{"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:00302988","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00302988","name":"Obec Maletín","short_name":"Maletín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Šumperk","municipality_code":540366},"amounts":{"revenue_approved":45266654.96,"revenue_adjusted":48508688.77,"revenue_actual":47963316.56,"expense_approved":31500496.17,"expense_adjusted":35827325.98,"expense_actual":28610570.73,"tax_revenue":12559842.65,"nontax_revenue":1912981.14,"capital_revenue":31723323,"transfer_revenue":1767169.77,"current_expense":18918567.56,"capital_expense":9692003.17,"budget_balance":19352745.83,"cash_current":31437741.13,"cash_previous":12479646.33},"ratios":{"revenue_execution":0.98875723,"expense_execution":0.79856841,"balance_to_revenue":0.40349057,"cash_to_expense":1.09881559,"cash_yoy":1.51912116,"capital_expense_share":0.33875602,"transfer_revenue_share":0.03684419},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00302988/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00302988"},"seo":{"slug":"maletin","path":"/cz/municipalities/maletin/"},"population":{"value":440,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":45266654.96,"expenditure_czk":31500496.17,"financing_czk":-13766158.79,"balance_czk":13766158.79},{"stage":"revised","revenue_czk":48508688.77,"expenditure_czk":35827325.98,"financing_czk":-12681362.79,"balance_czk":12681362.79},{"stage":"actual","revenue_czk":47963316.56,"expenditure_czk":28610570.73,"financing_czk":-19352745.83,"balance_czk":19352745.83}],"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",9682000],["5362",6000000],["6371",2665000],["5171",2570000],["5011",1800000],["5023",1512000],["5169",1247000],["5331",1000000],["5031",628000],["5032",448000],["6130",400000],["5154",277000],["5139",266000],["5499",251000],["6129",250000],["6122",240000],["5137",234000],["5163",225000],["5168",208000],["5021",197000],["5166",157000],["5222",150000],["6322",139000],["5153",120000],["5156",108000],["5151",101000],["5323",87500],["5167",65000],["5493",60000],["5136",55000],["5909",50000],["5173",36000],["5492",35000],["5175",34500],["5162",32500],["5223",30000],["5329",27000],["5164",18200],["5179",13000],["5364",12796.17],["5194",11000],["5132",10000],["5192",10000],["5038",8000],["5138",8000],["5321",8000],["5161",4500],["5019",3300],["5901",3200],["5133",2000],["5131",1000]],"economic_expenditure_total_czk":31500496.17,"economic_financing":[["8115",-13766158.79]],"economic_financing_total_czk":-13766158.79,"economic_revenue":[["3111",30838000],["1211",5200000],["1121",2520000],["1111",1860000],["4213",1016127.96],["1511",980000],["2329",500000],["2111",360980],["1345",345000],["1113",336000],["2226",235191],["3121",187556],["2131",170000],["2132",162000],["1112",150000],["2119",132000],["4112",104400],["1386",59000],["4111",31500],["1387",29000],["1381",20000],["1341",8000],["2133",7000],["2112",6200],["1361",6000],["1342",2000],["2141",500],["1334",200]],"economic_revenue_total_czk":45266654.96,"purpose_expenditure":[["6399",6000000],["2219",5530000],["6171",4485000],["3412",3459000],["2321",2801000],["2212",2002000],["6112",1991000],["3119",1000000],["3722",611000],["3639",563500],["5512",530700],["3429",376000],["3631",321000],["1039",265000],["2143",250000],["3111",230000],["3745",135000],["3723",130000],["2310",97000],["4359",90000],["2292",87500],["3113",77000],["3399",64000],["3314",59000],["5213",50000],["1070",40000],["3612",40000],["3349",36000],["6114",31500],["3419",30000],["3636",20000],["3721",18000],["3728",16000],["6310",15000],["6409",13000],["6402",12796.17],["3319",10000],["1037",8500],["2341",4000],["3632",1000]],"purpose_expenditure_total_czk":31500496.17},"revised":{"economic_expenditure":[["6121",9198000],["5362",6002000],["5171",3547000],["6371",2665000],["5011",1900000],["5023",1547000],["5169",1544000],["5331",1000000],["6123",879000],["5031",653000],["5365",630900],["6122",615450],["5336",583341.81],["5032",433000],["6130",403000],["5154",389500],["6129",345000],["5139",307800],["5137",304800],["5026",244492],["5499",232600],["5163",226000],["5153",218000],["5168",208000],["5021",202975],["5222",170000],["5166",157000],["6322",139000],["5151",118000],["5156",108000],["5323",87500],["6125",82100],["5167",65000],["5493",60000],["5909",57215],["5136",55000],["5164