{"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:00250996","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00250996","name":"Město Blatná","short_name":"Blatná","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Strakonice","municipality_code":550850},"amounts":{"revenue_approved":300000000,"revenue_adjusted":290484493.85,"revenue_actual":301653758.81,"expense_approved":339000000,"expense_adjusted":329484493.85,"expense_actual":264561631.57,"tax_revenue":179499943.85,"nontax_revenue":55141012.5,"capital_revenue":2886923.62,"transfer_revenue":64125878.84,"current_expense":210027336.67,"capital_expense":54534294.9,"budget_balance":37092127.24,"cash_current":241340962.7,"cash_previous":204221952.79},"ratios":{"revenue_execution":1.03845047,"expense_execution":0.80295624,"balance_to_revenue":0.12296259,"cash_to_expense":0.91222964,"cash_yoy":0.18175818,"capital_expense_share":0.20613078,"transfer_revenue_share":0.21258107},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00250996/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00250996"},"seo":{"slug":"blatna","path":"/cz/municipalities/blatna/"},"population":{"value":6654,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":300000000,"expenditure_czk":339000000,"financing_czk":39000000,"balance_czk":-39000000},{"stage":"revised","revenue_czk":290484493.85,"expenditure_czk":329484493.85,"financing_czk":39000000,"balance_czk":-39000000},{"stage":"actual","revenue_czk":301653758.81,"expenditure_czk":264561631.57,"financing_czk":-37092127.24,"balance_czk":37092127.24}],"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",109530000],["5331",38997000],["5171",36000000],["5169",33437000],["5011",33030000],["5336",22500000],["5365",9000000],["5031",8692000],["5152",7768000],["5154",4926000],["5032",3211000],["5139",3010000],["5222",2742000],["5023",2608000],["6122",2365000],["6351",2010000],["5151",1977000],["5168",1455000],["5021",1355100],["6123",1100000],["5153",1055000],["5362",1049000],["5137",1010000],["6130",1000000],["5163",905000],["5167",785000],["5901",684000],["5329",607000],["5162",584000],["5221",543000],["5903",500000],["5161",480000],["5166",480000],["5164",390000],["5156",352000],["5499",317000],["5223",231000],["5364",220900],["5194",220000],["5493",211000],["5132",180000],["5492",170000],["5038",150000],["6125",150000],["6349",120000],["5175",116000],["5134",115000],["5339",108000],["5172",100000],["5173",90000],["5157",80000],["5213",70000],["5229",41000],["5019",35000],["5179",31000],["5176",30000],["5136",25000],["5122",20000],["5199",14000],["5039",10000],["5192",5000],["5133",3000]],"economic_expenditure_total_czk":339000000,"economic_financing":[["8117",50000000],["8115",-11000000]],"economic_financing_total_czk":39000000,"economic_revenue":[["1211",70000000],["1121",35600000],["1111",26700000],["4122",22530000],["2132",20907000],["3111",20000000],["2111",17961000],["4216",17376050],["4112",16853500],["1511",13000000],["1122",9000000],["1345",4600000],["1113",4540000],["1361",3900000],["2122",2874000],["4116",2677813],["1112",2000000],["2131",1708000],["1333",1100000],["2212",1000000],["2141",950000],["4213",711230],["1386",700000],["4113",637350],["2149",500000],["4111",370100],["1381",350000],["1343",300000],["1387",300000],["1353",270000],["1341",180000],["4121",143957],["1356",140000],["2119",50000],["2324",50000],["1334",10000],["1335",10000]],"economic_revenue_total_czk":300000000,"purpose_expenditure":[["6171",49372000],["3639",48519000],["3612",26300000],["4350",22700000],["2219",21620000],["2212",19872000],["3319",18455000],["3113",16484000],["3633",15030000],["2321",12530000],["6399",10000000],["2310",8590000],["3613",7083000],["3745",6740000],["3723",5989000],["3722",5509000],["5311",5344000],["3412",5300000],["3631",5130