{"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:00289931","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00289931","name":"Město Moravské Budějovice","short_name":"Moravské Budějovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Třebíč","municipality_code":591181},"amounts":{"revenue_approved":274245544,"revenue_adjusted":294501298.36,"revenue_actual":261330688.41,"expense_approved":286565544,"expense_adjusted":313168802.9,"expense_actual":247193223.08,"tax_revenue":184228966.71,"nontax_revenue":12205497.79,"capital_revenue":106140,"transfer_revenue":64790083.91,"current_expense":175402337.89,"capital_expense":71790885.19,"budget_balance":14137465.33,"cash_current":39324064.11,"cash_previous":30990109.53},"ratios":{"revenue_execution":0.88736685,"expense_execution":0.78932902,"balance_to_revenue":0.05409799,"cash_to_expense":0.15908229,"cash_yoy":0.26892304,"capital_expense_share":0.29042416,"transfer_revenue_share":0.24792375},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00289931/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00289931"},"seo":{"slug":"moravske-budejovice","path":"/cz/municipalities/moravske-budejovice/"},"population":{"value":7092,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":274245544,"expenditure_czk":286565544,"financing_czk":12320000,"balance_czk":-12320000},{"stage":"revised","revenue_czk":294501298.36,"expenditure_czk":313168802.9,"financing_czk":18667504.54,"balance_czk":-18667504.54},{"stage":"actual","revenue_czk":261330688.41,"expenditure_czk":247193223.08,"financing_czk":-14137465.33,"balance_czk":14137465.33}],"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",80681241],["5011",49373390],["5169",29349436],["5331",28023037.5],["6351",14910600],["5031",12936002],["6451",10289400],["5171",8197785],["6323",5000000],["5032",4862080],["5365",4002000],["5222",3329000],["5168",3238000],["5023",3189296],["5139",2931000],["5137",2535000],["6901",2500000],["5499",2110000],["5154",1834000],["5021",1562000],["5166",1510000],["6130",1325466],["5329",1318005],["5167",1271000],["5163",1204400],["5153",1052000],["6125",1045970],["5136",715000],["5156",545000],["5161",527000],["6119",500000],["6123",500000],["5141",434000],["5162",432000],["5175",369000],["5194",320500],["5151",292100],["5173",288936],["5134",261200],["5229",254100],["5164",219500],["5132",209500],["5038",150000],["5152",150000],["5172",135000],["6111",130000],["5133",100000],["5176",80000],["5492",80000],["5212",50000],["5213",50000],["6122",50000],["5362",41990],["5123",40000],["5179",30000],["5901",17409.5],["5223",12000],["5041",1200]],"economic_expenditure_total_czk":286565544,"economic_financing":[["8115",20000000],["8124",-7680000]],"economic_financing_total_czk":12320000,"economic_revenue":[["1211",74590000],["2111",57824829],["1121",37970000],["1111",28950000],["4112",22304800],["1511",11127600],["1361",6817300],["1345",6000000],["4116",5524051],["1113",4670000],["1122",4000000],["4131",4000000],["2212",2871000],["1112",2150000],["4122",1228000],["1387",900000],["1386",800000],["2141",750000],["2412",666672],["1353",350000],["2119",200000],["1341",141200],["1343",115000],["2324",109500],["2132",72600],["4121",60000],["2131",30000],["1334",20000],["2322",2000],["2329",792],["2112",200]],"economic_revenue_total_czk":274245544,"purpose_expenditure":[["6171",68520350],["3412",48980000],["3113",38400000],["3722",16038675],["2219",15499945],["3745",11971331],["3612",11000000],["3639",7814301],["5311",6515000],["3111",6486900],["3392",5834000],["2212",5352460],["6112",5242740],["4357",5000000],["3314",4098916],["6399",4000000],["4329",3184500],["3419",2935000],["4351",2883056],["