{"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:00278114","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00278114","name":"Obec Malé Svatoňovice","short_name":"Malé Svatoňovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Trutnov","municipality_code":579513},"amounts":{"revenue_approved":38663750,"revenue_adjusted":63024786,"revenue_actual":64875154.57,"expense_approved":51610707,"expense_adjusted":64787832.04,"expense_actual":48759108.08,"tax_revenue":36874038.91,"nontax_revenue":11337894.96,"capital_revenue":1900000,"transfer_revenue":14763220.7,"current_expense":32222704.37,"capital_expense":16536403.71,"budget_balance":16116046.49,"cash_current":40962103.16,"cash_previous":26822556.26},"ratios":{"revenue_execution":1.02935938,"expense_execution":0.75259669,"balance_to_revenue":0.24841631,"cash_to_expense":0.84009131,"cash_yoy":0.52715136,"capital_expense_share":0.33914492,"transfer_revenue_share":0.22756355},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00278114/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00278114"},"seo":{"slug":"male-svatonovice","path":"/cz/municipalities/male-svatonovice/"},"population":{"value":1588,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":38663750,"expenditure_czk":51610707,"financing_czk":12946957,"balance_czk":-12946957},{"stage":"revised","revenue_czk":63024786,"expenditure_czk":64787832.04,"financing_czk":1763046.04,"balance_czk":-1763046.04},{"stage":"actual","revenue_czk":64875154.57,"expenditure_czk":48759108.08,"financing_czk":-16116046.49,"balance_czk":16116046.49}],"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",15910000],["5011",6021742],["5169",5118483],["5331",5027467],["5171",3113500],["5031",1822502],["5153",1740000],["5154",1689000],["5023",1270000],["5137",1230000],["5139",1137700],["5365",1000100],["5141",765100],["5151",645000],["5032",632227],["5499",504550],["6122",500000],["5362",412000],["5222",352000],["5156",290000],["5021",273000],["6379",250000],["5163",226000],["5162",177000],["5166",156000],["5138",150659],["5164",135000],["5175",111000],["5321",110000],["6123",100000],["6130",100000],["5223",80000],["5167",66000],["5194",65000],["5132",64000],["5329",62500],["5136",47000],["5161",43800],["5131",31000],["5038",30000],["5173",29000],["5229",23000],["5903",20000],["5172",15000],["5123",12100],["5179",12000],["5492",12000],["5364",10589],["5339",7500],["5221",5000],["5041",3000],["5155",2188]],"economic_expenditure_total_czk":51610707,"economic_financing":[["8115",15599762.6],["8124",-2652805.6]],"economic_financing_total_czk":12946957,"economic_revenue":[["1211",13400000],["1121",6800000],["1111",5260000],["2122",4639467],["2111",1459248],["1122",1000000],["1511",1000000],["1345",940800],["1113",860000],["2324",606828],["4116",538983],["4112",506700],["1112",400000],["2119",290400],["2132",262324],["2141",201000],["1386",130000],["1381",70000],["2112",63000],["2131",62000],["1387",60000],["1341",51000],["1361",25000],["2133",14000],["1342",10000],["2310",5000],["2212",3000],["2139",1500],["1334",1000],["1343",1000],["1344",1000],["1349",500]],"economic_revenue_total_czk":38663750,"purpose_expenditure":[["6171",5982450],["3639",5757439],["3612",5047364],["2212",4475000],["3113",4150000],["3722",3512759],["3315",2857250],["3392",2216850],["6112",1768050],["6221",1555000],["3111",1456000],["6399",1400000],["5512",1380000],["3115",1298600],["2321",1077864],["3631",1050000],["3412",1000000],["3745",820983],["4379",627700],["3900",600000],["3319",411370],["3421",390000],["3399",353500],["3613",340000],["2310",336239],["2143",302500],["5519",221000],["3326",210000],["6320",166000],["3419",157000],["3314",153100],["3632",140000],["3744",74000],["3511",65000],["6310",60100],["2341",60000],["3429",57000],["5213",40000],["4359",20000],["6402",10589],["1014",10000]],"purpose_expenditure_total_czk":51610707},"revised":{"economic_expenditure":[["6121",18611038],["5011",6958202],["5169",6010467.87],["5171",5242950],["5331",5015050.8],["5137",2428000],["5031",2051574],["5153",1740000],["5154",1689000],["5365",1545480],["6379",1411000],["5023",1270000],["5139",1190004],["6130",1024580],["5336",997647.24],["5141",835305.13],["5032",791797],["5151",645000],["5362",592000],["5364",588869],["5499",564026],["6122",460000],["5021",434800],["5222",375050],["5156",300000],["5163",226000],["5162",177000],["5166",156000],["5138",154659],["5229",143000],["5164",137000],["5175",113000],["5321",110000],["6123",100000],["5194",90000],["6322",78000],["5132",74000],["5