{"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:00267848","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00267848","name":"Obec Malčín","short_name":"Malčín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Havlíčkův Brod","municipality_code":569071},"amounts":{"revenue_approved":4139000,"revenue_adjusted":9392665.66,"revenue_actual":10838522.42,"expense_approved":16225000,"expense_adjusted":21773000,"expense_actual":13609505.56,"tax_revenue":6241213.87,"nontax_revenue":669622.14,"capital_revenue":3295060,"transfer_revenue":632626.41,"current_expense":4783348.44,"capital_expense":8826157.12,"budget_balance":-2770983.14,"cash_current":13105875.91,"cash_previous":15775360.44},"ratios":{"revenue_execution":1.15393466,"expense_execution":0.62506341,"balance_to_revenue":-0.2556606,"cash_to_expense":0.96299427,"cash_yoy":-0.16921861,"capital_expense_share":0.64852886,"transfer_revenue_share":0.05836833},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00267848/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00267848"},"seo":{"slug":"malcin","path":"/cz/municipalities/malcin/"},"population":{"value":210,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4139000,"expenditure_czk":16225000,"financing_czk":12086000,"balance_czk":-12086000},{"stage":"revised","revenue_czk":9392665.66,"expenditure_czk":21773000,"financing_czk":12380334.34,"balance_czk":-12380334.34},{"stage":"actual","revenue_czk":10838522.42,"expenditure_czk":13609505.56,"financing_czk":2770983.14,"balance_czk":-2770983.14}],"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":[["5169",9463000],["5171",3279000],["5154",712000],["5139",547000],["5023",488000],["5021",401000],["6121",300000],["5137",200000],["5153",200000],["5175",110000],["5331",100000],["5032",90000],["5162",60000],["5194",60000],["5156",55000],["5031",54000],["5362",50000],["5163",40000],["5136",5000],["5161",5000],["5173",4000],["5221",2000]],"economic_expenditure_total_czk":16225000,"economic_financing":[["8115",12086000]],"economic_financing_total_czk":12086000,"economic_revenue":[["1211",1500000],["1121",700000],["1111",600000],["1511",500000],["2111",340000],["1113",150000],["2131",90000],["4112",71800],["2141",50000],["1345",40000],["1342",35000],["1112",30000],["2132",30000],["1341",1000],["1382",1000],["1361",200]],"economic_revenue_total_czk":4139000,"purpose_expenditure":[["6171",12000000],["2310",1500000],["3639",1000000],["6112",590000],["2212",200000],["3722",200000],["3723",200000],["1031",140000],["3111",100000],["3631",70000],["5512",70000],["3341",60000],["3319",50000],["3399",25000],["3314",20000]],"purpose_expenditure_total_czk":16225000},"revised":{"economic_expenditure":[["6121",9545000],["5169",4767738],["5171",3078101.45],["5154",762000],["5362",614000],["5139",564343.55],["5021",530871],["5023",488000],["5336",287712],["5137",200000],["5153",200000],["5175",111184],["5331",100000],["5032",90000],["5212",71450],["5162",60000],["5194",60000],["5156",55000],["5031",54000],["6130",45000],["5163",40000],["5123",30000],["5161",6240],["5136",5000],["5173",4360],["5221",3000]],"economic_expenditure_total_czk":21773000,"economic_financing":[["8115",12380334.34]],"economic_financing_total_czk":12380334.34,"economic_revenue":[["3111",2410000],["1211",2400000],["1121",1150000],["1111",880000],["1511",570000],["2111",556000],["4116",273326.41],["4222",255000],["1122",196560],["1113",175000],["2131",90000],["1112",75000],["4112",71800],["1345",62000],["1386",53000],["2141",50000],["1342",35000],["2132",30000],["4111",29998.55],["1387",21000],["1334",5030.7],["1341",1750],["1382",1000],["2321",1000],["1361",200]],"economic_revenue_total_czk":9392665.66,"purpose_expenditure":[["6171",16198836],["2310",1854352],["3639",904101.45],["6112",590000],["6399",548000],["3111",387712],["1031",240000],["2212",200000],["3722",200000],["3723",200000],["5512",120000],["3631",70000],["3341",60000],["3319",50000],["2219",45000],["3745",30000],["6114",29998.55],["3399",25000],["3314",20000]],"purpose_expenditure_total_czk":21773000},"actual":{"economic_expenditure":[["6121",8795257.12],["5169",1201299.79],["5171",689535.68],["5021",494818],["5154",471804.22],["5362",428349],["5023",421488],["5336",287712],["5365",196560],["5331",100000],["5139",94482.29],["5153",83339.98],["5212",71450],["5137",63100.58],["5032",59592],["6130",30900],["5163",27021.1],["5123",24200],["5162",23293.18],["5194",13458.72],["5175",11204.6],["5156",10650.3],["5321",6000],["5221",2060],["5161",1569],["5173",360]],"economic_expenditure_total_czk":13609505.56,"economic_financing":[["8115",2770983.14]],"economic_financing_total_czk":2770983.14,"economic_revenue":[["3111",3295060],["1211",2605164.23],["1121",1395245.41],["1111",953616.23],["1511",658765.62],["2111",518882.37],["4116",273326.41],["4222",255000],["1122",196560],["1113",184383.9],["2131",92779],["1112",90938.31],["4112",71800],["1345",59730],["1386",50829.71],["4111",32500],["2141",29220.77],["2132",28000],["1387",19922.38],["1342",18675],["1334",5030.7],["1341",1750],["2321",740],["1381",402.38],["1361",200]],"economic_revenue_total_czk":10838522.42,"purpose_expenditure":[["6171",10411368.3],["2310",1071067.21],["6399",562709],["6112",481080],["3111",387712],["1031",174666.66],["3723",139507.04],["3722",132288.95],["2219",42933],["3631",36119.64],["2212",32960.4],["3639",32960],["6114",29998.55],["3319",26400],["3745",24200],["5512",12390.09],["3399",8000],["3314",3144.72]],"purpose_expenditure_total_czk":13609505.56}},"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."}}}}