{"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:00264784","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00264784","name":"Město Blšany","short_name":"Blšany","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Louny","municipality_code":566021},"amounts":{"revenue_approved":46491915.85,"revenue_adjusted":48354995.85,"revenue_actual":42386078.61,"expense_approved":55646289,"expense_adjusted":60429289,"expense_actual":40484754.18,"tax_revenue":28263186.17,"nontax_revenue":1774143.75,"capital_revenue":272736,"transfer_revenue":12076012.69,"current_expense":19503989.49,"capital_expense":20980764.69,"budget_balance":1901324.43,"cash_current":30582846.95,"cash_previous":28608220.52},"ratios":{"revenue_execution":0.87656048,"expense_execution":0.66995252,"balance_to_revenue":0.04485729,"cash_to_expense":0.75541639,"cash_yoy":0.06902304,"capital_expense_share":0.51823866,"transfer_revenue_share":0.28490516},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00264784/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00264784"},"seo":{"slug":"blsany","path":"/cz/municipalities/blsany/"},"population":{"value":1032,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":46491915.85,"expenditure_czk":55646289,"financing_czk":9154373.15,"balance_czk":-9154373.15},{"stage":"revised","revenue_czk":48354995.85,"expenditure_czk":60429289,"financing_czk":12074293.15,"balance_czk":-12074293.15},{"stage":"actual","revenue_czk":42386078.61,"expenditure_czk":40484754.18,"financing_czk":-1901324.43,"balance_czk":1901324.43}],"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",25410000],["5169",7088720],["5171",5847000],["5011",3747421.52],["6122",2900000],["5154",1622000],["5023",1407000],["5031",1143560.56],["5331",928500],["5139",638500],["5137",542000],["5032",469017.92],["5365",450000],["5163",327500],["5156",310000],["5168",300000],["5166",281000],["5153",270000],["5499",235410],["5362",210000],["5492",192600],["5364",187779],["6119",180000],["5021",133000],["6130",100000],["5222",93000],["6371",90000],["5162",68000],["5321",55000],["5194",50000],["5903",50000],["5175",38000],["5329",35000],["5151",34280],["5167",34000],["5493",25000],["5136",23000],["5161",21000],["5172",20000],["5179",18000],["5041",17500],["5134",15000],["5038",11000],["5123",10000],["5164",7000],["5173",7000],["5132",3000],["5192",500]],"economic_expenditure_total_czk":55646289,"economic_financing":[["8115",9154373.15]],"economic_financing_total_czk":9154373.15,"economic_revenue":[["1211",12000000],["4213",7032340.85],["4216",6244000],["1121",5500000],["1511",4000000],["1111",3500000],["4222",3000000],["2111",1253000],["1113",800000],["1345",650000],["1122",450000],["2324",270000],["1112",250000],["4112",250000],["4116",217875],["2131",200000],["2141",200000],["1386",120000],["1343",100000],["2321",100000],["3113",92200],["1381",55000],["1387",55000],["2132",51000],["1341",45000],["1361",20000],["2119",20000],["2329",11500],["2310",3000],["2112",2000]],"economic_revenue_total_czk":46491915.85,"purpose_expenditure":[["3639",5954000],["2212",5510000],["3613",5281000],["3632",5211000],["2219",4315000],["6171",4164410],["3111",3333500],["3631",2422000],["2321",2273500],["3313",2169000],["3421",2070000],["3722",2010000],["3322",1989000],["6112",1788000],["3341",1600000],["3745",980000],["3725",803000],["2333",701500],["3399",648600],["2223",520000],["3326",200000],["3749",195000],["6402",187779],["1032",180000],["3635",180000],["6320",150000],["2310",110000],["4351",108000],["1031",100000],["3349",100000],["1036",75000],["3314",71000],["5512",55000],["3612",51000],["5213",50000],["6310",30000],["3419",25000],["1014",10000],["2221",10000],["4359",5000],["4379",5000],["4399",3000],["3429",2000]],"purpose_expenditure_total_czk":55646289},"revised":{"economic_expenditure":[["6121",28243400],["5169",7143777],["5171",5222000],["5011",3902876.52],["6122",3057500],["5154",1655400],["5023",1647000],["5031",1224560.56],["6341",1000000],["5331",928500],["5139",791500],["5032",510017.92],["5365",421000],["5137",360620],["5163",343400],["5336",304000],["5168",297000],["5166",283200],["5156",280000],["5153",250000],["5021",249984],["5499",235410],["5362",230000],["5492",207600],["5364",187779],["6119",180000],["5363",169043],["6130",140000],["5222",104000],["6371",90000],["5162",68000],["5024",62400],["5175",60700],["5321",55000],["5123",54700],["