000],["3111",4139000],["4351",4085000],["6112",3688000],["3419",2298000],["5512",2184000],["2333",1200000],["3421",1130000],["3326",990000],["3322",900000],["6320",700000],["3635",561000],["3231",510000],["3632",510000],["5213",500000],["3699",495000],["2142",470000],["3729",415000],["6223",372000],["6114",370100],["2229",330000],["4375",300000],["3399",280000],["3429",259000],["6402",220900],["3792",215000],["2169",200000],["3341",194000],["6310",160000],["4379",139000],["4378",100000],["1070",93000],["2143",70000],["4399",64000],["3749",58000],["3349",50000],["3741",38000],["4344",33000],["4357",30000],["5199",26000],["2510",20000],["3525",18000],["2339",15000],["4349",3000]],"purpose_expenditure_total_czk":339000000},"revised":{"economic_expenditure":[["6121",88087058],["5331",38841860.4],["5171",35805312],["5169",33785380],["5011",33258092],["5336",23957549.22],["5365",9714390],["5031",8820900],["5152",7420000],["5909",6402000],["5154",4722000],["6122",3949600],["5032",3259980],["5222",2853000],["5139",2648016],["5023",2617000],["5151",2397000],["5168",1455000],["6351",1372477],["5137",1119790],["5021",1104980],["5153",1060000],["5362",1048800],["6130",1000000],["6123",947360],["5163",905000],["5901",821999.23],["5167",813150],["5329",607000],["5162",594150],["6449",553000],["5221",551000],["5492",515000],["5166",505700],["5903",500000],["6322",500000],["5161",487300],["5223",477000],["5164",421100],["5156",373062],["5499",357000],["6422",300000],["5364",283249],["6349",237000],["5194",235000],["5493",210300],["5132",180000],["5038",150000],["6125",150000],["5175",136000],["5134",115000],["5339",114000],["5172",100000],["5173",100000],["6356",85063],["5157",80000],["5213",70000],["5229",61000],["5366",54476],["5019",42982],["5179",31000],["5176",30000],["5136",25000],["5122",20000],["5199",14000],["5192",13190],["5039",12018],["5155",3200],["5133",3000],["5363",10]],"economic_expenditure_total_czk":329484493.85,"economic_financing":[["8118",-353000000],["8117",336000000],["8115",56000000]],"economic_financing_total_czk":39000000,"economic_revenue":[["1211",70000000],["1121",35600000],["1111",26700000],["2132",20907000],["4122",20249984.1],["4216",19154656.63],["2111",17961000],["4112",16853500],["1511",13000000],["1122",9714390],["4116",7328638.12],["1345",4600000],["1113",4540000],["1361",3900000],["2122",3155000],["3111",2800000],["2149",2712000],["1112",2000000],["2131",1708000],["1333",1100000],["1386",1039000],["2212",1000000],["2141",950000],["2324",566400],["2449",553000],["4111",377500],["2322",315000],["1343",300000],["1387",300000],["1353",270000],["1341",180000],["4121",161600],["2321",150000],["1356",140000],["2229",116825],["2119",50000],["1381",11000],["1334",10000],["1335",10000]],"economic_revenue_total_czk":290484493.85,"purpose_expenditure":[["6171",50120071.23],["3612",32600000],["3639",30370650],["2219",20720000],["4350",20207000],["2212",19872000],["3319",19376000],["3113",18355334.53],["2321",12530000],["3633",11013000],["6399",10714390],["2310",9357000],["3613",7063000],["3723",6639000],["3745",6166280],["3722",6079000],["5311",5375000],["3412",5300000],["3631",5130000],["3111",5081679.99],["4351",4211000],["6112",3688000],["3419",3201000],["5512",2282508],["2333",1573000],["3421",1130000],["3326",990000],["3322",946000],["6320",700000],["3429",624000],["3635",561000],["3729",539000],["3231",510000],["3632",510000],["6223",510000],["5213",500000],["3699",495000],["2142",470000],["6114",377500],["3399",370000],["3792",345720],["2229",330000],["4375",300000],["3341",298000],["6402",220900],["3315",214300],["2169",200000],["6310",160000],["4379",139000],["3725",133000],["3749",101000],["3349",100000],["4378",100000],["1070",93000],["2143",70000],["4341",67460.1],["4399",63300],["3314",60000],["2510",40