{"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:00245810","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00245810","name":"Obec Bujanov","short_name":"Bujanov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Český Krumlov","municipality_code":545449},"amounts":{"revenue_approved":18276000,"revenue_adjusted":22141222.69,"revenue_actual":22059129.66,"expense_approved":17727000,"expense_adjusted":14986899.69,"expense_actual":14867193.99,"tax_revenue":15651796.62,"nontax_revenue":5025810.35,"capital_revenue":329700,"transfer_revenue":1051822.69,"current_expense":12380692.98,"capital_expense":2486501.01,"budget_balance":7191935.67,"cash_current":35959628.88,"cash_previous":28765219.41},"ratios":{"revenue_execution":0.9962923,"expense_execution":0.99201264,"balance_to_revenue":0.32602989,"cash_to_expense":2.41872332,"cash_yoy":0.25010793,"capital_expense_share":0.1672475,"transfer_revenue_share":0.04768197},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00245810/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00245810"},"seo":{"slug":"bujanov","path":"/cz/municipalities/bujanov/"},"population":{"value":629,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":18276000,"expenditure_czk":17727000,"financing_czk":-549000,"balance_czk":549000},{"stage":"revised","revenue_czk":22141222.69,"expenditure_czk":14986899.69,"financing_czk":-7154323,"balance_czk":7154323},{"stage":"actual","revenue_czk":22059129.66,"expenditure_czk":14867193.99,"financing_czk":-7191935.67,"balance_czk":7191935.67}],"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",5118000],["5011",2185000],["5169",2179500],["5171",1145000],["5023",985000],["5031",845000],["5331",670000],["5365",600000],["5021",555000],["5362",510000],["5154",504000],["5139",345500],["5032",321000],["5156",205000],["5166",185000],["5168",150000],["5499",149000],["5164",135000],["5137",118000],["5194",107000],["5321",100000],["5192",80000],["5163",76000],["5213",72000],["5175",64000],["5329",50000],["5903",50000],["5132",34000],["5162",30000],["5364",27000],["5151",23000],["5167",23000],["5222",23000],["5173",20000],["5136",12000],["5038",10000],["5161",10000],["5223",5000],["5542",3000],["5179",2000],["5133",1000]],"economic_expenditure_total_czk":17727000,"economic_financing":[["8115",-549000]],"economic_financing_total_czk":-549000,"economic_revenue":[["1211",6500000],["1121",3500000],["1111",2200000],["2111",1810000],["1511",1000000],["1113",600000],["1122",600000],["1345",400000],["2132",360000],["2131",316000],["2141",250000],["2324",230000],["4112",175000],["1112",150000],["1386",70000],["1341",40000],["1387",40000],["1381",30000],["1361",5000]],"economic_revenue_total_czk":18276000,"purpose_expenditure":[["2212",3200000],["3745",2200000],["6171",1720000],["6112",1400000],["6399",1100000],["3421",1000000],["3631",1000000],["3723",1000000],["3113",970000],["1036",650000],["1032",605000],["2310",400000],["3639",372000],["3722",350000],["3315",250000],["3725",250000],["2321",200000],["3399",200000],["1031",180000],["2341",100000],["4349",80000],["1037",70000],["5311",60000],["5213",50000],["6409",50000],["3314",45000],["3612",40000],["5512",35000],["6402",27000],["3341",20000],["3319",15000],["1014",10000],["2143",10000],["2221",10000],["2229",10000],["3419",10000],["3429",10000],["4350",10000],["6310",10000],["4359",5000],["4379",3000]],"purpose_expenditure_total_czk":17727000},"revised":{"economic_expenditure":[["5169",2928000],["6121",2429000],["5011",2180000],["5023",1076000],["5031",805000],["5331",670000],["5365",662500],["5336",565711.69],["5021",533523],["5171",433400],["5154",390200],["5139",350472],["5032",326300],["5362",178500],["5166",168500],["5499",147800],["5168",144000],["5156",122000],["5321",93100],["5194",85000],["5175",72776],["5213",72000],["5192",