{"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:00289167","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00289167","name":"Obec Budkov","short_name":"Budkov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Třebíč","municipality_code":590410},"amounts":{"revenue_approved":11724114,"revenue_adjusted":26801475.35,"revenue_actual":26417442.25,"expense_approved":22302000,"expense_adjusted":34214711,"expense_actual":28793120.66,"tax_revenue":11489296.79,"nontax_revenue":1417517.4,"capital_revenue":0,"transfer_revenue":13510628.06,"current_expense":8594571.24,"capital_expense":20198549.42,"budget_balance":-2375678.41,"cash_current":10342914.22,"cash_previous":12718592.63},"ratios":{"revenue_execution":0.9856712,"expense_execution":0.84154213,"balance_to_revenue":-0.0899284,"cash_to_expense":0.35921477,"cash_yoy":-0.18678784,"capital_expense_share":0.70150609,"transfer_revenue_share":0.51142832},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00289167/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00289167"},"seo":{"slug":"budkov","path":"/cz/municipalities/budkov/"},"population":{"value":344,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":11724114,"expenditure_czk":22302000,"financing_czk":10577886,"balance_czk":-10577886},{"stage":"revised","revenue_czk":26801475.35,"expenditure_czk":34214711,"financing_czk":7413235.65,"balance_czk":-7413235.65},{"stage":"actual","revenue_czk":26417442.25,"expenditure_czk":28793120.66,"financing_czk":2375678.41,"balance_czk":-2375678.41}],"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",11500000],["5331",2100000],["5171",1781000],["5169",1579000],["5011",1351000],["5154",505000],["5023",500000],["5137",335000],["5031",328000],["6130",300000],["5365",200000],["5153",195000],["5139",194000],["5032",175200],["5132",160000],["6122",156000],["5163",134400],["5156",103000],["6119",100000],["5321",95000],["5162",82000],["5151",69500],["5175",55000],["5229",54000],["5021",42000],["5168",42000],["5136",37000],["5194",27500],["5329",16400],["5173",15000],["5167",14000],["5019",10000],["5166",10000],["5339",10000],["5903",10000],["5038",6000],["5039",4000],["5165",4000],["5161",2000]],"economic_expenditure_total_czk":22302000,"economic_financing":[["8115",10577886]],"economic_financing_total_czk":10577886,"economic_revenue":[["1211",4200000],["1121",2300000],["1111",1600000],["2131",952000],["1511",720000],["2132",557614],["2111",390000],["1113",350000],["1122",200000],["1345",160000],["1112",110000],["4112",81500],["1386",45000],["1381",25000],["1387",25000],["1341",4000],["1361",4000]],"economic_revenue_total_czk":11724114,"purpose_expenditure":[["2341",7000000],["2212",2652000],["3113",2283000],["3639",1903500],["6171",787400],["3631",765000],["3322",650000],["2219",614000],["3633",600000],["6112",582500],["2411",491000],["2321",430000],["5512",412000],["3392",364000],["3745",352000],["3722",325400],["2299",300000],["3723",211000],["6399",200000],["3511",196200],["3421",160000],["3632",150000],["3399",130000],["3412",123000],["3635",100000],["6320",95000],["2292",90000],["3612",73000],["1032",50000],["3326",50000],["3744",50000],["3314",29000],["3349",26000],["3721",20000],["2310",11000],["3341",10000],["5213",10000],["6310",6000]],"purpose_expenditure_total_czk":22302000},"revised":{"economic_expenditure":[["6121",23390000],["5331",2100000],["5171",1546751],["5011",1373000],["5169",1092100],["5154",523000],["5023",500000],["5137",476000],["5031",339000],["6122",338500],["6130",300000],["5362",253260],["5139",253200],["5163",209400],["5153",195000],["5032",177200],["5132",160000],["5156",103000],["6119",100000],["5321",95000],["