{"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:00241946","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00241946","name":"Obec Bohutín","short_name":"Bohutín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Příbram","municipality_code":539953},"amounts":{"revenue_approved":55796200,"revenue_adjusted":63588123.55,"revenue_actual":56615346.42,"expense_approved":52762500,"expense_adjusted":57683399.96,"expense_actual":38895160.71,"tax_revenue":46078137.16,"nontax_revenue":6891184.3,"capital_revenue":36600,"transfer_revenue":3609424.96,"current_expense":26989198.95,"capital_expense":11905961.76,"budget_balance":17720185.71,"cash_current":96506353.64,"cash_previous":78786167.93},"ratios":{"revenue_execution":0.89034466,"expense_execution":0.6742869,"balance_to_revenue":0.31299262,"cash_to_expense":2.4811918,"cash_yoy":0.22491493,"capital_expense_share":0.30610394,"transfer_revenue_share":0.06375347},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00241946/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00241946"},"seo":{"slug":"bohutin","path":"/cz/municipalities/bohutin/"},"population":{"value":2036,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":55796200,"expenditure_czk":52762500,"financing_czk":-3033700,"balance_czk":3033700},{"stage":"revised","revenue_czk":63588123.55,"expenditure_czk":57683399.96,"financing_czk":-5904723.59,"balance_czk":5904723.59},{"stage":"actual","revenue_czk":56615346.42,"expenditure_czk":38895160.71,"financing_czk":-17720185.71,"balance_czk":17720185.71}],"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",14000000],["5901",6455000],["5169",6450000],["5171",4132000],["5331",3770000],["5365",2700000],["5011",1764000],["5023",1740000],["5154",1235000],["5139",1205000],["5021",977500],["5194",790000],["5031",713000],["5362",604000],["5222",580000],["5492",550000],["5229",510000],["6130",500000],["5151",413300],["5032",342300],["5137",330000],["5156",310400],["5163",250000],["6123",250000],["5166",205000],["5909",175000],["5175",168000],["6122",160000],["5168",156000],["6119",150000],["5164",125000],["5499",120000],["5132",110000],["5321",110000],["6341",100000],["5223",80000],["5133",65000],["5134",50000],["5903",50000],["6127",50000],["5191",45000],["5019",40000],["5162",40000],["5136",35000],["5167",35000],["5039",23000],["5329",20000],["5161",19000],["5179",15000],["5192",12000],["5038",10000],["5364",10000],["5041",5000],["5173",5000],["5363",3000]],"economic_expenditure_total_czk":52762500,"economic_financing":[["8117",50000000],["8118",-35000000],["8115",-18033700]],"economic_financing_total_czk":-3033700,"economic_revenue":[["1211",19500000],["1121",11200000],["1111",7000000],["2132",3433400],["1122",2865300],["4222",1835000],["1113",1800000],["1511",1350000],["1345",1330000],["2119",700000],["2141",683500],["2111",581500],["1112",520000],["3111",500000],["2324",463000],["2229",440000],["4112",371700],["1335",300000],["2321",250000],["1386",230000],["1381",150000],["2131",136300],["1387",120000],["1343",15000],["2328",10000],["1361",6000],["1334",5000],["1382",500]],"economic_revenue_total_czk":55796200,"purpose_expenditure":[["2321",8837000],["2219",8400000],["3113",5122000],["6399",3300000],["3745",3188000],["2310",2428000],["6112",2245000],["6171",2083500],["3639",1999000],["3612",1852300],["3722",1820000],["3631",1615000],["2212",1180000],["3399",1040000],["5512",985700],["2333",950000],["3141",770000],["3723",750000],["3111",700000],["3419",530000],["3429",350000],["4349",325000],["3412",220000],["6320",210000],["3635",200000],["5213",175000],["3349",160000],["1014",150000],["3744",150000],["5269",140000],["3314",110000],["6221",108000],["3632",106000],["2292",100000],["3326",100000],["4351",70000],["5311",70000],["3319",58000],["2221",50000],["6409",28000],["3741",20000],["4379",20000],["6310",15000],["3721",10000],["6402",10000],["3312",5000],["3725",5000],["3341",2000]],"purpose_expenditure_total_czk":52762500},"revised":{"economic_expenditure":[["6121",16870000],["5169",6851573],["5171",5638000],["5901",5305000],["5331",3770000],["5365",2715100],["5011",1776000],["5023",1740000],["5139",1280074],["5154",1220000],["5021",1109258],["5194",822500],["5031",715740],["5362",604000],["5222",595000],["5229",590000],["5492",550000],["6130",500000],["6123",437000],["5137",425000],["5151",416500],["5032",347150],["5336",329900.8],["5156",315400],["6122",285200],["5163",250000],["5168",231729.16],["5166",205000],["5909",205