{"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:00639915","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00639915","name":"Obec Malinová","short_name":"Malinová","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Rakovník","municipality_code":565377},"amounts":{"revenue_approved":2602000,"revenue_adjusted":2615894,"revenue_actual":2727650.51,"expense_approved":3515000,"expense_adjusted":3528894,"expense_actual":1979598.54,"tax_revenue":2512275.31,"nontax_revenue":116371.2,"capital_revenue":27710,"transfer_revenue":71294,"current_expense":1914533.54,"capital_expense":65065,"budget_balance":748051.97,"cash_current":6553022.55,"cash_previous":5804970.58},"ratios":{"revenue_execution":1.04272211,"expense_execution":0.56096855,"balance_to_revenue":0.27424773,"cash_to_expense":3.31027853,"cash_yoy":0.12886404,"capital_expense_share":0.03286778,"transfer_revenue_share":0.02613751},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00639915/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00639915"},"seo":{"slug":"malinova","path":"/cz/municipalities/malinova/"},"population":{"value":104,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2602000,"expenditure_czk":3515000,"financing_czk":913000,"balance_czk":-913000},{"stage":"revised","revenue_czk":2615894,"expenditure_czk":3528894,"financing_czk":913000,"balance_czk":-913000},{"stage":"actual","revenue_czk":2727650.51,"expenditure_czk":1979598.54,"financing_czk":-748051.97,"balance_czk":748051.97}],"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",681000],["5137",540000],["5169",430000],["6202",421000],["5023",349000],["5139",183000],["5011",140000],["5021",120000],["5171",91000],["5154",85000],["5168",70000],["5901",48920],["5175",45000],["5032",44500],["5162",40000],["5031",35000],["5222",35000],["5329",25470],["5155",20000],["5163",19470],["5194",19000],["5362",13340],["5156",13000],["5151",12000],["5134",10000],["5166",6000],["5172",5000],["5136",4000],["5167",3000],["5161",2000],["5173",2000],["5229",1500],["5038",600],["5365",200]],"economic_expenditure_total_czk":3515000,"economic_financing":[["8115",913000]],"economic_financing_total_czk":913000,"economic_revenue":[["1211",980000],["1121",490000],["1511",384000],["1111",355000],["1113",80000],["1345",59000],["4112",57400],["2131",54276],["2111",40000],["3111",28000],["1112",25000],["1386",12000],["1122",11340],["1387",5700],["2132",5000],["2321",5000],["1381",4100],["1341",2200],["2119",2000],["1361",1500],["2141",484]],"economic_revenue_total_czk":2602000,"purpose_expenditure":[["6171",664720],["2212",557000],["3319",545000],["2310",431000],["6112",383000],["3341",181000],["3722",130000],["5512",76500],["3399",75000],["3412",67000],["3631",62000],["2333",60000],["3725",55000],["3639",42000],["3314",41000],["3721",30000],["2292",22440],["3745",22000],["6320",11970],["6399",11340],["2321",10000],["5279",10000],["2219",9000],["2341",5000],["3419",5000],["6310",5000],["6409",3030]],"purpose_expenditure_total_czk":3515000},"revised":{"economic_expenditure":[["6121",706000],["5137",546000],["6202",421000],["5169",387040],["5023",349000],["5139",203150],["5011",140000],["5021",130170],["5154",85000],["5175",76184],["5168",70000],["5171",63490],["5032",44500],["5162",40810],["5031",35000],["5222",35000],["5194",29000],["5329",25470],["5155",20000],["5163",19470],["5123",19100],["5362",14140],["5156",13000],["5151",12000],["5134",10000],["5166",6000],["5221",5250],["5172",5000],["5901",4820],["5136",4000],["5167",3000],["5161",2000],["5173",2000],["5229",1500],["5038",600],["5365",200]],"economic_expenditure_total_czk":3528894,"economic_financing":[["8115",913000]],"economic_financing_total_czk":913000,"economic_revenue":[["1211",980000],["1121",490000],["1511",384000],["1111",355000],["1113",80000],["1345",59000],["4112",57400],["2131",54276],["2111",40000],["3111",28000],["1112",25000],["4111",13894],["1386",12000],["1122",11340],["1387",5700],["2132",5000],["2321",5000],["1381",4100],["1341",2200],["2119",2000],["1361",1500],["2141",484]],"economic_revenue_total_czk":2615894,"purpose_expenditure":[["6171",635620],["3319",564100],["2212",557000],["2310",431000],["6112",383000],["3341",181000],["3722",130000],["3399",115000],["3725",80000],["5512",76500],["3412",67000],["3631",62000],["3639",42000],["3721",30000],["2292",22440],["3745",22000],["3314",21000],["2333",19750],["6114",13894],["6320",11970],["6399",11340],["2321",10000],["5279",10000],["2219",9000],["4311",5250],["2341",5000],["3419",5000],["6310",5000],["6409",3030]],"purpose_expenditure_total_czk":3528894},"actual":{"economic_expenditure":[["5137",475544.27],["5023",347748],["5169",252933.58],["5139",155835.9],["5011",135160],["5021",107570],["5168",66841.63],["6121",65065],["5175",64064.4],["5154",61314.7],["5032",43473],["5162",40804.51],["5031",33528],["5329",25470],["5123",19099.85],["5194",17397.3],["5155",16700],["5163",16409.4],["5362",14140],["5134",6133],["5221",5250],["5136",2440],["5156",2156],["5229",1500],["5166",1200],["5151",998],["5038",567],["5161",155],["5167",100]],"economic_expenditure_total_czk":1979598.54,"economic_financing":[["8115",-748051.97]],"economic_financing_total_czk":-748051.97,"economic_revenue":[["1211",1024110.65],["1121",549114.9],["1111",383971.01],["1511",336258.67],["1113",72511.35],["1345",60750],["4112",57400],["2131",54276],["2111",40602.5],["1112",35778.65],["3111",27710],["1386",20001.2],["2321",15000],["4111",13894],["1122",11340],["1334",8064.9],["1387",7839.91],["2132",4000],["1341",2130],["2119",2000],["2141",492.7],["1361",250],["1381",154.07]],"economic_revenue_total_czk":2727650.51,"purpose_expenditure":[["6171",539526.99],["3319",538964.99],["6112",379053],["3722",114499.16],["3399",93144.2],["3725",73735.84],["3412",50176.8],["2212",41065],["3631",25582.28],["2292",22440],["5512",18283],["3721",15572.88],["6114",13894],["6320",11846],["6399",11340],["3745",6209],["3639",5574],["4311",5250],["6310",4563.4],["6409",3030],["2219",2200],["3314",2000],["3419",1648]],"purpose_expenditure_total_czk":1979598.54}},"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."}}}}