{"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:00261548","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00261548","name":"Obec Malšovice","short_name":"Malšovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Děčín","municipality_code":562718},"amounts":{"revenue_approved":67288000,"revenue_adjusted":75496090.2,"revenue_actual":72324647.64,"expense_approved":95323561,"expense_adjusted":103531651.2,"expense_actual":89536102.78,"tax_revenue":35073250.39,"nontax_revenue":6788580.78,"capital_revenue":91000,"transfer_revenue":30371816.47,"current_expense":32432015.07,"capital_expense":57104087.71,"budget_balance":-17211455.14,"cash_current":47420301.41,"cash_previous":63564363.3},"ratios":{"revenue_execution":0.95799196,"expense_execution":0.86481865,"balance_to_revenue":-0.23797496,"cash_to_expense":0.52962213,"cash_yoy":-0.25397976,"capital_expense_share":0.63777723,"transfer_revenue_share":0.41993729},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00261548/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00261548"},"seo":{"slug":"malsovice","path":"/cz/municipalities/malsovice/"},"population":{"value":1026,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":67288000,"expenditure_czk":95323561,"financing_czk":28035561,"balance_czk":-28035561},{"stage":"revised","revenue_czk":75496090.2,"expenditure_czk":103531651.2,"financing_czk":28035561,"balance_czk":-28035561},{"stage":"actual","revenue_czk":72324647.64,"expenditure_czk":89536102.78,"financing_czk":17211455.14,"balance_czk":-17211455.14}],"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",53730000],["5011",6670000],["5169",6046000],["5365",5010000],["5171",2795000],["5331",2557000],["5031",2010000],["5139",1859000],["5023",1650000],["5154",1640000],["6371",1300000],["5362",1025000],["5032",827000],["5153",810000],["5499",763361],["5021",739000],["5137",715000],["5138",685000],["6122",600000],["5151",425000],["5222",410000],["5168",389000],["6119",300000],["6130",300000],["5163",280000],["5156",220000],["5162",185000],["5123",178000],["5167",178000],["5166",170000],["5155",140000],["5175",116000],["5321",105000],["5134",82000],["5194",75000],["5038",49500],["5172",45000],["5173",34000],["5041",30000],["5493",30000],["5903",30000],["5179",22000],["5122",20000],["5161",17000],["5132",13000],["5329",12000],["5136",11300],["5133",10500],["5339",10000],["5189",4000],["5164",700],["5191",200]],"economic_expenditure_total_czk":95323561,"economic_financing":[["8117",34000000],["8118",-34000000],["8115",28035561]],"economic_financing_total_czk":28035561,"economic_revenue":[["4216",26000000],["1211",10020000],["1333",7200000],["1121",5100000],["1122",5000000],["1111",3650000],["2111",2708500],["1511",1700000],["2132",1311000],["2112",1276500],["1113",650000],["2141",640000],["1345",420000],["1112",310000],["2324",280000],["4112",233000],["3111",200000],["1386",140000],["2460",100000],["1381",60000],["1387",60000],["2131",60000],["1341",50000],["2119",40000],["4111",32000],["1361",20000],["1334",15000],["2211",5000],["2310",5000],["2133",2000]],"economic_revenue_total_czk":67288000,"purpose_expenditure":[["2321",45468000],["2212",6542000],["3639",6185000],["6399",6000000],["6171",4882561],["2142",3465000],["3412",3055000],["1031",2329000],["6112",2050000],["3722",2015000],["3113",1959000],["3612",1898000],["3631",1530000],["2310",1466000],["3725",999000],["3392",815000],["2219",650000],["3111",598000],["3399",530000],["3745",450000],["3419",370000],["3613",350000],["6320",250000],["3421",225000],["3635",200000],["3326",160000],["1036",130000],["2229",100000],["3314",95000],["5512",75000],["1070",70000],["3726",60000],["3349",57000],["5519",55000],["3429",50000],["6115",32000],["3744",30000],["5213",30000],["6310",30000],["6409",24000],["3319",14000],["1039",10000],["3721",10000],["3724",10000]],"purpose_expenditure_total_czk":95323561},"revised":{"economic_expenditure":[["6121",57331800],["5011",7349800],["5169",6956222],["5365",5010000],["5171",2940600],["5331",2557000],["5031",2215500],["5139",1799500],["6371",1740000],["5023",1637000],["6122",1631000],["5154",1392100],["5362",1030000],["5032",893500],["6119",800000],["5137",768900],["5499",763361],["5153",737000],["5021",734000],["5138",604000],["5168",486000],["5222",440000],["5336",402663.2],["6130",400000],["5151",389500],["5163",280000],["5156",247000],["5166",229000],["5123",193000],["5162",180000],["5321",170000],["5167",162000],["6123",154900],["5194",145000],["