5021",88000],["5162",82000],["5175",68000],["5329",62500],["5229",55000],["5168",52600],["5151",49500],["5194",44500],["5136",37000],["5492",25000],["5365",20000],["5173",15000],["5167",14000],["5019",10000],["5039",10000],["5166",10000],["5339",10000],["5903",10000],["5909",8000],["5038",6000],["5222",5000],["5161",4200],["5165",4000]],"economic_expenditure_total_czk":34214711,"economic_financing":[["8115",7413235.65]],"economic_financing_total_czk":7413235.65,"economic_revenue":[["4216",11141872.35],["1211",4920000],["1121",2633000],["1111",1839000],["4116",1257044],["1511",996000],["2132",886628],["4222",655000],["2111",478000],["4122",376000],["1113",350000],["4213",257661],["1122",253260],["1345",184500],["1112",172000],["1386",96000],["4112",81500],["4113",75600],["2131",52000],["1387",38000],["4111",32500],["2324",15300],["1341",5100],["1361",4500],["1381",1000],["1382",10]],"economic_revenue_total_czk":26801475.35,"purpose_expenditure":[["2341",17150000],["2212",2659700],["3113",2263000],["3639",1910500],["3631",1456100],["2321",980000],["6171",916500],["2219",814000],["3322",650600],["5512",625751],["6112",582500],["3392",524500],["2411",503600],["3421",430000],["3722",362400],["3745",354000],["2299",300000],["6399",253260],["3723",232000],["3399",169000],["3511",133200],["3412",125000],["3635",100000],["6320",95000],["2292",90000],["6310",81000],["3612",73000],["3632",60000],["1032",50000],["3744",50000],["3349",48000],["2310",31000],["6114",30800],["3314",29000],["4339",25000],["3721",22000],["3341",10000],["5213",10000],["6409",8000],["2339",6300]],"purpose_expenditure_total_czk":34214711},"actual":{"economic_expenditure":[["6121",19927259.42],["5331",2100000],["5171",1289501.04],["5011",1281270],["5169",913311.28],["5154",445602.68],["5023",442991],["5031",314540],["5137",286583.6],["6122",271290],["5362",253260],["5139",198650.47],["5032",148616],["5364",147015],["5163",106001.6],["5156",84046],["5153",83993.36],["5021",83720],["5329",61380],["5162",54921.41],["5175",54509],["5168",47903.12],["5194",43441],["5136",29482.51],["5492",25000],["5229",22432.17],["5321",20636],["5151",16182],["5365",10000],["5909",7431],["5039",5928],["5132",5026],["5222",5000],["5161",4036],["5019",1661],["5165",500]],"economic_expenditure_total_czk":28793120.66,"economic_financing":[["8115",2375678.41]],"economic_financing_total_czk":2375678.41,"economic_revenue":[["4216",10795762.69],["1211",4919301.45],["1121",2632953.4],["1111",1838208.59],["4116",1237141.37],["1511",995406.19],["2132",868423],["4222",655000],["2111",468992.25],["4122",375463],["1113",348094.46],["4213",257661],["1122",253260],["1345",186536],["1112",171638.27],["1386",95931.48],["4112",81500],["4113",75600],["2131",63101],["1387",37597.38],["4111",32500],["2324",17001.15],["1341",5127],["1361",4470],["1381",770.68],["1382",1.89]],"economic_revenue_total_czk":26417442.25,"purpose_expenditure":[["2341",14559259.17],["2212",2249706.48],["3113",2171868],["3631",1442810.42],["3639",1270040.93],["2321",969195],["6171",840354.87],["2219",804626.09],["3322",631489.35],["6112",493472],["2411",442616.78],["3392",424189.88],["5512",394377.17],["3421",370042.59],["3722",358765.36],["3745",279981.2],["6399",253260],["3723",179640.34],["3399",154105],["3511",111190],["3412",85187],["6310",79929.6],["3349",37848.6],["4339",25000],["6114",22863],["3721",21265.75],["2310",20230],["3632",18335],["2292",15636],["3314",15215],["1032",12084.88],["3341",8020],["3612",7813],["6409",7431],["6320",5938],["3635",5000],["2339",4188],["3633",145.2]],"purpose_expenditure_total_czk":28793120.66}},"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."}}}}