{"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:00283789","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00283789","name":"Obec Bohuslavice u Zlína","short_name":"Bohuslavice u Zlína","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Zlín","municipality_code":585092},"amounts":{"revenue_approved":18253300,"revenue_adjusted":20622700,"revenue_actual":20914129.04,"expense_approved":16155000,"expense_adjusted":16828900,"expense_actual":14694838.62,"tax_revenue":16078007.98,"nontax_revenue":2438102.81,"capital_revenue":201481,"transfer_revenue":2196537.25,"current_expense":11170407.34,"capital_expense":3524431.28,"budget_balance":6219290.42,"cash_current":12562978.79,"cash_previous":6340203.63},"ratios":{"revenue_execution":1.01413147,"expense_execution":0.87319068,"balance_to_revenue":0.29737267,"cash_to_expense":0.85492458,"cash_yoy":0.98147875,"capital_expense_share":0.23984144,"transfer_revenue_share":0.10502647},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00283789/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00283789"},"seo":{"slug":"bohuslavice-u-zlina","path":"/cz/municipalities/bohuslavice-u-zlina/"},"population":{"value":741,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":18253300,"expenditure_czk":16155000,"financing_czk":-2098300,"balance_czk":2098300},{"stage":"revised","revenue_czk":20622700,"expenditure_czk":16828900,"financing_czk":-3793800,"balance_czk":3793800},{"stage":"actual","revenue_czk":20914129.04,"expenditure_czk":14694838.62,"financing_czk":-6219290.42,"balance_czk":6219290.42}],"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",4110000],["5169",2492000],["5011",1772000],["5331",1350000],["5171",1309000],["5023",1298000],["5031",622000],["5139",488000],["5154",416000],["5137",272000],["5032",265000],["5362",203000],["5021",202000],["5365",150000],["5163",148000],["5156",125000],["5153",105000],["6122",90000],["5323",75000],["5168",65000],["5222",62000],["5041",55000],["5175",53000],["5172",50000],["6130",50000],["5162",47000],["5132",45000],["5136",23000],["5167",21000],["5194",20000],["5321",20000],["5339",20000],["5901",20000],["5364",17000],["5123",15000],["5223",15000],["5166",13000],["5038",8000],["5151",7000],["5164",6000],["5229",6000],["5221",5000],["5329",5000],["5492",5000],["5173",4000],["5131",2000],["5161",2000],["5019",1000],["5133",1000]],"economic_expenditure_total_czk":16155000,"economic_financing":[["8115",-2098300]],"economic_financing_total_czk":-2098300,"economic_revenue":[["1211",7000000],["1121",3500000],["1111",2500000],["2111",2045000],["1511",755000],["1113",570000],["1345",516000],["2324",231000],["2132",229000],["1112",185000],["4112",175300],["1122",150000],["1386",100000],["4216",70000],["1387",60000],["3111",50000],["3122",34000],["2131",25000],["2119",20000],["1361",17000],["1341",13000],["1343",6000],["2310",2000]],"economic_revenue_total_czk":18253300,"purpose_expenditure":[["3421",2340000],["3113",1942000],["6112",1624000],["1031",1483000],["6171",1390000],["3745",1258000],["3639",953000],["3722",850000],["1032",689000],["2212",600000],["2219",540000],["3631",400000],["2321",390000],["6399",350000],["3723",220000],["5512",199000],["3412",165000],["3314",114000],["3399",100000],["6320",95000],["3729",76000],["2292",75000],["3613",40000],["3721",35000],["2310",30000],["3341",27000],["5212",26000],["1037",25000],["1014",24000],["3419",17000],["6402",17000],["3632",10000],["4350",10000],["4359",10000],["6409",10000],["1019",5000],["3900",5000],["4343",5000],["3319",4000],["3633",1000],["5299",1000]],"purpose_expenditure_total_czk":16155000},"revised":{"economic_expenditure":[["6121",3550000],["5169",2502000],["5011",1674000],["5331",1350000],["5023",1281000],["5171",1198000],["5031",630000],["5336",617400],["5139",565900],["5154",554200],["5032",268000],["5362",267000],["5021",239800],["5137",215900],["6130",200000],["5168",156000],["6122",154000],["5163",148000],["5156",139000],["5153",125300],["5499",109000],["5365",86000],["5024",79000],["5175",75100],["5323",75000],["5222",69000],["6119",62000],["5162",48000],["5123",42000],