167",66000],["5329",63840],["5223",60000],["5136",48000],["5161",45704],["5131",31000],["5038",30000],["5173",29000],["5903",20000],["5172",15000],["5492",15000],["5179",13000],["5339",7500],["5221",5000],["5041",4000],["5155",2188],["5168",2000],["5123",100]],"economic_expenditure_total_czk":64787832.04,"economic_financing":[["8115",4415851.64],["8124",-2652805.6]],"economic_financing_total_czk":1763046.04,"economic_revenue":[["1211",15890167.65],["4216",9603417.68],["1121",6973493.68],["2122",5927050.8],["1111",5865508.08],["4116",4620603.02],["2111",1960780.31],["3111",1900000],["1122",1545180],["2212",1172374.07],["2324",1138978.28],["1113",1097471.23],["1511",1008367.72],["1345",940800],["2229",630238.62],["4112",506700],["2132",471900],["1112",455091.95],["1386",311607.11],["2119",290400],["2141",201000],["1387",121994],["2131",79330.8],["2112",72588],["1381",70000],["1341",51492],["1361",32840],["4111",32500],["2133",26000],["1342",15600],["2310",5500],["2139",2096],["1344",1215],["1334",1000],["1343",1000],["1349",500]],"economic_revenue_total_czk":63024786,"purpose_expenditure":[["3612",8047364],["3639",7536456],["2212",6990125],["6171",5982450],["3113",5821276.64],["3115",4562948],["3315",2857250],["3392",2216850],["6399",2125180],["3111",1782370.6],["6112",1768050],["5512",1603000],["3722",1562759],["6221",1555000],["3631",1250000],["2321",1077864],["3412",1000000],["3745",993857],["3319",712370],["4379",627700],["3900",600000],["6402",588869],["3421",390000],["3399",353500],["3613",340000],["2310",323822.8],["2143",303840],["3419",282230],["5519",221000],["3326",210000],["3725",170000],["6320",166000],["3314",153100],["3632",140000],["3429",111000],["3744",74000],["3511",65000],["6310",60100],["2341",60000],["5213",40000],["6114",32500],["4359",20000],["1014",10000]],"purpose_expenditure_total_czk":64787832.04},"actual":{"economic_expenditure":[["6121",14412228.71],["5011",5463924.85],["5169",5053846.04],["5331",5015050.8],["5171",1695105.12],["5031",1654301.15],["5365",1545380],["5154",1348604.14],["5153",1323494.24],["5137",1320335.81],["5023",1282034],["5336",997647.24],["6379",993600],["6130",987450],["5139",937795.24],["5141",629843.03],["5032",623715],["5364",588869],["5362",497158.88],["5222",347758],["5499",303969],["5021",279248],["5151",217012.18],["5163",181041.27],["5156",180706.43],["5162",117059.6],["5138",89664.93],["6322",78000],["6122",65125],["5329",63840],["5194",62823.65],["5175",61196],["5321",59235],["5167",33341],["5223",30958],["5166",22960.8],["5038",21704],["5136",21136],["5132",19974.97],["5161",19953],["5229",15000],["5172",14974],["5164",13040],["5492",13000],["5179",10787.67],["5909",8800],["5168",7744],["5339",7500],["5041",6374.33],["5173",4299],["5155",3174],["5131",3098],["5221",3000],["5029",728],["5159",499]],"economic_expenditure_total_czk":48759108.08,"economic_financing":[["8118",-20600000],["8115",7081833.73],["8124",-2652805.6],["8901",54925.38]],"economic_financing_total_czk":-16116046.49,"economic_revenue":[["1211",16020316.88],["4216",9603417.68],["1121",8578687.61],["1111",6280126.66],["2122",5927050.8],["4116",4620603.02],["3111",1900000],["2111",1789139.31],["1122",1545180],["1511",1269527.54],["2212",1172374.07],["1113",1133800.17],["2324",1032571.49],["1345",947872],["2229",630238.62],["1112",559158.48],["4112",506700],["1386",312547.57],["2119",290400],["2132",272874.04],["1387",122494.69],["2131",79332.8],["2112",73278],["2141",55715.05],["1341",51492],["1361",33390],["4111",32500],["1342",15600],["2133",12000],["1381",2482.87],["2139",2396],["1344",1215],["2310",524.32],["1343",100],["1349",47.44],["2329",0.46]],"economic_revenue_total_czk":64875154.57,"purpose_expenditure":[["3612",7228560.45],["3639",5645413.81],["2212",4574546.65],["3113",4476221.47],["3115",4253060.06],["6171",3759755.3],["6399",2034596.88],["6112",1688810.39],["3722",1562759.8],["3111",1472370.6],["3315",1218459.69],["3631",1210607.3],["5512",1204905.5],["3392",1012766.91],["6221",1009779.84],["2321",952373.19],["3745",740860.84],["3412",661950],["3319",629380.31],["6402",588869],["3900",503441.57],["4379",449586.51],["2310",323822.8],["3419",282230],["2143",216361.83],["3399",176722.04],["3725",167507.36],["6320",161437],["3314",148962.64],["5519",123021],["3429",83562.28],["3326",83359.69],["6114",26969],["3613",21283.39],["4359",20000],["6310",19604.27],["3511",11197.44],["3421",10512],["3632",3479.27]],"purpose_expenditure_total_czk":48759108.08}},"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."}}}}