{"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:00250945","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00250945","name":"Město Bavorov","short_name":"Bavorov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Strakonice","municipality_code":550809},"amounts":{"revenue_approved":46436000,"revenue_adjusted":50512612.41,"revenue_actual":55978103.9,"expense_approved":44962000,"expense_adjusted":53281512.41,"expense_actual":42345919.77,"tax_revenue":42527216.06,"nontax_revenue":7383695.43,"capital_revenue":4786817.7,"transfer_revenue":1280374.71,"current_expense":31634827.75,"capital_expense":10711092.02,"budget_balance":13632184.13,"cash_current":45454080.09,"cash_previous":33282488.93},"ratios":{"revenue_execution":1.10820053,"expense_execution":0.79475822,"balance_to_revenue":0.24352708,"cash_to_expense":1.07339929,"cash_yoy":0.36570556,"capital_expense_share":0.25294272,"transfer_revenue_share":0.02287278},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00250945/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00250945"},"seo":{"slug":"bavorov","path":"/cz/municipalities/bavorov/"},"population":{"value":1673,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":46436000,"expenditure_czk":44962000,"financing_czk":-1474000,"balance_czk":1474000},{"stage":"revised","revenue_czk":50512612.41,"expenditure_czk":53281512.41,"financing_czk":2768900,"balance_czk":-2768900},{"stage":"actual","revenue_czk":55978103.9,"expenditure_czk":42345919.77,"financing_czk":-13632184.13,"balance_czk":13632184.13}],"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",8355000],["5011",6960000],["5171",6573000],["5331",5280000],["5169",4195000],["5031",1997000],["5139",1575000],["5153",1283000],["5154",1230000],["5023",1190000],["5032",755000],["5156",607000],["5499",500000],["5151",481000],["5021",468000],["5222",400000],["6119",370000],["5137",314000],["5362",216000],["5194",207000],["5365",205000],["5163",200000],["5903",200000],["5178",160000],["5168",156000],["5155",130000],["5166",111000],["5162",107000],["5136",94000],["5132",77000],["5492",75000],["5141",72000],["5321",50000],["6130",50000],["5123",45000],["5138",40000],["5161",36000],["5038",35000],["5175",29000],["5329",22000],["5167",20000],["5179",17000],["5019",15000],["5164",15000],["5221",15000],["5909",10000],["5039",7000],["5173",6000],["5041",5000],["5172",2000]],"economic_expenditure_total_czk":44962000,"economic_financing":[["8124",-1474000]],"economic_financing_total_czk":-1474000,"economic_revenue":[["1211",17400000],["1121",9300000],["1111",5200000],["2132",3414000],["1511",3000000],["3111",2667000],["1345",1180000],["2131",865000],["2111",841000],["1113",800000],["4112",550000],["2324",330000],["1112",300000],["1122",200000],["1386",120000],["1341",50000],["1387",50000],["1342",40000],["1343",30000],["1361",30000],["2133",26000],["2112",11000],["2119",11000],["4121",7000],["2139",6000],["2141",4000],["2329",4000]],"economic_revenue_total_czk":46436000,"purpose_expenditure":[["3419",6700000],["6171",5774000],["3113",4100000],["2212",3155000],["3722",3024000],["2310",2585000],["3392",1876000],["3699",1853000],["6112",1632000],["3723",1489000],["3639",1315000],["3111",1180000],["3612",1065000],["3319",1040000],["3314",972000],["3745",960000],["3631",830000],["2144",746000],["3613",720000],["3429",533000],["3632",486000],["1032",430000],["6399",400000],["5512",320000],["3321",250000],["3399",250000],["5213",200000],["6320",170000],["2219",160000],["3412",155000],["3900",120000],["6310",102000],["3322",75000],["1070",70000],["3349",70000],["1036",65000],["2321",40000],["3341",30000],["3525",15000],["2222",5000]],"purpose_expenditure_total_czk":44962000},"revised":{"economic_expenditure":[["6121",12335317.7],["5171",7243500],["5011",6856200],["5169",5450400],["5331",5280000],["5031",2000600],["5154",1565000],["5139",1512100],["5137",1218500],["5023",1190000],["5153",1034000],["5362",783000],["5032",766200],["5156",706349],["5021",633100],["5151",522000],["5499",500000],["5222",403000],["5336",383245.71],["6122",352000],["6123",289000],["5163",232000],["5903",200000],["5168",174000],["5194",174000],["5178",157500],["5365",134260],["5141",115000],["5162",111000],["6119",110000],["5136",94000],["5492",79000],["5164",73500],["5132",72000],["5175",66000],["5166",58000],["5321",50000],["5123",46000],["5138",40000],["6130",38000],["5161",37100],["5038",35000],["5167",28000],["5179",22500],["5329",22000],["5811",21000],["5221",