{"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:00256021","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00256021","name":"Obec Předslav","short_name":"Předslav","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Klatovy","municipality_code":557005},"amounts":{"revenue_approved":21743989.9,"revenue_adjusted":31083327.3,"revenue_actual":32190831.48,"expense_approved":33564905,"expense_adjusted":37282611.27,"expense_actual":21170208.4,"tax_revenue":20106843.72,"nontax_revenue":3176140.05,"capital_revenue":0,"transfer_revenue":8907847.71,"current_expense":15862104.13,"capital_expense":5308104.27,"budget_balance":11020623.08,"cash_current":47365401.53,"cash_previous":36344778.45},"ratios":{"revenue_execution":1.03563017,"expense_execution":0.56783062,"balance_to_revenue":0.34235286,"cash_to_expense":2.23736114,"cash_yoy":0.30322438,"capital_expense_share":0.25073463,"transfer_revenue_share":0.27672003},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00256021/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00256021"},"seo":{"slug":"predslav","path":"/cz/municipalities/predslav/"},"population":{"value":820,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":21743989.9,"expenditure_czk":33564905,"financing_czk":11820915.1,"balance_czk":-11820915.1},{"stage":"revised","revenue_czk":31083327.3,"expenditure_czk":37282611.27,"financing_czk":6199283.97,"balance_czk":-6199283.97},{"stage":"actual","revenue_czk":32190831.48,"expenditure_czk":21170208.4,"financing_czk":-11020623.08,"balance_czk":11020623.08}],"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",13050000],["5171",5299100],["5169",4225200],["5011",1870000],["5154",1751000],["5023",1138000],["5901",1000000],["5031",648500],["5365",500500],["6119",500000],["5331",420000],["5139",416000],["5166",373500],["5137",273000],["5032",269700],["5021",267000],["5362",231000],["5153",202000],["5364",200000],["5168",184500],["5163",154000],["5156",85900],["6130",60000],["5323",51345],["5173",41560],["5194",38500],["5162",37000],["5499",34000],["5492",30000],["5903",30000],["5329",27500],["5167",26800],["5321",26000],["5136",19000],["5019",15000],["5179",13700],["5132",13200],["5161",11800],["5229",10000],["5038",8000],["5164",4600],["5039",4000],["5175",3000],["5042",1000]],"economic_expenditure_total_czk":33564905,"economic_financing":[["8115",10720915.1],["8125",1100000]],"economic_financing_total_czk":11820915.1,"economic_revenue":[["1211",7400000],["1121",3300000],["1111",2400000],["2111",2305000],["1511",2004000],["4216",1344551.5],["1345",590000],["1113",561000],["1122",500000],["4112",225800],["1112",213000],["2141",200000],["2132",194184.4],["2324",185000],["2131",137454],["1386",50000],["1387",50000],["3111",30000],["1341",22000],["1381",20000],["1361",10000],["4121",2000]],"economic_revenue_total_czk":21743989.9,"purpose_expenditure":[["2310",8809800],["2212",2900000],["3631",1900000],["3639",1885900],["6171",1686900],["2321",1550000],["6112",1480160],["5512",1407000],["3723",1400000],["3429",1185000],["3612",1060000],["6409",1030000],["3119",946000],["2339",750000],["3722",610000],["6399",600000],["1032",500000],["3635",500000],["3745",500000],["2411",429800],["3392",400000],["1031",380000],["3322",250000],["6402",200000],["3313",150000],["6320",130000],["3319",110000],["3326",100000],["3632",100000],["1036",98800],["3314",69000],["2293",51345],["3421",51000],["3341",50000],["3613",46000],["3399",45000],["2219",40000],["3349",30000],["5213",30000],["3721",25000],["6310",24000],["1014",20000],["3729",20000],["4359",10000],["4378",3000],["1039",1200]],"purpose_expenditure_total_czk":33564905},"revised":{"economic_expenditure":[["6121",11888150],["5171",6400904],["5169",4717747.23],["5011",1870000],["5154",1721000],["5023",1212300],["5901",1000000],["6119",878400],["5031",679500],["5336",589851.2],["5166",589500],["5365",533543],["5331",520000],["5137",478716],["5139",418602],["6130",359000],["5021",340001],["5222",300048],["5032",279700],["5164",254600],["5364",233597.29],["5153",227900],["6122",222640],["5163",215000],["5362",200700],["5168",164500],["5179",148796.8],["5156",142900],["6322",100000],["5323",62701.8],["5173",56241],["5151",46000],["5194",39500],["5162",37000],["5499",34000],["5136",30132],["5492",30000],["5903",30000],["5167",26800],["5321",26040],["5223