5155",140000],["5175",126800],["5024",102200],["5134",90000],["5038",47500],["5173",35400],["5122",30000],["5493",30000],["5903",30000],["5179",22000],["5132",16000],["5164",14200],["5364",13605],["5329",12000],["5161",10000],["5339",10000],["5136",8200],["5133",7500],["5172",6000],["5189",5000],["5041",2000],["5192",2000],["5191",900]],"economic_expenditure_total_czk":103531651.2,"economic_financing":[["8117",34000000],["8118",-34000000],["8115",28035561]],"economic_financing_total_czk":28035561,"economic_revenue":[["4216",25727640],["1211",10020000],["1333",9000000],["1121",5093000],["4222",5000000],["1122",3773500],["1111",3650000],["2111",2733322.37],["1511",2170000],["2132",1314700],["2112",1245400],["2324",1101744],["2141",890000],["1113",720000],["4116",675023.2],["1345",420000],["1112",310000],["1386",240000],["2460",239500],["4112",238000],["4113",213433.63],["3111",194700],["1387",95000],["1334",93500],["2310",65000],["2131",60000],["1341",50000],["1381",50000],["2119",48127],["4111",32500],["1361",20000],["2211",5000],["3113",5000],["2133",2000]],"economic_revenue_total_czk":75496090.2,"purpose_expenditure":[["2321",45991000],["3639",7990000],["6399",6000000],["2219",5840000],["2212",5452000],["6171",5416956],["3631",3178927],["3722",2615000],["3113",2362663.2],["1031",2329000],["2142",2297500],["6112",2050000],["3412",1965000],["3612",1938000],["2310",1466000],["3725",1159000],["3392",895000],["3111",599000],["3745",550000],["3399",530000],["3421",450000],["3419",370000],["3613",350000],["3326",261500],["6320",250000],["3635",200000],["1036",144500],["5512",140000],["1070",100000],["2229",100000],["3314",95000],["3726",60000],["3349",57000],["5519",55000],["3429",50000],["3744",50000],["6114",32000],["5213",30000],["6310",30000],["6409",24000],["3319",14000],["6402",13605],["1039",10000],["3721",10000],["3724",10000]],"purpose_expenditure_total_czk":103531651.2},"actual":{"economic_expenditure":[["6121",55104463.82],["5011",7056639],["5169",5335994.35],["5365",2974230],["5331",2556500],["5171",2216459.77],["5031",2032530],["5023",1629382],["5154",1295863.53],["6122",1248222.74],["5139",840201.7],["5032",811481],["5153",557770],["5021",552212],["5138",488370.37],["5222",440000],["5137",417044.54],["5336",402663.2],["5168",384137.53],["6371",360000],["5151",275059],["5499",230375],["5166",223889.5],["5163",213825.67],["6130",191713],["5156",181100],["5162",165335.72],["5321",162500],["6123",154900],["5194",139030.6],["5175",122718.5],["5362",115916.11],["5167",105267.47],["5024",101838],["5134",74607.47],["5155",70661.34],["5123",51651.11],["5136",47638.7],["6119",44788.15],["5038",30244],["5493",30000],["5173",21483],["5364",13563.23],["5179",13127],["5164",10219.5],["5339",10000],["5329",8384],["5122",7744],["5161",7632],["5132",4073.16],["5192",1396],["5191",695],["5133",561]],"economic_expenditure_total_czk":89536102.78,"economic_financing":[["8115",12219260.14],["8117",5000000],["8901",-7805]],"economic_financing_total_czk":17211455.14,"economic_revenue":[["4216",24318459.64],["1211",10092673.04],["1333",8897443.49],["1121",5409190.12],["4222",4894400],["1111",3667008.71],["1122",2974230],["2111",2396661.63],["1511",2171191.17],["2132",1303663.55],["2112",1142336.83],["2324",1090439.2],["1113",714496.71],["4116",675023.2],["2141",507652.23],["1345",419645],["1112",352488.08],["4112",238000],["4113",213433.63],["1386",197047.76],["2460",185300],["3111",86000],["1387",77231.85],["2310",60000],["2131",56119],["2119",46408.34],["1341",43840],["1334",39830.7],["4111",32500],["1361",15400],["3113",5000],["1381",1533.76]],"economic_revenue_total_czk":72324647.64,"purpose_expenditure":[["2321",45955304.17],["3639",6886126.78],["2219",5526822.06],["6171",4726034.84],["2212",4492311.3],["6399",3063875.11],["3113",2361828.7],["3722",2276279.28],["6112",2024363.5],["3631",1908159.23],["2142",1681925.28],["3412",1373468.32],["1031",1134743.52],["3725",921429.97],["3612",839925.02],["3392",627499.58],["3111",598665.5],["2310",512855.9],["3399",486064],["3745",457425.06],["3419",370000],["3421",191449.19],["6320",191324],["5512",140000],["1036",136972.86],["3326",128110.07],["1070",100000],["3613",85100.3],["3314",60220.5],["3349",52218.7],["3744",48779.94],["3726",37413.46],["5519",34367.27],["6114",25272.47],["6310",22501.67],["2229",22191],["6409",18664],["6402",13563.23],["1039",2847]],"purpose_expenditure_total_czk":89536102.78}},"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."}}}}