",51620],["5175",50500],["5213",48000],["5173",41000],["5132",40000],["5492",35000],["5162",32500],["5223",30000],["5329",27000],["5179",13000],["5364",12796.17],["5194",11000],["5192",10000],["5038",8000],["5138",8000],["5321",8000],["5172",6000],["5161",5700],["5901",4200],["5019",3336],["5133",2000],["5131",1000]],"economic_expenditure_total_czk":35827325.98,"economic_financing":[["8115",-12681362.79]],"economic_financing_total_czk":-12681362.79,"economic_revenue":[["3111",31539592],["1211",5210000],["1121",2792000],["1111",1923000],["4213",1016127.96],["1511",980000],["2111",905980],["1122",630900],["4116",583341.81],["2329",500300],["2131",370000],["1113",369000],["1345",345000],["2226",235191],["3121",187556],["1112",183000],["2132",170400],["2119",132100],["1386",119000],["4112",104400],["1387",49000],["4111",32500],["4122",30800],["1381",20000],["1334",18200],["2321",15000],["2229",12000],["1341",9000],["2133",7300],["2112",6200],["1361",6000],["1342",5000],["2141",600],["1335",200]],"economic_revenue_total_czk":48508688.77,"purpose_expenditure":[["6399",6630900],["2219",5246000],["6171",5081750],["3412",3485000],["2321",2816000],["2212",2352000],["6112",2282092],["3639",1874500],["3119",1000000],["3722",714000],["3113",710341.81],["5512",630000],["3111",428000],["3429",376000],["3631",361000],["2143",345000],["1039",265000],["3745",150000],["3723",130000],["2310",112000],["3399",94000],["4359",90000],["2292",87500],["3314",64000],["5213",50000],["2141",48000],["3726",42000],["1070",40000],["3612",40000],["3349",36775],["3341",33000],["6114",32536],["3419",30000],["3636",22420],["6409",20215],["1014",20000],["3721",18000],["6310",17000],["3728",16000],["6402",12796.17],["3319",10000],["1037",8500],["2341",4000],["3632",1000]],"purpose_expenditure_total_czk":35827325.98},"actual":{"economic_expenditure":[["6121",6525468.76],["5362",5564290.09],["5171",2836866.14],["5011",1735995.6],["5023",1543953],["6371",1179540.41],["5169",1170355.86],["5331",1000000],["6123",723762],["5365",630900],["5031",617185],["6122",615076],["5336",583341.81],["6130",402200],["5154",355948.31],["5032",296042],["5137",271410.27],["5026",244492],["5163",211053.7],["5153",210729.03],["5168",200428.62],["5499",169319.41],["5139",167465.42],["5021",165905],["5222",150000],["6322",138918],["5151",101441],["5166",97068],["5323",87123.5],["6125",82038],["5156",76129.1],["5213",48000],["5136",41898],["5164",35807.57],["5167",32158],["5175",31749.65],["5173",29283],["5132",27053.95],["5162",26681.6],["5329",26280],["5492",25000],["6129",25000],["5493",23364],["5223",18000],["5364",12796.17],["5179",12220.06],["5138",7821],["5038",7548],["5909",7215],["5194",6288],["5161",5117],["5321",3570],["5019",1336],["5133",1147],["5131",790.7]],"economic_expenditure_total_czk":28610570.73,"economic_financing":[["8115",-18958094.8],["8901",-394651.03]],"economic_financing_total_czk":-19352745.83,"economic_revenue":[["3111",31535767],["1211",5209644.45],["1121",2790415.88],["1111",1922095.12],["4213",1016127.96],["1511",935885.35],["2111",793943],["1122",630900],["4116",583341.81],["1113",368732.54],["2131",356953],["1345",342849],["2226",227996.5],["2329",224108],["3121",187556],["1112",181866.58],["2132",165469],["2119",105110],["4112",104400],["1386",101659.42],["1387",39843.35],["4111",32500],["4122",30800],["1334",17440.2],["2321",15000],["2229",11628],["1341",8472],["2133",6243],["2112",6025],["1361",5340],["1342",3740],["1381",802.76],["2141",505.64],["1335",156]],"economic_revenue_total_czk":47963316.56,"purpose_expenditure":[["6399",6193190.09],["6171",4446792.24],["2219",3522614.16],["3412",2954442.49],["6112",2195625.8],["2212",2143571.38],["3639",1434598.03],["2321",1251310.49],["3119",1000000],["3722",624864.93],["3113",609341.81],["5512",598894.36],["3631",348025.04],["3111",284700.31],["3723",112533.76],["3745",98674.29],["2310",89426.93],["2292",87123.5],["1039",79376],["3314",60977],["3399",57997.95],["2141",48000],["4359",41364],["1070",40000],["3726",37091.36],["3349",34387],["3419",30000],["3341",28069.58],["2143",25000],["3429",20000],["6409",19435.06],["6114",18165],["6310",16074.8],["3728",15040.3],["6402",12796.17],["3721",8457.9],["1037",8366],["3319",8172],["2341",3651],["3636",2420]],"purpose_expenditure_total_czk":28610570.73}},"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."}}}}