{"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:00267856","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00267856","name":"Obec Maleč","short_name":"Maleč","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Havlíčkův Brod","municipality_code":569089},"amounts":{"revenue_approved":30000000,"revenue_adjusted":36950147.62,"revenue_actual":36762171.59,"expense_approved":40000000,"expense_adjusted":51494539.49,"expense_actual":45017326.96,"tax_revenue":16148542.41,"nontax_revenue":2577508.14,"capital_revenue":18530,"transfer_revenue":18017591.04,"current_expense":13077226.56,"capital_expense":31940100.4,"budget_balance":-8255155.37,"cash_current":9934833.05,"cash_previous":18189988.42},"ratios":{"revenue_execution":0.99491271,"expense_execution":0.87421555,"balance_to_revenue":-0.22455571,"cash_to_expense":0.22068909,"cash_yoy":-0.45382961,"capital_expense_share":0.70950682,"transfer_revenue_share":0.49011226},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00267856/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00267856"},"seo":{"slug":"malec","path":"/cz/municipalities/malec/"},"population":{"value":612,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":30000000,"expenditure_czk":40000000,"financing_czk":10000000,"balance_czk":-10000000},{"stage":"revised","revenue_czk":36950147.62,"expenditure_czk":51494539.49,"financing_czk":14544391.87,"balance_czk":-14544391.87},{"stage":"actual","revenue_czk":36762171.59,"expenditure_czk":45017326.96,"financing_czk":8255155.37,"balance_czk":-8255155.37}],"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",26900000],["5171",2720074],["5169",2135200],["5331",1600000],["5011",1360000],["5023",1150000],["6123",950000],["5031",564000],["5154",475000],["5139",301700],["5153",230000],["5032",225000],["5163",201000],["5166",126000],["5499",126000],["5156",117000],["5021",108600],["5168",100000],["5162",92646],["5173",62000],["5222",62000],["5137",58000],["5221",47210],["5136",45000],["5194",42000],["5175",30000],["5329",25590],["5362",22580],["5151",17500],["5321",17200],["5167",17000],["5138",10000],["5492",10000],["6122",10000],["5038",9000],["5164",8400],["5019",5000],["5179",4800],["5131",3000],["5132",3000],["5229",3000],["5134",2000],["5039",1500],["5133",1000],["5161",1000]],"economic_expenditure_total_czk":40000000,"economic_financing":[["8115",10000000]],"economic_financing_total_czk":10000000,"economic_revenue":[["4216",12560000],["1211",7050000],["1121",3590000],["1111",2650000],["1511",1100000],["2111",485288],["1113",450000],["4116",442000],["1345",360000],["2131",337000],["2324",300000],["1112",220000],["4112",147300],["2132",139332],["1386",50000],["1381",30000],["1341",20000],["1387",20000],["3111",15000],["2142",13700],["1361",13000],["1343",3000],["2112",2380],["2141",2000]],"economic_revenue_total_czk":30000000,"purpose_expenditure":[["2321",26755000],["2212",2537074],["6171",2221890],["3113",1615890],["6112",1551000],["3722",1177000],["5512",1000156],["3392",431000],["3314",415000],["3631",398000],["3745",381000],["1031",300000],["1032",217000],["6320",185000],["3399",168000],["3511",149900],["1036",80000],["3725",80000],["3412",59400],["3419",47000],["1099",22000],["2219",20000],["2221",20000],["6399",20000],["6310",16000],["3341",15000],["3721",15000],["3612",13000],["3429",12000],["4351",11200],["3639",10280],["2341",10000],["3632",9000],["4356",9000],["3319",8000],["3900",6210],["3421",6000],["1014",5000],["5213",2000],["3326",1000]],"purpose_expenditure_total_czk":40000000},"revised":{"economic_expenditure":[["6121",33494619.34],["5171",3876138],["5169",2715023.81],["5011",1640000],["5331",1600000],["5023",1249399],["6123",734820],["5336",732731.2],["5031",655928],["6449",646261],["5154",569692.44],["5139",505110.36],["5021",277145],["6349",276969],["5032",265969],["5153",233432],["5163",214628.47],["5137",169219.14],["5162",146377.79],["5499",139858],["5156",137679.74],["5649",135138.85],["5166",129760],["5329",115655.13],["5222",112653],["5365",107780],["5168",104994.75],["6122",74141.71],["5173",69216],["5194",68025.89],["5175",48654.8],["5136",45000],["5167",30300],["5221",27210],["5362",