["5041",37000],["5167",32000],["5132",30000],["5321",25000],["5136",23000],["5172",23000],["5223",22000],["5901",20000],["5194",19000],["5364",17000],["5221",15000],["5166",13000],["5151",11050],["5173",10100],["5339",10000],["5038",8000],["5229",8000],["5164",6000],["5492",6000],["5329",5000],["5161",2150],["5131",2000],["5019",1000],["5133",1000],["5179",1000],["5191",1000]],"economic_expenditure_total_czk":16828900,"economic_financing":[["8115",-3793800]],"economic_financing_total_czk":-3793800,"economic_revenue":[["1211",7000000],["1121",3500000],["1111",2500000],["2111",2180000],["4222",1000000],["4116",908400],["1511",755000],["1113",570000],["1345",516000],["2324",239000],["2132",229000],["1112",225000],["3111",200000],["4112",175300],["1122",150000],["1386",150000],["4216",70000],["1387",60000],["3122",34000],["4111",32500],["2131",25000],["2119",20000],["2321",18000],["1361",17000],["1341",14000],["1334",11000],["4171",10500],["2310",7000],["1343",6000]],"economic_revenue_total_czk":20622700,"purpose_expenditure":[["3113",2642400],["3421",2240000],["6171",1809000],["6112",1630000],["1031",1483000],["3639",1106000],["3722",850000],["1032",689000],["2212",600000],["2219",590000],["3631",496000],["3745",450000],["2321",390000],["6399",350000],["3723",235000],["5512",205000],["3412",169000],["3314",141000],["3399",127000],["6320",95000],["3729",76000],["2292",75000],["3613",40000],["3721",35000],["6114",32500],["2310",30000],["3341",27000],["1014",26000],["5212",26000],["1037",25000],["3635",18000],["3419",17000],["4359",17000],["6402",17000],["3636",16000],["6409",12000],["3632",11000],["4350",10000],["1019",5000],["3900",5000],["4343",5000],["3319",4000],["3633",1000],["5299",1000]],"purpose_expenditure_total_czk":16828900},"actual":{"economic_expenditure":[["6121",3157775.78],["5169",2299266.2],["5011",1639912],["5331",1350000],["5023",1256157],["5031",625581],["5336",617400.25],["5154",536258.91],["5139",409819.54],["5171",383139.84],["5032",265635],["5362",249978.6],["5021",222595],["6130",153011.5],["6122",152357],["5163",145135.4],["5168",126364.61],["5153",121278],["5499",105400],["5365",85050],["5024",77257],["5323",74100],["5137",73237.79],["5156",72907.32],["5222",69000],["5175",62875.34],["6119",61287],["5162",46581.06],["5041",37497.48],["5123",26585],["5223",22000],["5136",21925],["5321",18600],["5364",16821],["5172",15730],["5194",15594],["5167",12085],["5166",12050],["5151",9003],["5173",8008],["5229",7723],["5221",7000],["5038",6930],["5492",6000],["5132",5890],["5329",4452],["5161",833],["5179",550],["5191",201]],"economic_expenditure_total_czk":14694838.62,"economic_financing":[["8115",-6222775.16],["8901",3484.74]],"economic_financing_total_czk":-6219290.42,"economic_revenue":[["1211",7149052.56],["1121",3827611.15],["1111",2656758],["2111",1891050.44],["4222",1000000],["4116",908430.25],["1511",855494.5],["1345",515689],["1113",505929.31],["2324",270614.61],["1112",249494.48],["2132",218941.8],["4112",175300],["3111",167481],["1386",139454.83],["1122",85050],["4216",69800],["1387",54655.04],["3122",34000],["4111",32500],["2131",22167.96],["2321",17500],["1341",13230],["1334",10817.1],["4171",10507],["1361",10260],["2322",9608],["2310",5800],["1343",3400],["2119",2420],["1381",1112.01]],"economic_revenue_total_czk":20914129.04,"purpose_expenditure":[["3113",2638581.25],["3421",2232114.84],["6171",1674374.49],["6112",1602379],["1031",1303360.99],["3722",803848.71],["3639",626157.41],["1032",581300.87],["2219",562565.02],["3631",483825.45],["6399",333028.6],["2321",320965.27],["3745",311465.66],["3723",230820.08],["5512",152734.02],["3314",136622],["3399",109007.34],["3412",97223.25],["6320",94692],["2292",74100],["2212",42351.66],["6114",31455],["1037",25000],["3613",24800],["1014",24796.53],["3721",23636.98],["3729",21500],["3635",18000],["6402",16821],["3636",15972],["3341",15236],["3419",14900],["4359",14000],["6409",11175],["3632",10459],["2310",6824],["1019",5000],["3319",3600],["3633",145.2]],"purpose_expenditure_total_czk":14694838.62}},"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."}}}}