000],["5175",198000],["6119",162000],["5164",125000],["5499",120000],["5132",110000],["5321",110000],["6341",100000],["6127",82000],["5223",80000],["5133",65000],["5134",50000],["5903",50000],["5191",45000],["5019",40000],["5162",40000],["5167",39500],["5136",35000],["5039",23000],["5179",23000],["5161",20360],["5329",20315],["5192",12000],["5038",10000],["5364",10000],["5041",5000],["5173",5000],["5363",3000],["5122",100]],"economic_expenditure_total_czk":57683399.96,"economic_financing":[["8118",-70000000],["8117",50000000],["8115",14095276.41]],"economic_financing_total_czk":-5904723.59,"economic_revenue":[["1211",20000000],["1121",11200000],["1111",7150000],["4213",3911795.59],["2132",3478400],["1122",2865300],["4222",2835000],["1113",1800000],["1511",1350000],["1345",1330000],["2141",1287500],["3111",858000],["2111",700500],["2119",700000],["1112",620000],["2324",478100],["2229",440000],["1386",400000],["4112",371700],["4116",344900.8],["2122",329303],["1335",300000],["2321",250000],["1387",160000],["1381",150000],["2131",136300],["4111",57824.16],["3113",45000],["1343",15000],["2328",10000],["1334",7000],["1361",6000],["1382",500]],"economic_revenue_total_czk":63588123.55,"purpose_expenditure":[["2321",10610000],["2219",7596000],["3113",5654000],["6399",3300000],["3745",3208000],["3639",2570300],["2310",2428315],["6112",2249000],["6171",2215740],["3722",1975000],["3612",1886500],["3631",1644000],["2115",1500000],["2212",1180000],["3399",1101600],["3111",1029900.8],["2333",950000],["5512",930700],["3141",770000],["3723",750000],["3419",610000],["3412",420000],["3429",420000],["4349",346500],["3744",270000],["3635",212000],["6320",210000],["5213",175000],["3349",160000],["3314",155120],["1014",150000],["5269",140000],["6221",108000],["3632",106000],["2292",100000],["3326",100000],["4351",75100],["5311",70000],["3319",63800],["6114",57824.16],["2221",50000],["6409",28000],["3725",25000],["3741",20000],["4379",20000],["6310",15000],["3721",10000],["6402",10000],["3312",5000],["3341",2000]],"purpose_expenditure_total_czk":57683399.96},"actual":{"economic_expenditure":[["6121",11102695.94],["5169",5722577.29],["5171",3980066.54],["5331",3770000],["5365",2699370],["5023",1723627],["5011",1667809],["5154",1046127.54],["5021",935818],["5031",681374],["5194",655370.76],["5139",570841.01],["5222",460000],["6123",436900],["5229",390000],["5151",379064],["5137",338262],["5032",332691],["5336",329900.8],["5168",220324.26],["5163",203276.6],["6122",172365.82],["6119",162000],["5909",148517],["5156",147444],["5362",-145935.41],["5175",145477],["5166",131470],["5164",109138],["5499",90616],["5321",52424],["5191",42578],["6127",32000],["5162",29183.91],["5167",26870],["5136",23069],["5329",20315],["5179",19251.74],["5161",16394.91],["5132",8102],["5038",7507],["5019",7208],["5039",1869],["5192",1100],["5122",100]],"economic_expenditure_total_czk":38895160.71,"economic_financing":[["8118",-70000000],["8117",50000000],["8115",2279814.29]],"economic_financing_total_czk":-17720185.71,"economic_revenue":[["1211",20069428.52],["1121",10759756.66],["1111",7310716.77],["2132",3438869.37],["4222",2835000],["1122",2685270],["1113",1420945.39],["1345",1303285],["2141",1285717.11],["1511",1253305.5],["1112",701094.19],["2111",687048.14],["2229",439945.45],["2324",394309.16],["1386",391940.99],["4112",371700],["4116",344900.8],["2122",329302.07],["2119",199193],["1387",153622.41],["2131",116800],["4111",57824.16],["3111",21600],["1343",15000],["3113",15000],["1334",7494.6],["1361",3250],["1381",3027.13]],"economic_revenue_total_czk":56615346.42,"purpose_expenditure":[["2219",6962136.64],["3113",5027477.45],["2321",2877010.81],["3745",2679434.27],["6399",2535968.59],["6112",2212631],["6171",2083024.48],["3722",1952278.45],["3639",1697331.02],["3612",1555045.29],["2310",1372683.01],["3631",988123.24],["3111",937039.8],["3399",905718.19],["3141",760626],["3723",694681.13],["2212",586900.85],["5512",530176.26],["3419",391573],["3429",309450],["2333",238087.97],["4349",221319.34],["6320",176141],["3635",162000],["3412",161663.94],["3744",132729.2],["3349",113344],["3314",103526],["1014",85000],["4351",75032.38],["5269",62981],["6114",57824.16],["3319",55767],["2292",52424],["5311",40414],["3632",25052],["3725",24442],["6409",18946.74],["6310",11422.6],["4379",10000],["3741",5000],["3721",2193.9],["3341",540]],"purpose_expenditure_total_czk":38895160.71}},"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."}}}}