{"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:00252140","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00252140","name":"Obec Budislav","short_name":"Budislav","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Tábor","municipality_code":552143},"amounts":{"revenue_approved":8886912,"revenue_adjusted":13867926.44,"revenue_actual":10699351.42,"expense_approved":8126912,"expense_adjusted":13406344.55,"expense_actual":11098487.35,"tax_revenue":8245026.84,"nontax_revenue":1591645.58,"capital_revenue":274757,"transfer_revenue":587922,"current_expense":8577690.35,"capital_expense":2520797,"budget_balance":-399135.93,"cash_current":918676.4,"cash_previous":194879.13},"ratios":{"revenue_execution":0.77151775,"expense_execution":0.82785336,"balance_to_revenue":-0.03730468,"cash_to_expense":0.08277492,"cash_yoy":3.71408303,"capital_expense_share":0.22712978,"transfer_revenue_share":0.05494931},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00252140/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00252140"},"seo":{"slug":"budislav","path":"/cz/municipalities/budislav/"},"population":{"value":376,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":8886912,"expenditure_czk":8126912,"financing_czk":-760000,"balance_czk":760000},{"stage":"revised","revenue_czk":13867926.44,"expenditure_czk":13406344.55,"financing_czk":-461581.89,"balance_czk":461581.89},{"stage":"actual","revenue_czk":10699351.42,"expenditure_czk":11098487.35,"financing_czk":399135.93,"balance_czk":-399135.93}],"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":[["5011",1700000],["5171",1439636],["5169",1185000],["5154",882000],["5023",875000],["5031",626500],["5139",368000],["5032",224000],["5021",208000],["5141",155000],["5156",71000],["5162",63000],["5222",56000],["5163",52000],["5365",44500],["5173",36000],["5175",30000],["5194",30000],["5329",18000],["5164",15100],["5132",15000],["5038",10000],["5339",10000],["5136",5000],["5321",4000],["5161",1000],["5179",1000],["5221",1000],["5903",1000],["5362",176]],"economic_expenditure_total_czk":8126912,"economic_financing":[["8124",-760000]],"economic_financing_total_czk":-760000,"economic_revenue":[["1211",3200000],["1121",1600000],["1111",1400000],["1511",719500],["2111",555000],["1113",350000],["2132",328812],["1345",255000],["4112",150100],["1112",110000],["1122",55000],["2324",55000],["1386",50000],["1381",20000],["1387",20000],["1334",8000],["1341",6000],["1361",4000],["2141",500]],"economic_revenue_total_czk":8886912,"purpose_expenditure":[["3745",2118636],["6171",1446176],["6112",1143500],["2310",1076500],["1031",570000],["3722",500000],["2141",323000],["3631",300000],["3613",148000],["2212",115000],["5512",88000],["2219",70000],["3612",65000],["3399",40000],["3632",25000],["3314",22000],["1036",20000],["3412",13000],["3111",10000],["2341",8000],["3319",7000],["2321",5000],["6399",5000],["5311",4000],["3639",1100],["5213",1000],["6310",1000],["6320",1000]],"purpose_expenditure_total_czk":8126912},"revised":{"economic_expenditure":[["6122",2404875],["5011",1993199],["5169",1924152.18],["5171",1839334.01],["5154",1005579.34],["5023",961326],["5139",821118.23],["5031",746826],["5032",302717],["6119",240306],["5021",222637],["5141",168570.24],["5137",121877.01],["6121",115922],["5156",71000],["5163",64068.42],["5162",63000],["5222",61000],["5365",52940],["5173",36000],["5175",31776],["5194",30000],["5132",21314.56],["5329",18000],["5164",16841.56],["5364",15903],["5212",15000],["5339",15000],["5038",10000],["5136",5000],["5321",5000],["5133",1886],["5161",1000],["5179",1000],["5221",1000],["5903",1000],["5362",176]],"economic_expenditure_total_czk":13406344.55,"economic_financing":[["8123",1950000],["8115",-1584515.09],["8124",-827066.8]],"economic_financing_total_czk":-461581.89,"economic_revenue":[["1211",6380000],["1121",1883000],["1111",1400000],["2111",847846],["1511",820500],["4116",435922],["1113",350000],["2132",335406],["1345",255000],["2119",252000],["3111",192757],["1112",122708],["4112",119500],["2324",118043],["3119",82000],["1386",69000],["1122",55000],["2131",50741],["4111",32500],["1387",27000],["1381",20000],["1334",8000],["1341",6500],["1361",4000],["2141",500],["1382",3.44]],"economic_revenue_total_czk":13867926.44,"purpose_expenditure":[["1031",3470944.77],["3745",2662149.56],["6171",1831633.62],["6112",1269325],["2310",1139897.92],["3722",576444.67],["3635",480612],["2141",351702.24],["3631",345525.17],["3613",333312.18],["2221",237994],["3612",186160],["2212",115000],["5512",88000],["2219",70000],["3399",46032],["6114",32500],["3632",25000],["3314",22000],["1036",20000],["6402",15903],["6399",13440],["6310",13068.42],["3412",13000],["3111",10000],["2321",8600],["2341",8000],["3319",7000],["3419",5000],["5311",5000],["3639",1100],["5213",1000],["6320",1000]],"purpose_expenditure_total_czk":13406344.55},"actual":{"economic_expenditure":[["6122",2404875],["5011",1993199],["5169",1725034.81],["5023",961326],["5154",794341.93],["5031",746826],["5139",718811.15],["5171",497449.01],["5032",298783],["5021",206124],["5141",145847.6],["6121",115922],["5137",111912.81],["5163",62398.42],["5365",49630],["5162",36500.5],["5173",36000],["5156",26510],["5194",24000],["5132",21314.56],["5329",16830],["5164",16821.56],["5364",15903],["5175",15360],["5212",15000],["5222",15000],["5339",10000],["5038",9085],["5321",5000],["5133",1886],["5179",373],["5161",247],["5362",176]],"economic_expenditure_total_czk":11098487.35,"economic_financing":[["8123",1950000],["8124",-827066.8],["8115",-723797.27]],"economic_financing_total_czk":399135.93,"economic_revenue":[["1211",3517140.13],["1121",1882324.05],["1111",1302471.58],["2111",835421],["1511",820774.74],["4116",435922],["2132",335406],["2119",252000],["1113",248869.34],["1345",231533],["3111",192757],["1112",122708.56],["4112",119500],["2324",118043],["3119",82000],["1386",68581.09],["2131",50741],["4111",32500],["1387",26878.92],["1122",13440],["1341",6400],["1361",3350],["1381",551.99],["2141",34.58],["1382",3.44]],"economic_revenue_total_czk":10699351.42,"purpose_expenditure":[["1031",3188117.74],["3745",2545127.48],["6171",1569634.91],["6112",1265391],["3722",576444.67],["2310",382752.44],["3613",318873.18],["3631",312825.17],["3635",240306],["2141",238687.22],["3612",164214.92],["2221",122072],["3399",35648],["6114",32500],["3314",20000],["6402",15903],["6399",13440],["6310",13068.42],["5512",10000],["2321",8600],["2212",6321.2],["3111",5000],["3419",5000],["5311",5000],["3632",3480],["3639",80]],"purpose_expenditure_total_czk":11098487.35}},"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."}}}}