70000],["5163",66100],["6122",65000],["5123",62300],["5137",57000],["5162",33000],["5329",32000],["5364",26912],["5151",22500],["5173",20000],["5132",17200],["5164",15000],["5167",12200],["5136",11000],["5038",10500],["5492",10000],["5222",5000],["5223",5000],["5161",4405],["5179",4000],["5542",3000],["5133",1000]],"economic_expenditure_total_czk":14986899.69,"economic_financing":[["8115",-7154323]],"economic_financing_total_czk":-7154323,"economic_revenue":[["1211",6570000],["1121",3520000],["1111",2520000],["2111",2439000],["1511",1065000],["2212",1000100],["1122",662000],["4116",616881.69],["2131",606000],["1113",466000],["2132",445200],["1345",391000],["2141",350000],["3111",330500],["1112",230000],["2324",230000],["4213",147803],["4112",146400],["1386",130000],["4113",108238],["1387",60000],["1341",40000],["4111",32500],["2119",13000],["1335",10000],["1334",8000],["2112",1500],["1381",1100],["1361",1000]],"economic_revenue_total_czk":22141222.69,"purpose_expenditure":[["3421",2347500],["3745",1918700],["3113",1574211.69],["6112",1428500],["6171",1388000],["1032",994000],["3723",908000],["6399",823000],["3315",749000],["1036",701000],["3631",392500],["3722",324000],["3639",237000],["3725",210000],["3399",155000],["1031",154000],["2310",117000],["2321",83000],["4349",70000],["2212",57500],["5311",57100],["3314",45000],["5512",35700],["2341",35000],["3612",32500],["6409",32000],["3341",27000],["6402",26912],["6114",21276],["3319",12000],["3419",10000],["6310",7000],["3429",5000],["4359",5000],["1014",3500]],"purpose_expenditure_total_czk":14986899.69},"actual":{"economic_expenditure":[["5169",2908403.24],["6121",2424301.01],["5011",2175488.29],["5023",1075812],["5031",800541],["5331",670000],["5365",661910],["5336",565711.69],["5021",528194],["5171",420642.1],["5154",385982.25],["5139",330391.85],["5032",320578],["5362",176747],["5166",162899],["5499",145900.05],["5168",143886.93],["5156",119756.8],["5321",93082],["5194",83889.2],["5213",72000],["5175",70440.13],["5192",69615],["6122",62200],["5123",61767],["5163",59333.6],["5137",56172.52],["5162",32501.29],["5329",31234.82],["5364",26912],["5151",20242],["5173",20000],["5132",14478],["5164",14045],["5167",11053.6],["5136",10421],["5038",10267],["5492",10000],["5222",5000],["5223",5000],["5161",4105],["5179",3696],["5542",2593.62]],"economic_expenditure_total_czk":14867193.99,"economic_financing":[["8118",-25000000],["8117",10000000],["8115",7805590.53],["8901",2473.8]],"economic_financing_total_czk":-7191935.67,"economic_revenue":[["1211",6569563.48],["1121",3519833.64],["1111",2519032.8],["2111",2434581.89],["1511",1063951.49],["2212",1000028.05],["1122",661710],["4116",616881.69],["2131",601620],["1113",465031.68],["2132",434927.75],["1345",390828],["2141",346547.04],["3111",329700],["1112",229388.86],["2324",194675.62],["4213",147803],["4112",146400],["1386",128227.81],["4113",108238],["1387",50257.21],["1341",37950],["4111",32500],["2119",12100],["1335",7446.4],["1334",6769.5],["2112",1330],["1381",1005.75],["1361",800]],"economic_revenue_total_czk":22059129.66,"purpose_expenditure":[["3421",2346818.53],["3745",1906007.24],["3113",1568892.88],["6112",1425986.98],["6171",1369947.26],["1032",993650.55],["3723",894490.69],["6399",822302],["3315",743745.87],["1036",696631.3],["3631",382371.05],["3722",323870.41],["3639",213200.51],["3725",209231.99],["1031",151256.02],["3399",147535.83],["2310",115235.91],["2321",82028.4],["4349",69615],["5311",57082],["2212",55995],["3314",43614],["5512",34797],["2341",33377],["3612",32329.57],["6409",31234.82],["6402",26912],["3341",26738.58],["6114",21276],["3319",12000],["3419",9714],["6310",6329.6],["3429",5000],["4359",5000],["1014",2976]],"purpose_expenditure_total_czk":14867193.99}},"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."}}}}