5194",50000],["5903",50000],["6322",45000],["5167",37000],["5329",32870],["5151",32280],["5134",25000],["5493",25000],["5122",24000],["5136",22280],["5161",22000],["5172",20000],["5179",18130],["5041",17500],["5038",17145],["5173",11000],["5164",7800],["5192",5500],["5132",3000],["5019",2254],["5039",762],["5138",400]],"economic_expenditure_total_czk":60429289,"economic_financing":[["8115",12074293.15]],"economic_financing_total_czk":12074293.15,"economic_revenue":[["1211",11434727.12],["4213",7032340.85],["4216",6244000],["1121",5902933.74],["1111",4027629.25],["1511",4000000],["4222",3200000],["2111",1233000],["1113",800000],["1345",650000],["4116",526875],["1122",450000],["3111",430000],["1112",384709.89],["2324",311680],["2141",280000],["4112",261400],["2131",250000],["1386",233300],["4111",162500],["1343",100000],["2321",100000],["1387",95000],["3113",62200],["2132",51000],["1341",45000],["2119",40000],["1361",20000],["2322",20000],["2310",3000],["2112",2000],["1381",1700]],"economic_revenue_total_czk":48354995.85,"purpose_expenditure":[["3639",7065000],["2212",5510000],["3613",5281000],["3632",5211000],["2219",4315000],["6171",4164410],["3421",4070000],["3111",3637500],["3631",2422000],["2321",2273500],["3313",2169000],["3722",2110000],["6112",2080000],["3322",1989000],["3341",1600000],["5512",1055000],["3745",980000],["3725",803000],["3399",778600],["2333",701500],["3326",200000],["3749",195000],["6402",187779],["1032",180000],["3635",180000],["4351",178000],["2223",170000],["6320",150000],["2310",110000],["1031",100000],["3349",100000],["6114",100000],["1036",75000],["3314",71000],["3612",51000],["5213",50000],["6310",30000],["3419",25000],["3900",15000],["4345",11000],["1014",10000],["2221",10000],["4359",5000],["4379",5000],["4399",3000],["3429",2000]],"purpose_expenditure_total_czk":60429289},"actual":{"economic_expenditure":[["6121",17031169.25],["5169",5137761.73],["5011",3776456],["6122",2684825.44],["5023",1629636],["5171",1216089.36],["5031",1162034],["5154",1112891.94],["6341",1000000],["5331",928500],["5032",483400],["5139",442137.64],["5365",420840],["5163",313332.86],["5336",304000],["5168",283220.6],["5166",279378.83],["5499",191150],["5364",187779],["5156",181195.41],["5492",179354.68],["5021",169165],["5363",169043],["5153",134155],["5362",122523],["6130",117170],["5137",108575.93],["5222",81000],["6119",72600],["5024",62400],["5321",55000],["5162",53303.81],["6322",45000],["5123",44777.26],["5194",37269.7],["5175",35572.9],["5329",30960],["6371",30000],["5167",28398],["5122",23818],["5134",19705],["5151",17397],["5136",16309],["5179",16125.95],["5038",15715],["5161",12794],["5164",7713],["5192",5000],["5041",2461.89],["5019",2254],["5173",2233],["5039",762],["5138",400]],"economic_expenditure_total_czk":40484754.18,"economic_financing":[["8117",40000000],["8118",-40000000],["8115",-1974626.43],["8901",73302]],"economic_financing_total_czk":-1901324.43,"economic_revenue":[["1211",11018909.34],["4213",7032340.69],["1121",5902933.74],["1511",4679085.84],["1111",4027629.25],["4222",3142897],["4216",950000],["2111",850277],["1113",779947.53],["1345",648894.46],["4116",526875],["1122",420840],["1112",384709.89],["2324",293340.12],["2141",275854.1],["3111",262736],["4112",261400],["2131",245894.53],["1386",215048.5],["4111",162500],["1387",84284.74],["2321",80000],["1343",45750],["1341",35580],["2322",19797],["1361",16070],["3113",10000],["2132",6252],["2310",2105],["1356",1811],["1381",1691.88],["2112",624]],"economic_revenue_total_czk":42386078.61,"purpose_expenditure":[["3639",6719116.54],["2212",5048346.51],["3632",4530147.49],["6171",3417109.94],["3421",2822319.13],["3722",2059688.5],["6112",2041272.47],["3613",1673505.49],["3322",1628165.25],["2219",1459675.26],["3341",1307373.54],["3111",1235011],["5512",1055000],["2321",951488.89],["3631",757891.23],["3725",740450.65],["3399",639576.95],["3313",545706.46],["3745",528058.46],["3749",195000],["6402",187779],["3326",151740],["6320",127330],["4351",126407.35],["3349",74547.66],["1036",73791.36],["3635",72600],["6114",59104],["2333",55048.22],["3314",50310.12],["1032",45179.8],["1031",24014.88],["6310",23814.86],["2310",17057],["3900",15000],["4345",11000],["4359",5000],["4379",5000],["1014",4286.1],["2223",580.07],["3429",260]],"purpose_expenditure_total_czk":40484754.18}},"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."}}}}