{"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:00475475","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00475475","name":"Obec Malšín","short_name":"Malšín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Český Krumlov","municipality_code":536296},"amounts":{"revenue_approved":7956520,"revenue_adjusted":23086124.94,"revenue_actual":22978216.55,"expense_approved":11585373,"expense_adjusted":24860184.94,"expense_actual":16181625.01,"tax_revenue":6641687.01,"nontax_revenue":15693934.54,"capital_revenue":80983,"transfer_revenue":561612,"current_expense":14416255.02,"capital_expense":1765369.99,"budget_balance":6796591.54,"cash_current":30263159.08,"cash_previous":16484545.27},"ratios":{"revenue_execution":0.99532583,"expense_execution":0.65090525,"balance_to_revenue":0.29578412,"cash_to_expense":1.87021755,"cash_yoy":0.8358504,"capital_expense_share":0.1090972,"transfer_revenue_share":0.02444106},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00475475/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00475475"},"seo":{"slug":"malsin","path":"/cz/municipalities/malsin/"},"population":{"value":171,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":7956520,"expenditure_czk":11585373,"financing_czk":3628853,"balance_czk":-3628853},{"stage":"revised","revenue_czk":23086124.94,"expenditure_czk":24860184.94,"financing_czk":1774060,"balance_czk":-1774060},{"stage":"actual","revenue_czk":22978216.55,"expenditure_czk":16181625.01,"financing_czk":-6796591.54,"balance_czk":6796591.54}],"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",2750000],["5171",2073000],["5169",1536450],["5023",650000],["5021",646800],["6119",600000],["5362",515000],["5365",406612],["5011",400000],["6122",400000],["5154",356000],["5139",198300],["5031",150000],["5032",119000],["5173",105000],["5175",105000],["5321",92200],["5156",75000],["5137",64000],["5194",60500],["5212",50000],["5163",46151],["5019",35000],["5903",30000],["5162",20000],["5168",16000],["5492",13000],["5039",12000],["6130",12000],["5166",10350],["5172",10000],["5499",10000],["5167",6200],["5161",5000],["5038",3210],["5136",2600],["5134",1000]],"economic_expenditure_total_czk":11585373,"economic_financing":[["8115",3628853]],"economic_financing_total_czk":3628853,"economic_revenue":[["2111",2180000],["1211",1550000],["1121",805000],["1111",673000],["1122",671020],["3121",600000],["1511",500000],["2132",221000],["1113",200000],["4116",150000],["4112",74900],["3111",50000],["1112",43500],["2324",40000],["2131",35300],["4111",30000],["1342",20000],["1386",20000],["2141",20000],["2142",20000],["1387",15000],["1335",10050],["1381",10000],["1361",6750],["1345",6500],["1341",4500]],"economic_revenue_total_czk":7956520,"purpose_expenditure":[["3613",1580000],["1031",1564612],["6171",1083550],["3632",1021000],["3421",1014450],["6399",900000],["6112",754200],["3635",600000],["2321",560000],["3745",473000],["2212",380000],["1036",290000],["3319",223500],["2310",206710],["1037",200000],["3722",111600],["3612",111151],["3631",105000],["3326",100000],["3723",90000],["4351",75000],["2141",50000],["5213",30000],["3314",21600],["5512",12000],["4359",10000],["6310",10000],["3639",5000],["1014",3000]],"purpose_expenditure_total_czk":11585373},"revised":{"economic_expenditure":[["5171",4513387],["6122",4444154],["5169",4386860.94],["6121",2480363],["5362",1489780],["5365",1331722],["5023",859444],["6119",750000],["5021",703339],["6341",500000],["5154",451000],["5011",441687],["5137",418502],["5139",338320],["5909",314886],["5031",188246],["5032",154892],["5173",135346],["5156",121301],["5321",119890.26],["5194",111590],["5175",110184],["5166",54930],["5212",50000],["5492",50