{"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:00580511","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00580511","name":"Obec Malé Výkleky","short_name":"Malé Výkleky","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Pardubice","municipality_code":572802},"amounts":{"revenue_approved":3358500,"revenue_adjusted":4835603,"revenue_actual":4560728.68,"expense_approved":3358500,"expense_adjusted":5917603,"expense_actual":5556987.59,"tax_revenue":3351475.33,"nontax_revenue":178361,"capital_revenue":1500,"transfer_revenue":1029392.35,"current_expense":3468178.2,"capital_expense":2088809.39,"budget_balance":-996258.91,"cash_current":4711652.98,"cash_previous":5707911.89},"ratios":{"revenue_execution":0.94315614,"expense_execution":0.93906056,"balance_to_revenue":-0.21844292,"cash_to_expense":0.84787898,"cash_yoy":-0.17453999,"capital_expense_share":0.3758888,"transfer_revenue_share":0.22570787},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00580511/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00580511"},"seo":{"slug":"male-vykleky","path":"/cz/municipalities/male-vykleky/"},"population":{"value":139,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3358500,"expenditure_czk":3358500,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":4835603,"expenditure_czk":5917603,"financing_czk":1082000,"balance_czk":-1082000},{"stage":"actual","revenue_czk":4560728.68,"expenditure_czk":5556987.59,"financing_czk":996258.91,"balance_czk":-996258.91}],"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",1100000],["5021",440000],["5169",361000],["5331",322000],["5171",274340],["5023",220000],["5365",200000],["5154",99000],["5139",48000],["5137",41500],["5168",40000],["5366",33500],["5163",32000],["5032",30000],["5175",29000],["5153",25000],["5162",12000],["5223",10000],["5339",10000],["5903",10000],["5156",6000],["5329",4260],["5179",4000],["5492",4000],["5136",1000],["5151",1000],["5161",500],["5362",400]],"economic_expenditure_total_czk":3358500,"economic_revenue":[["1211",1506000],["1121",767000],["1111",564900],["1511",106000],["1113",97000],["1345",81000],["4112",71800],["2131",51000],["1112",46000],["2111",37000],["1381",20000],["2142",3700],["1341",3100],["2119",2000],["3122",2000]],"economic_revenue_total_czk":3358500,"purpose_expenditure":[["2212",1100000],["6171",500000],["3111",400000],["3722",250000],["6112",250000],["6399",200000],["3639",129000],["3745",100000],["2321",80000],["3412",65000],["3631",45000],["3421",40000],["5512",40000],["3399",35000],["6402",33500],["6320",30000],["3113",10000],["3330",10000],["5213",10000],["3341",9000],["1031",5000],["1032",5000],["1037",5000],["1039",5000],["6310",2000]],"purpose_expenditure_total_czk":3358500,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",1673051.39],["5171",852758.59],["5169",700775.36],["5021",538700],["6130",407572],["5331",359410],["5336",290497.66],["5023",279000],["5651",200000],["5168",100000],["5163",62000],["5154",61800],["5139",59420],["5137",55888.3],["5032",47000],["5365",36330],["5175",32035.7],["5153",25000],["5364",23266],["5329",19260],["5339",18000],["6349",14928],["5162",12000],["5903",10000],["5223",9000],["5156",7000],["5222",6000],["5492",4000],["5179",3000],["5321",3000],["5173",2800],["5166",1210],["5136",1000],["5151",1000],["5161",500],["5362",400]],"economic_expenditure_total_czk":5917603,"economic_financing":[["8115",1082000]],"economic_financing_total_czk":1082000,"economic_revenue":[["1211",1506000],["1121",791600],["1111",564900],["4213",499594.66],["4116",290497.66],["1511",204103.21],["2451",200000],["4122",135000],["1113",104000],["1345",82350],["2131",78708],["4112",71800],["2141",65000],["1112",51600],["2111",47314.5],["1122",36330],["4111",32500],["1386",28952.03],["1381",20000],["1387",11049.96],["2142",3700],["1341",3600],["1334",3000],["2119",2000],["3122",2000],["1382",2.98]],"economic_revenue_total_czk":4835603,"purpose_expenditure":[["2212",1030785.91],["3111",892355.79],["3639",839963.52],["6171",710186],["2115",642265.48],["3722",383500],["6112",326000],["2321",197631.94],["3745",159600],["3412",150312.3],["3631",108224.88],["3749",68000],["1039",66026],["5512",64200],["3421",53643.48],["6310",42000],["6399",36330],["6114",32500],["6402",23266],["6320",20000],["3113",18000],["3399",12811.7],["5213",10000],["3330",9000],["3429",6000],["1031",5000],["1032",5000],["1037",5000]],"purpose_expenditure_total_czk":5917603},"actual":{"economic_expenditure":[["6121",1673051.39],["5171",850306.14],["5169",656914.8],["5021",531793.72],["6130",400830],["5331",359410],["5336",290497.66],["5023",278676],["5168",99376.57],["5163",58943.6],["5139",52512.16],["5154",50149.23],["5032",46738],["5365",36330],["5175",31725.3],["5137",29017],["5364",23266.2],["5339",18000],["6349",14928],["5153",13272.24],["5162",8130.68],["5156",6994],["5222",5000],["5223",5000],["5329",4050],["5492",3453.9],["5321",3000],["5179",2000],["5173",1770],["5166",1210],["5362",348],["5161",293]],"economic_expenditure_total_czk":5556987.59,"economic_financing":[["8117",2000000],["8115",-1003741.09]],"economic_financing_total_czk":996258.91,"economic_revenue":[["1211",1479562.3],["1121",791638.69],["1111",551304.79],["4213",499594.69],["4116",290497.66],["1511",206875.21],["4122",135000],["1113",104683.22],["1345",82350],["2131",78708],["4112",71800],["2141",65000],["1112",51610.43],["1122",36330],["4111",32500],["2111",30414.5],["1386",28841.09],["1387",11304.56],["2142",3611],["1341",3600],["1334",3138.53],["3122",1500],["2119",627.5],["1381",233.53],["1382",2.98]],"economic_revenue_total_czk":4560728.68,"purpose_expenditure":[["2212",1030785.91],["3639",817603.88],["6171",683767.36],["3111",683427.54],["2115",642265.48],["3722",372228.77],["6112",325414],["2321",196498.94],["3745",156552.31],["3412",128504.15],["3631",107170.53],["3749",68000],["1039",66026],["5512",53261.52],["3421",46499],["6310",41066.6],["6399",36330],["6114",25176.8],["6402",23266.2],["3113",18000],["6320",17877],["3399",7265.6],["3330",5000],["3429",5000]],"purpose_expenditure_total_czk":5556987.59}},"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."}}}}