{"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:00247901","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00247901","name":"Obec Budíkov","short_name":"Budíkov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Pelhřimov","municipality_code":547638},"amounts":{"revenue_approved":12132600,"revenue_adjusted":12764012.6,"revenue_actual":11162508.57,"expense_approved":15460000,"expense_adjusted":16091412.6,"expense_actual":8954384.39,"tax_revenue":8168716.4,"nontax_revenue":2227836.57,"capital_revenue":54068,"transfer_revenue":711887.6,"current_expense":8182732.2,"capital_expense":771652.19,"budget_balance":2208124.18,"cash_current":14542990.47,"cash_previous":12334866.29},"ratios":{"revenue_execution":0.87452974,"expense_execution":0.55646975,"balance_to_revenue":0.19781612,"cash_to_expense":1.62411952,"cash_yoy":0.17901485,"capital_expense_share":0.08617591,"transfer_revenue_share":0.06377488},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00247901/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00247901"},"seo":{"slug":"budikov","path":"/cz/municipalities/budikov/"},"population":{"value":326,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":12132600,"expenditure_czk":15460000,"financing_czk":3327400,"balance_czk":-3327400},{"stage":"revised","revenue_czk":12764012.6,"expenditure_czk":16091412.6,"financing_czk":3327400,"balance_czk":-3327400},{"stage":"actual","revenue_czk":11162508.57,"expenditure_czk":8954384.39,"financing_czk":-2208124.18,"balance_czk":2208124.18}],"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",4280000],["5169",1976500],["5171",1600000],["5011",1530000],["5023",770000],["6122",750000],["5031",557000],["5137",460000],["5139",347000],["5365",328000],["6123",300000],["6130",300000],["5331",260000],["5032",212000],["5154",200000],["5153",198000],["5499",160000],["5168",140000],["5156",114600],["5021",111000],["5163",107500],["5166",102000],["5222",90000],["5172",60000],["5321",56000],["5903",50000],["5229",49000],["5175",35000],["5162",33000],["5492",32000],["5138",30000],["5141",30000],["5164",30000],["5194",26500],["5132",26400],["5042",24000],["5173",21000],["5212",10000],["5362",10000],["5041",8000],["5038",7000],["5223",6000],["5167",5000],["5179",5000],["5329",5000],["5161",4500],["5136",3000]],"economic_expenditure_total_czk":15460000,"economic_financing":[["8115",3327400]],"economic_financing_total_czk":3327400,"economic_revenue":[["1211",3500000],["2111",2160000],["1121",2000000],["1111",1300000],["3111",600000],["1511",550000],["1345",330000],["1113",300000],["1122",300000],["2141",300000],["2119",280000],["1112",100000],["2131",100000],["4112",79600],["1386",50000],["2132",40000],["4111",32000],["1387",30000],["2112",30000],["1342",17000],["1341",14000],["1361",10000],["2139",10000]],"economic_revenue_total_czk":12132600,"purpose_expenditure":[["3639",2840000],["6171",2799900],["2212",2340000],["2341",1230000],["1032",1160000],["6112",1062000],["2310",665000],["3722",430000],["3111",312500],["6399",300000],["1036",234000],["3326",217600],["3631",215000],["3635",200000],["3723",200000],["3419",126000],["5512",116000],["3399",115000],["3421",113500],["3745",110000],["2321",103500],["3412",100000],["3341",87000],["6320",60000],["3141",55000],["5213",50000],["1069",42000],["6310",40000],["6114",32000],["3725",20000],["4356",20000],["2141",10000],["2221",10000],["3721",10000],["4350",6000],["4351",6000],["3319",5000],["3429",5000],["6409",5000],["3314",4000],["4329",3000]],"purpose_expenditure_total_czk":15460000},"revised":{"economic_expenditure":[["6121",4272000],["5169",2077762],["5171",1767500],["5011",1530000],["5023",807000],["6122",802025],["5031",566000],["5139",440175],["5137",355000],["5365",328000],["5331",315000],["6130",300000],["5336",271650.6],["6123",225000],["5032",215000],["5154",200000],["5153",198000],["5499",160000],["5168",140000],["5156",114600],["5021",111