000],["3741",38000],["4344",33000],["4357",30000],["5199",26000],["3525",18000],["2339",15000],["6409",10000],["3119",8000],["1014",5400],["3312",5000],["4349",3000]],"purpose_expenditure_total_czk":329484493.85},"actual":{"economic_expenditure":[["6121",46500038.04],["5331",38841860.4],["5011",32663322],["5169",30027531.91],["5171",28146548.19],["5336",23957549.22],["5365",9714390],["5031",8662447],["5909",6401000],["5152",5214494.22],["6122",3889734.51],["5154",3284105.88],["5032",3200142],["5222",2749183.38],["5023",2616985],["5151",2207497.53],["5139",1701234.37],["6351",1372477],["5168",1112426.76],["6123",947348.93],["5137",840893.95],["5021",801829],["5153",695094.92],["5167",581696.2],["5329",556630],["6449",552921.6],["5221",551000],["5163",544075],["5162",516069.85],["5492",508626],["6322",500000],["5223",477000],["5362",351245.78],["5499",348000],["5164",334044.7],["5166",313980.6],["6422",300000],["5364",283221.23],["5161",273932.5],["6349",236966.4],["5156",222699.3],["5132",152366.59],["5194",138191.55],["5038",133788],["5493",129310],["6125",118401.42],["5339",114000],["5134",111110.1],["5175",100437],["5173",94551],["6356",85063],["5213",70000],["5172",55350],["5366",54476],["5157",40620.38],["5229",40284.5],["6130",31344],["5179",30964.42],["5019",20578],["5136",15403],["5192",13010.24],["5039",4769],["5176",3500],["5155",3180],["5122",363],["5350",200],["5133",119],["5363",8]],"economic_expenditure_total_czk":264561631.57,"economic_financing":[["8118",-353000000],["8117",336000000],["8115",-20122064.91],["8901",29937.67]],"economic_financing_total_czk":-37092127.24,"economic_revenue":[["1211",70327122.39],["1121",37642211.94],["1111",27862156.39],["2132",22414438.04],["4122",20249984.1],["4216",19154656.39],["2111",18315883.1],["4112",16853500],["1511",12817423.65],["1122",9714390],["4116",7328638.35],["1361",4984209.4],["1113",4976463.26],["1345",4570144.58],["2122",3155000],["2141",2960378.47],["2149",2917250],["1112",2453819.89],["3111",2221508.32],["2131",1888923.3],["2212",1445629.77],["1386",1371500.59],["1333",970564.8],["3112",665415.3],["2324",649522.55],["2449",552921.6],["1387",537512.33],["1343",408653],["2322",378212],["4111",377500],["1356",338731.34],["1353",329140],["2119",192930.67],["1341",175370],["4121",161600],["2321",149798],["2229",116825],["1381",11010.69],["1334",5547.6],["1359",3000],["2329",2500],["1349",960],["2112",800],["1382",12]],"economic_revenue_total_czk":301653758.81,"purpose_expenditure":[["6171",47332887.1],["3612",29540132.54],["4350",20207000],["3319",19354031],["3113",17956706.03],["2212",13196769.5],["2321",10125836.79],["6399",10025015.78],["2219",10008303.01],["3639",9186594.86],["2310",8420727.73],["3723",6574581.49],["3633",6447513.52],["3745",6060032.64],["3722",5975648.51],["3613",5157817.03],["3111",5073465.37],["5311",4588700.97],["3412",4284669.56],["4351",4211000],["6112",3562915],["3419",3201000],["3631",2285999.91],["5512",1944301.47],["2333",1572879],["3421",644161.5],["3429",613114],["3326",591149],["3322",521046.2],["3729",498891.12],["3632",471789],["6320",401342],["6223",362304],["3699",358297.3],["3399",331012],["4375",300000],["3341",293262.24],["3792",284632],["6114",276814.4],["3231",242278.3],["6402",220872.23],["3315",214300],["2142",209819.36],["2229",166223],["2169",154500],["4379",139000],["3725",132903.38],["6310",111828],["3749",100555.7],["4378",100000],["2143",70000],["4341",67460.1],["3314",60000],["4399",50300],["3349",50000],["1070",39767],["3741",38000],["4344",33000],["4357",24500],["5199",20136],["2510",20000],["3525",18000],["6409",10000],["3119",8000],["1014",5324],["3312",5000],["2339",4320.93],["4349",3000],["6330",200]],"purpose_expenditure_total_czk":264561631.57}},"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."}}}}