15000],["5339",15000],["5909",10000],["5039",7000],["5173",6000],["5019",5000],["5041",5000],["5364",2140],["5172",2000],["5192",1000]],"economic_expenditure_total_czk":53281512.41,"economic_financing":[["8115",4242900],["8124",-1474000]],"economic_financing_total_czk":2768900,"economic_revenue":[["1211",17500000],["1121",9300000],["1111",5902520],["3111",3062604],["1511",3000000],["2132",2741000],["3112",1724213.7],["2131",1603000],["1345",1272000],["1113",1109536],["2111",731000],["4112",564600],["2324",424464],["4116",395189.31],["1112",300000],["4122",137536.4],["1122",127260],["1386",120000],["4222",120000],["1387",99500],["1341",54000],["1342",40000],["4111",35549],["1343",30000],["1361",30000],["2133",26000],["4121",17500],["2119",11000],["2112",10000],["4129",10000],["2139",4000],["2141",4000],["2329",4000],["2229",2140]],"economic_revenue_total_czk":50512612.41,"purpose_expenditure":[["3419",7868604],["6171",5939280],["3113",4762536.4],["2310",3840213.7],["2212",3178000],["3722",2919000],["3699",2608549],["3392",1961000],["6112",1632000],["3631",1574000],["3111",1540709.31],["3723",1399000],["3612",1211000],["3314",1104000],["3745",1090000],["3319",1050000],["3632",1029000],["3639",989000],["1032",960000],["6399",895260],["2144",746000],["5512",709000],["3613",569000],["2321",540000],["3429",536000],["2219",475000],["3412",365000],["3321",260000],["3399",250000],["6320",202000],["5213",200000],["3341",151000],["6310",145000],["3900",120000],["3635",90000],["3322",75000],["3349",75000],["1070",70000],["1036",65000],["6114",47220],["3525",15000],["4350",15000],["2222",5000],["2143",3000],["6402",2140]],"purpose_expenditure_total_czk":53281512.41},"actual":{"economic_expenditure":[["6121",10226542.17],["5011",6034407],["5331",5280000],["5169",4137625.76],["5171",4115446.72],["5031",1687615],["5154",1431203.71],["5023",1143061],["5137",1107916.69],["5139",991960.74],["5153",747325.43],["5032",641022],["5021",541696],["5156",455941.62],["5151",420584],["5336",383245.71],["5499",372363],["5222",372000],["5362",327465],["6123",288011.15],["5163",226011.6],["5168",161336.56],["6122",154538.7],["5365",133360],["5178",119877.12],["5141",110806.64],["5194",83022],["5164",72295.32],["5136",58725],["5162",54657.87],["5492",54000],["5132",50105.1],["5175",44794.56],["6119",40000],["5321",38400],["5123",30582.01],["5166",28636.67],["5038",23148],["5329",22000],["5179",21338.08],["5811",20180],["5161",19922],["5221",15000],["5339",15000],["5167",13379.5],["5909",8000],["5138",7325],["5019",3713],["5041",2763.34],["5364",2140],["6130",2000],["5039",1256],["5173",1173],["5192",1000]],"economic_expenditure_total_czk":42345919.77,"economic_financing":[["8118",-20081276.71],["8117",10000000],["8115",-2090314.45],["8124",-1473600],["8901",13007.03]],"economic_financing_total_czk":-13632184.13,"economic_revenue":[["1211",18466300.34],["1121",9903553.76],["1111",6757732.65],["2132",3309353.78],["1511",3212385.55],["3111",3062604],["2131",1789397],["3112",1724213.7],["1345",1357330],["1113",1307589.51],["2324",1014692.36],["2111",1007246.68],["1112",645247.16],["4112",564600],["4116",395189.31],["1386",360734.7],["1387",141393.97],["4122",137536.4],["1122",127260],["2141",125279.75],["4222",120000],["1342",83230],["2119",71876.42],["1341",67425],["1361",44010],["4111",35549],["1343",30693],["2133",27580],["4121",17500],["2112",12959],["1334",11837.6],["2321",10000],["4129",10000],["2329",9000],["1349",7101.18],["2139",4000],["1381",2764.04],["2229",2140],["1356",600],["2143",170.44],["1335",27.6]],"economic_revenue_total_czk":55978103.9,"purpose_expenditure":[["3419",7864808.43],["3113",4755653.69],["6171",4576773.13],["3699",2462219.49],["3722",2272722.44],["3392",1921203.83],["2310",1748956.68],["2212",1588038.31],["3111",1540709.31],["6112",1539091],["3631",1195912.34],["3612",1133077.21],["3319",949094.33],["3745",920717.75],["3723",894268.55],["3314",887932.31],["1032",878376.32],["3639",743726.17],["2144",652286],["5512",581332.17],["3632",547417.73],["3429",500840.22],["6399",454366],["2219",332637.92],["3613",320345.25],["6320",201232],["3341",137711.31],["6310",135586.24],["3399",134530.5],["3900",75444],["3349",74763.36],["3412",66035],["1036",57535.84],["3321",52757.65],["6114",41117.9],["3635",40000],["3322",20911.39],["3525",15000],["4350",15000],["2321",10648],["2143",3000],["6402",2140]],"purpose_expenditure_total_czk":42345919.77}},"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."}}}}