500],["5163",107500],["5166",102000],["5222",95400],["5321",66000],["5172",60000],["5903",50000],["5229",49000],["5175",35000],["5162",34000],["5492",32000],["5138",30000],["5141",30000],["5164",30000],["5194",26500],["5132",26400],["5042",24000],["5173",21000],["5179",13900],["5212",10000],["5223",10000],["5362",10000],["5041",8000],["5038",7000],["5167",5000],["5329",5000],["5161",4500],["5136",3000]],"economic_expenditure_total_czk":16091412.6,"economic_financing":[["8115",3327400]],"economic_financing_total_czk":3327400,"economic_revenue":[["1211",3500000],["2111",2160000],["1121",2000000],["1111",1300000],["3111",600000],["1511",550000],["4116",409075.6],["1345",330000],["1113",300000],["1122",300000],["2141",300000],["2119",280000],["4122",155000],["1112",100000],["2131",100000],["4112",79600],["1386",50000],["2132",40000],["4216",35712],["4111",32500],["2324",31125],["1387",30000],["2112",30000],["1342",17000],["1341",14000],["1361",10000],["2139",10000]],"economic_revenue_total_czk":12764012.6,"purpose_expenditure":[["3639",2840000],["6171",2574600],["2212",2340000],["1032",1478127],["2341",1230000],["6112",1112000],["2310",665000],["3111",642750.6],["3722",430000],["6399",300000],["1036",244010],["3326",217600],["3631",215000],["3723",215000],["3635",200000],["5512",148025],["3419",143900],["3399",115000],["3421",113500],["3745",110000],["2321",103500],["3412",100000],["3341",87000],["3141",65000],["2143",60000],["6320",60000],["5213",50000],["1069",42000],["6310",40000],["6114",32500],["3725",20000],["4356",20000],["6409",13900],["2141",10000],["2221",10000],["3721",10000],["4350",6000],["4351",6000],["3319",5000],["3429",5000],["3314",4000],["3330",4000],["4329",3000]],"purpose_expenditure_total_czk":16091412.6},"actual":{"economic_expenditure":[["5011",1352613],["5169",1333730.38],["5171",1303396.56],["5023",807812],["6122",585125],["5031",514139],["5139",357979.78],["5331",315000],["5336",271650.6],["5365",232794],["5154",201357.34],["5032",193602],["5153",184457.37],["6121",180047.19],["5499",130214],["5156",106906.79],["5021",97474],["5222",95324],["5163",89976.4],["5166",67362],["5168",64013.9],["5321",62320],["5137",60505.39],["5194",49970.68],["5162",32033.18],["5164",30000],["5229",29331],["5492",29000],["5138",27280.52],["5042",21330.04],["5175",19812.7],["5362",18974.83],["5132",17597],["5173",12492],["5212",10000],["5223",9000],["5179",8821.21],["5041",6839.53],["6127",6480],["5038",5570],["5329",3996],["5136",3524],["5019",2514],["5167",1400],["5161",617]],"economic_expenditure_total_czk":8954384.39,"economic_financing":[["8115",-2208124.18]],"economic_financing_total_czk":-2208124.18,"economic_revenue":[["1211",3340605.57],["2111",1790832.81],["1121",1790270.42],["1111",1264281.98],["1511",789120.96],["4116",409075.6],["1345",308440],["1113",236487.44],["1122",203490],["2141",180923.74],["4122",155000],["1112",116664.75],["2131",89307],["4112",79600],["1386",65217.29],["2119",61589],["3111",54068],["2324",47371.02],["2132",37236],["4216",35712],["4111",32500],["1387",25561.45],["2112",20577],["1342",12625],["1341",12243],["1361",3200],["1381",508.54]],"economic_revenue_total_czk":11162508.57,"purpose_expenditure":[["3639",1775869.94],["6171",1344570.28],["1032",1338068.98],["6112",1105113.07],["3111",634106.75],["3722",406468.74],["2212",307457.37],["6399",222464.83],["3326",211098],["3723",207461.15],["3631",205249.41],["1036",202892],["2310",194752.23],["5512",132796.63],["3419",130519.95],["3399",96932.68],["3141",60420],["2321",60288.62],["6320",48174],["2341",47000],["1069",42000],["3745",31304.9],["3341",30609.07],["6114",20115],["2143",18079.18],["4356",18000],["6409",12817.21],["2141",10000],["6310",8154.4],["3421",5600],["3319",5000],["3429",5000],["4350",5000],["3314",4000],["3330",4000],["4329",3000]],"purpose_expenditure_total_czk":8954384.39}},"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."}}}}