",25000],["5329",22648],["5229",21000],["5019",15634.55],["5039",15553.4],["5161",12752],["5132",12200],["5212",12000],["5172",11000],["5038",8000],["5042",5100],["5221",5000],["5363",5000],["5175",4000],["5131",1000],["5155",712]],"economic_expenditure_total_czk":37282611.27,"economic_financing":[["8115",10435446.97],["8118",-5000000],["8125",763837]],"economic_financing_total_czk":6199283.97,"economic_revenue":[["1211",8300000],["4213",6828916.51],["1121",3300000],["1111",2600000],["2111",2341225.19],["1511",2004000],["4116",870656.65],["4216",824378.19],["1345",590000],["1113",561000],["1122",500000],["4222",450000],["2141",348000],["2324",250175.36],["4112",226300],["1112",213000],["4122",192000],["2132",191764.4],["4111",162500],["2131",138591],["1386",50000],["1387",50000],["3111",30000],["1341",22000],["1381",20000],["1361",12000],["2119",2420],["1334",2400],["4121",2000]],"economic_revenue_total_czk":31083327.3,"purpose_expenditure":[["2310",5799800],["3639",5296400],["2212",2900000],["5512",2270000.98],["3631",1900000],["3723",1720000],["6171",1686900],["2321",1673500],["3119",1635851.2],["6112",1607160],["3429",1311000],["3612",1060000],["6409",1030000],["3635",878400],["2339",851000],["3722",689960],["6399",600000],["1031",530000],["3745",500000],["2411",429800],["3392",400000],["1032",350000],["3419",282000],["6402",233597.29],["6320",191000],["6114",162500],["3632",150000],["3322",135000],["3319",110000],["3313",100000],["3326",100000],["1036",98800],["3341",90000],["3314",89000],["2293",62701.8],["3421",51000],["3399",45000],["3613",43000],["2219",40000],["3349",30000],["5213",30000],["3721",25000],["6310",24000],["3729",20040],["1014",20000],["4359",11000],["4354",10000],["4379",5000],["4378",3000],["1039",1200]],"purpose_expenditure_total_czk":37282611.27},"actual":{"economic_expenditure":[["6121",4803022.27],["5169",3786892.57],["5171",2358260.78],["5011",1714905],["5154",1328555.1],["5023",1210124],["5031",629046],["5336",589851.2],["5166",580635],["5331",520000],["5137",406907.19],["5365",311047],["5021",289681],["5222",276000],["5032",261198],["5364",233597.29],["6122",222640],["5153",197954.28],["5163",192747.61],["5139",175081.54],["5179",143943],["5168",143374.35],["5164",139080],["5362",-128667.81],["6119",120000],["6322",100000],["5156",65863],["5323",62701.8],["6130",62442],["5173",53528],["5162",37072.96],["5151",37046.68],["5499",34000],["5194",33515],["5223",25000],["5321",24951],["5136",18567],["5329",16700],["5212",12000],["5229",11000],["5172",10000],["5492",9750],["5039",9011.92],["5019",8948.07],["5038",7644],["5167",6940],["5161",5654],["5363",5000],["5042",4065.6],["5175",1981],["5155",712],["5131",239]],"economic_expenditure_total_czk":21170208.4,"economic_financing":[["8115",-5423320.38],["8118",-5000000],["8125",-590183.7],["8901",-7119]],"economic_financing_total_czk":-11020623.08,"economic_revenue":[["1211",8436275.73],["4213",6828916.51],["1121",4517810.68],["1111",3145525.77],["2111",2266502.87],["1511",2114732.57],["4116",690991.01],["1113",597070.46],["1345",555902],["4222",450000],["4216",355140.19],["2141",343266.42],["1112",294465.65],["2324",250175.36],["4112",226300],["4122",192000],["1122",183960],["2132",175184.4],["1386",164595.97],["4111",162500],["2131",138591],["1387",64509.27],["1341",17810],["1361",10480],["2119",2420],["1334",2400],["4121",2000],["1381",1305.62]],"economic_revenue_total_czk":32190831.48,"purpose_expenditure":[["3639",3566871.99],["5512",2148878.11],["2212",1984735.4],["2310",1714144.54],["6112",1601388],["6171",1584451.52],["3119",1257061.39],["3631",1033823.64],["3723",906418.07],["2321",892089.61],["3722",681729.32],["3745",498381.1],["2339",437238],["1031",414663.95],["2411",352433],["3419",282000],["6402",233597.29],["6320",180478],["1032",171498.19],["3429",167870.26],["3635",120000],["3632",103644],["3322",101975],["3392",94962.96],["6114",89088.95],["3319",79423.04],["3314",71318],["2293",62701.8],["1036",56641],["6399",54592.19],["3399",30169],["3341",28285],["3349",27338],["3613",20687.89],["3729",20040],["6409",20004],["3721",17309.13],["3421",12559.43],["6310",12269.61],["3612",11256.12],["4359",11000],["3313",10827.9],["4378",2911],["1039",1143],["2219",310]],"purpose_expenditure_total_czk":21170208.4}},"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."}}}}