6409",2517409.5],["3631",2500000],["4349",1686337],["3322",1512000],["5512",1118400],["5399",804000],["4339",777150],["3421",760000],["3231",726137.5],["6320",700000],["3632",695000],["4319",620000],["3635",500000],["5213",300000],["3399",240000],["2310",234050],["2321",223450],["3429",154000],["3729",135000],["6310",134000],["3636",100000],["3319",90000],["2229",70000],["1036",65000],["3725",50000],["3741",50000],["2322",30000],["3329",9000],["3792",7000],["3633",436]],"purpose_expenditure_total_czk":286565544},"revised":{"economic_expenditure":[["6121",89996365],["5011",50865883.14],["5169",37297157.81],["5331",27932037.5],["5031",13587843.04],["5171",13106520.1],["5901",9970685.08],["6130",9779866],["6323",6000000],["5032",5106740.98],["5365",3734970],["5023",3496296],["5168",3345710],["5222",3268000],["5021",3243414],["6351",2883400],["5499",2658092],["5336",2624540.79],["5137",2470593.21],["5139",1861241.13],["5166",1702000],["5154",1587661.76],["5329",1353051],["6122",1237404.68],["5163",1237199],["5167",1113800],["6123",975990],["5153",970500],["6111",915000],["6422",750000],["6901",697472.8],["5136",689536],["6119",602328.32],["5175",533570.13],["5141",438000],["5162",435041.42],["5156",415517.02],["5173",388559],["5194",343415],["5161",317532],["5164",314737.91],["5151",268300],["5152",226000],["5038",220000],["5134",213649.17],["6129",195000],["5123",178000],["5341",162715],["5179",161500],["5229",149100],["5042",130000],["5132",128222],["5492",114100],["5223",109389],["6125",105970],["5172",85000],["5364",72861.24],["5133",71422.67],["5176",58000],["5212",50000],["5213",50000],["5362",47606],["5019",40196],["5339",36000],["5029",28000],["5039",13900],["5041",2300],["5155",2000],["5192",1400],["5909",500]],"economic_expenditure_total_czk":313168802.9,"economic_financing":[["8115",26347504.54],["8124",-7680000]],"economic_financing_total_czk":18667504.54,"economic_revenue":[["1211",74590000],["1121",39735339.4],["2111",35566073.9],["1111",28950000],["4112",22304800],["4216",14375154.29],["4116",13452287.62],["1511",12239415.81],["1361",8259415],["4222",7702600],["1345",6000000],["1113",5251533.47],["4131",4000000],["1122",3730230],["2212",3471690.77],["1112",2589931.84],["2322",2000866],["1387",1488727.16],["1386",1429240.71],["4122",1302900],["2122",989644],["4171",922596],["2141",750000],["2412",666672],["2324",489292.39],["4111",377500],["1353",351900],["2119",292202.17],["1343",290155],["1341",143443],["4121",132500],["4113",107791],["1385",105071.94],["2132",101353.65],["3111",77740],["2321",70100],["4213",67209],["2131",30000],["2229",26622],["3121",25000],["1334",20000],["1381",11494.24],["1383",6571.2],["3112",3400],["2329",1786],["1335",448.8],["2310",400],["2112",200]],"economic_revenue_total_czk":294501298.36,"purpose_expenditure":[["6171",70251780.34],["3412",50824000],["3113",21759821.63],["3639",18159477],["2219",16446445],["3722",16013856],["3612",13112772],["3745",12801978],["6409",10668157.88],["2212",7946430],["3111",7199148.8],["3392",6679400],["5311",6415000],["4357",6000000],["6112",5597740],["3631",5200500],["3314",4354634],["6399",3730730],["4329",3606511.97],["3419",3595000],["4351",2756056],["4339",2635680],["3322",2200000],["5512",1728650],["4349",1646639],["5399",1490800],["3231",1221575.09],["3421",1208000],["1036",922596],["3524",820000],["3632",767000],["6320",649000],["4319",620000],["3635",500000],["2321",383900],["6114",313561.95],["3900",290000],["2310",274050],["3399",260900],["5213",228700],["3429",227000],["3613",200000],["3749",195000],["3319",170500],["6330",162715],["3741",150000],["3341",146300],["6310",135000],["3636",100000],["3729",76000],["6402",72861.24