.73],["2133",143073.27],["4112",118700],["1386",95581.04],["4111",65000],["1387",37460.92],["1335",26357.6],["2139",22246.27],["1341",14400],["1361",4460],["1356",1365.46],["1381",769.22],["1382",4.61]],"economic_revenue_total_czk":17468733.7,"purpose_expenditure":[["2212",1944707.22],["6112",1148285],["6171",1032545.37],["1031",878528.09],["3745",768904.51],["6399",648648.25],["5512",567776.6],["3722",527610.65],["3639",407894.39],["3723",331564.2],["3613",286799.09],["2321",276660.43],["3631",248516.23],["3612",221590.33],["2310",196454.46],["3399",159925.5],["1036",146905],["1032",96780.79],["3412",86299],["2221",60950],["6402",57694.1],["3721",56391.79],["3632",51647],["6409",44395],["3314",40352],["3419",40000],["6114",37772],["3111",34000],["3421",33971.18],["2292",31437],["2219",26358],["2116",17770],["2141",14520],["3319",14040],["3524",10000],["4359",10000],["6310",9010.8],["5311",6500],["3341",6097.06],["3326",1644]],"purpose_expenditure_total_czk":10580945.04}},"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."}}}}