22720],["5151",22059],["5321",17200],["5019",11806.66],["5038",10020],["5138",10000],["5492",10000],["5164",8400],["5179",6913],["5132",5971],["5363",4000],["5039",3993.41],["5131",3000],["5229",3000],["5161",2091],["5134",2000],["5133",1000],["5364",834]],"economic_expenditure_total_czk":51494539.49,"economic_financing":[["8115",14544391.87]],"economic_financing_total_czk":14544391.87,"economic_revenue":[["4216",15480781.49],["1211",7050000],["1121",3723726.17],["1111",2650010.22],["4116",1927009.55],["1511",1304822.82],["2111",784187.06],["2449",781399.85],["2324",497098.26],["1113",492321.69],["1345",488960],["2131",359894],["1112",242748.08],["4213",240000],["4222",155000],["2132",151020],["4112",147300],["1386",135671.84],["1122",104580],["1387",53173.39],["4122",35000],["4111",32500],["1381",30000],["1341",20000],["3111",18530],["1361",16300],["2142",13700],["1343",6000],["2112",5360],["2141",2000],["2229",834],["1334",219.2]],"economic_revenue_total_czk":36950147.62,"purpose_expenditure":[["2321",33631080.61],["6171",3601129.03],["2212",2722074],["3113",2376911],["6112",1671678],["3722",1523429.05],["1031",1160565.07],["3392",752901.13],["3631",726065.95],["3314",549403.75],["3745",426449.74],["5512",403827.53],["1032",282059.7],["3612",236683.8],["3399",219867.86],["6320",198280],["3511",168578.27],["3412",139744],["6399",124580],["3725",116292.5],["1036",107006.6],["3419",52603],["3632",38445.07],["3341",34663],["6114",33175.22],["2219",27707],["1099",22000],["2221",20000],["3721",18366.14],["6310",16348.47],["3319",14000],["2341",13400],["3429",12000],["4351",11200],["3639",10280],["4356",9000],["3421",7700],["3900",6210],["1014",5000],["5213",2000],["3326",1000],["6402",834]],"purpose_expenditure_total_czk":51494539.49},"actual":{"economic_expenditure":[["6121",30407908.69],["5169",2226864.62],["5171",2024034.9],["5331",1600000],["5011",1417588],["5023",1249399],["5336",732731.2],["6449",646261],["5031",600910],["6123",534820],["5139",475640.19],["5154",378476.44],["6349",276969],["5021",267095],["5032",248529],["5163",214628.47],["5153",201472],["5362",-164526],["5137",142292.97],["5499",139659],["5649",135138.85],["5156",132098],["5166",129760],["5162",128231.79],["5329",115655.13],["5222",110653],["5365",106980],["5168",103151.12],["6122",74141.71],["5173",68413],["5194",68025.89],["5175",43883.35],["5136",41430],["5167",28300],["5221",21700],["5151",15859],["5321",14200],["5019",11806.66],["5038",10020],["5492",10000],["5179",6913],["5363",4000],["5039",3993.41],["5229",3000],["5132",2971],["5161",2025],["5134",1911.37],["5131",1478.2],["5364",834]],"economic_expenditure_total_czk":45017326.96,"economic_financing":[["8115",8255155.37]],"economic_financing_total_czk":8255155.37,"economic_revenue":[["4216",15480781.5],["1211",6957677.29],["1121",3723726.17],["1111",2604844.68],["4116",1927009.54],["1511",1304822.82],["2449",781399.85],["2111",769831.99],["2324",497098.26],["1113",492321.69],["1345",488960],["2131",357196],["1112",242748.08],["4213",240000],["4222",155000],["2132",151020],["4112",147300],["1386",135671.84],["1122",104580],["1387",53173.39],["4122",35000],["4111",32500],["1341",19400],["3111",18530],["1361",16300],["2142",13636],["2112",5360],["1343",3000],["2141",1132.04],["1381",1091.48],["2229",834],["1334",219.2],["1382",5.77]],"economic_revenue_total_czk":36762171.59,"purpose_expenditure":[["2321",30644792.96],["6171",3230750.31],["3113",2373911],["6112",1671678],["3722",1292702.87],["1031",1160565.07],["2212",873452.28],["3392",686996.13],["3631",578632.95],["3314",540008.35],["5512",333017.62],["3612",229594.8],["3745",204750.56],["3399",202838.71],["6320",198280],["1032",182847.7],["3511",142946.09],["1036",107006.6],["3412",93014.22],["6399",-62662],["3419",50603],["3725",36292.5],["3632",32895.07],["6114",32305.22],["3341",28718],["2219",27150.34],["1099",20000],["3721",18366.14],["6310",16348.47],["3319",11443],["4351",11200],["4356",9000],["2341",8400],["3639",7709],["3900",6200],["1014",5000],["3421",4900],["3429",4838],["6402",834]],"purpose_expenditure_total_czk":45017326.96}},"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."}}}}