],["1032",65000],["3744",60500],["2229",36000],["5212",35000],["3725",30000],["3792",12000],["3329",9000],["2322",5000],["3633",436]],"purpose_expenditure_total_czk":313168802.9},"actual":{"economic_expenditure":[["6121",49287149.16],["5011",49104589],["5169",31761154.89],["5331",27932037.5],["5031",12981933],["5171",12001873.75],["6130",9285484.5],["6323",6000000],["5032",4874171],["5365",3733170],["5023",3495602],["5168",3211520.29],["5222",3208000],["5021",3109016],["6351",2843144],["5499",2640040],["5336",2624540.79],["5137",1913248.72],["5166",1642749.2],["5139",1611395.66],["5154",1538412.11],["5329",1353051],["5163",1140497.2],["6122",1138966.66],["5362",-964799.51],["6111",878024.4],["6123",834779.01],["5153",775111.38],["6422",750000],["5136",602853.96],["6119",522650.43],["5167",435734.66],["5141",432650.95],["5162",401018.13],["5175",379705.12],["5173",330791.35],["5194",319411.69],["5161",304784],["5156",264352.03],["5164",226398.99],["5151",223923],["5152",219600],["5038",215669],["6129",192062.23],["5123",177531.35],["5341",162715],["5179",147067],["5042",126033.6],["5223",97389],["5134",96275],["5172",79658.4],["5492",73600],["5364",72861.24],["6125",58624.8],["5176",44091],["5019",39141.05],["5132",38722],["5339",36000],["5343",32377],["5213",30000],["5029",26714],["5909",26500],["5212",24000],["5039",13048],["5133",7532.67],["5229",3000],["5155",1610],["5192",1321],["5041",943.72]],"economic_expenditure_total_czk":247193223.08,"economic_financing":[["8124",-7680000],["8115",-6877465.33],["8901",420000]],"economic_financing_total_czk":-14137465.33,"economic_revenue":[["1211",74202300.73],["1121",39735339.4],["1111",28756712],["4112",22304800],["4216",14375154.29],["4116",13452286.62],["1511",12239415.81],["1361",7921235],["4222",7702600],["1345",5964006.58],["1113",5251533.47],["4131",4000000],["2111",3799726.84],["1122",3730230],["2212",3287275.77],["1112",2589931.84],["2322",1998866],["1387",1488727.16],["1386",1429240.71],["4122",1302900],["2122",989644],["4171",922596],["2412",666672],["2324",477287.25],["2141",476279.11],["4111",377500],["1353",351900],["2119",292202.17],["1343",274489],["1341",142892.83],["4113",107791],["1385",105071.94],["2132",101353.65],["4121",93619],["4132",83628],["3111",77740],["2321",70100],["4213",67209],["2229",26622],["3121",25000],["1359",18000],["2131",17931],["1381",11494.24],["1334",9426],["1383",6571.2],["3112",3400],["2329",1138],["1335",448.8],["2310",400]],"economic_revenue_total_czk":261330688.41,"purpose_expenditure":[["6171",66944523.49],["3412",38078189.47],["3113",19481109.25],["3722",16010277.78],["3639",13896013.72],["2219",10835471.96],["3745",8536767.6],["3392",6672842.12],["2212",6482277.47],["4357",6000000],["6112",5588991.66],["5311",5333153.09],["3111",4857854.8],["3631",4409083.06],["3314",3758375.36],["4329",3606511.97],["3419",3535000],["6399",2725573.49],["4351",2668356.6],["3322",2180801.43],["3612",2113711.7],["4349",1492086.64],["5512",1241212.97],["3231",1221575.09],["4339",1201626.19],["3421",1193918.34],["1036",922596],["5399",833066.54],["3632",686090.61],["6320",569557],["3635",423500],["4319",384064.5],["2321",383570],["6114",313561.95],["2310",273539.65],["3900",256867.5],["3429",227000],["3399",219265.27],["6330",195092],["3749",192062.23],["3319",168953.36],["3524",162745],["3341",142257.96],["6310",133227.45],["3613",116160],["3741",113562.83],["3729",75677.03],["6402",72861.24],["1032",61822.11],["3744",60500],["3636",54000],["5212",34406],["6409",26000],["3792",11093],["3329",8562],["2229",5821],["3633",435.6]],"purpose_expenditure_total_czk":247193223.08}},"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."}}}}