000],["6127",50000],["5163",47780],["5019",39025],["5364",34422.74],["5903",30000],["5162",22082],["6130",22000],["5168",16000],["5172",15125],["5039",12919],["5179",10000],["5499",10000],["5167",9190],["5161",5250],["5038",4710],["5164",4600],["5134",2657],["5136",2600],["5221",2000]],"economic_expenditure_total_czk":24860184.94,"economic_financing":[["8115",1774060]],"economic_financing_total_czk":1774060,"economic_revenue":[["2111",14243217.94],["1211",2327700],["1122",1308510],["1121",1248123],["1111",840900],["2321",740000],["1511",594600],["4116",254032],["2132",250080],["2141",240000],["4216",203280],["1113",200000],["2324",175313],["1112",81342],["3111",80983],["4112",71800],["1386",46650],["2131",35300],["4111",32500],["2119",25047],["1342",20000],["2142",20000],["1387",17820],["1335",10050],["1361",6750],["1345",6500],["1341",4500],["2329",777],["1381",350]],"economic_revenue_total_czk":23086124.94,"purpose_expenditure":[["1031",4574812.94],["3639",3587329],["6399",2792990],["2212",2421820],["3613",1732896],["6171",1549875],["3632",1096842],["6112",1016108],["3745",769775],["3635",750000],["1037",671100],["3319",574331],["2321",560000],["5512",512000],["1036",322500],["6409",314886],["2310",294616],["3723",226718],["3421",218521],["3722",150844],["3612",150551],["3326",134355],["3631",105000],["4351",102690.26],["1032",53122],["2141",50000],["6402",34422.74],["5213",30000],["3314",27100],["4359",10000],["6310",10000],["6114",9980],["1014",3000],["4379",2000]],"purpose_expenditure_total_czk":24860184.94},"actual":{"economic_expenditure":[["5169",4220141.86],["5171",3025144.52],["5362",1489780],["5365",1325110],["5023",859444],["5021",637057],["6121",602987],["6341",500000],["5011",441687],["5154",417115.51],["6119",378550],["5909",314886],["5139",284878.37],["5137",281091.89],["6122",241665.49],["5031",187787],["5032",147833],["5194",111589.83],["5173",108889],["5156",90417.46],["5175",89693.78],["5212",50000],["5492",50000],["5321",49680.63],["5166",45030],["5019",39025],["5163",37327.2],["6127",36167.5],["5364",34422.74],["5162",22081.24],["5172",15125],["5039",12919],["6130",6000],["5499",5830],["5179",5504],["5164",4599.03],["5167",4190],["5038",3123],["5221",2000],["5134",1657],["5161",678],["5136",340],["5168",176.96]],"economic_expenditure_total_czk":16181625.01,"economic_financing":[["8118",-16000000],["8127",6747301.56],["8117",6000000],["8115",-3778613.81],["8901",240054.41],["8128",-5333.7]],"economic_financing_total_czk":-6796591.54,"economic_revenue":[["2111",14240838.6],["1211",2327692.85],["1122",1308510],["1121",1248122.86],["1111",840355.64],["2321",740000],["1511",594568.4],["4116",254032],["2132",246367.47],["2141",240000],["4216",203280],["2324",175262.47],["1113",164812.45],["1112",81323.09],["3111",80983],["4112",71800],["1386",45461.97],["4111",32500],["2131",25642],["2119",25047],["1387",17819.85],["1341",4350],["1342",4350],["1345",3950],["2329",777],["1381",349.9],["1335",20]],"economic_revenue_total_czk":22978216.55,"purpose_expenditure":[["1031",3747359.08],["6399",2792990],["2212",2415608.94],["6171",1463837.33],["6112",1010654],["3745",762600.24],["1037",652296.07],["5512",512000],["3319",394621.41],["3635",378550],["6409",314886],["3613",288481.68],["1036",282004.3],["2310",261409.34],["3723",161678.87],["3722",150840.23],["3639",73429],["3632",73070],["3631",71952.62],["3326",64372.5],["3612",58829.63],["1032",53122],["2141",50000],["4351",37680.63],["6402",34422.74],["2321",28063.2],["3314",16600],["6114",9980],["6310",8005.2],["4359",5830],["3421",4450],["4379",2000]],"purpose_expenditure_total_czk":16181625.01}},"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."}}}}