{"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:00509612","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00509612","name":"Obec Bavoryně","short_name":"Bavoryně","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Beroun","municipality_code":534421},"amounts":{"revenue_approved":9214000,"revenue_adjusted":11745712.7,"revenue_actual":11745712.7,"expense_approved":6326640,"expense_adjusted":10001571.82,"expense_actual":10001571.82,"tax_revenue":8765404.71,"nontax_revenue":1150436.49,"capital_revenue":9800,"transfer_revenue":1820071.5,"current_expense":5480752.55,"capital_expense":4520819.27,"budget_balance":1744140.88,"cash_current":10048051.35,"cash_previous":10215578.94},"ratios":{"revenue_execution":1,"expense_execution":1,"balance_to_revenue":0.1484917,"cash_to_expense":1.00464722,"cash_yoy":-0.01639923,"capital_expense_share":0.45201088,"transfer_revenue_share":0.15495624},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00509612/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00509612"},"seo":{"slug":"bavoryne","path":"/cz/municipalities/bavoryne/"},"population":{"value":446,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":9214000,"expenditure_czk":6326640,"financing_czk":-2887360,"balance_czk":2887360},{"stage":"revised","revenue_czk":11745712.7,"expenditure_czk":10001571.82,"financing_czk":-1744140.88,"balance_czk":1744140.88},{"stage":"actual","revenue_czk":11745712.7,"expenditure_czk":10001571.82,"financing_czk":-1744140.88,"balance_czk":1744140.88}],"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":[["5169",1429124],["5141",1058116],["5154",480000],["5023",460000],["6341",460000],["6121",430000],["5021",346000],["5171",286800],["6130",253000],["5362",203000],["5137",200000],["5901",180000],["5139",103000],["5168",74000],["5166",60000],["5032",42000],["5019",40000],["5151",30000],["5163",30000],["5156",28000],["5175",24000],["5167",21000],["6119",20000],["5194",18000],["5162",17000],["5179",13000],["5134",5000],["5222",5000],["5161",3000],["5173",3000],["5136",2200],["5323",1000],["5365",1000],["5038",400]],"economic_expenditure_total_czk":6326640,"economic_financing":[["8124",-2140360],["8115",-747000]],"economic_financing_total_czk":-2887360,"economic_revenue":[["1211",3559000],["1121",1760000],["1111",1300000],["2111",810250],["1511",807000],["1113",287000],["1345",230000],["4112",100700],["1112",92000],["2324",73000],["2133",66550],["1386",42000],["1387",20000],["4121",20000],["1381",15000],["2131",14000],["1341",9500],["1334",3000],["2112",3000],["1361",2000]],"economic_revenue_total_czk":9214000,"purpose_expenditure":[["6310",1068116],["6171",854400],["2321",639000],["6112",507000],["3113",460000],["3631",415000],["3722",395000],["2212",340000],["3639",299000],["3745",253000],["3725",250000],["5512",200000],["6399",200000],["3399",146124],["3613",85000],["2310",50000],["2219",40000],["3721",31000],["3421",20000],["3635",20000],["5213",20000],["6320",20000],["5273",10000],["3744",2000],["2292",1000],["3329",1000]],"purpose_expenditure_total_czk":6326640},"revised":{"economic_expenditure":[["6121",3529962.27],["5169",1655908.6],["5141",1058077.81],["6341",544800],["5139",474960.34],["5154",469224.23],["5023",455580],["5021",416794],["5137",304837.23],["6130",252250],["6122",146462],["5171",129632.12],["5168",85151.03],["5362",71049],["5019",51036.41],["6123",47345],["5032",43524],["5492",32000],["5156",28148],["5166",27981.49],["5153",24196.66],["5163",24194.2],["5151",18718],["5162",18464.65],["5175",18393],["5194",17390],["5321",14000],["5365",7000],["5173",6047],["5222",5799],["5031",5357],["5229",5000],["5167",4594],["5172",3086],["5161",1977],["5909",1343.78],["5136",888],["5038",400]],"economic_expenditure_total_czk":10001571.82,"economic_financing":[["8124",-2140360],["8115",396219.12]],"economic_financing_total_czk":-1744140.88,"economic_revenue":[["1211",3648141.92],["1121",1953443.49],["4222",1620000],["1111",1403173.12],["1511",940067.33],["2111",872444.75],["1345",277128],["1113",258184.45],["1112",127327],["2324",125651.31],["4112",103200],["1386",71170.37],["2133",66550],["4116",51109],["1334",47509.8],["2141",32500],["2119",29963.23],["1387",27893.23],["4111",25762.5],["4121",20000],["2322",11200],["3111",9800],["1341",9700],["2321",5000],["2329",4150],["2328",1747.2],["2131",1230],["1361",1100],["1381",566]],"economic_revenue_total_czk":11745712.7,"purpose_expenditure":[["2321",2407789.51],["6171",2106262.26],["6310",1065077.01],["3722",733315.66],["3113",544800],["3639",534845],["6112",503160],["3613",414566.78],["3745",310988],["5512",248247.98],["3725",205411.67],["3399",197467.66],["2212",143342],["3631",131953.99],["2310",119891.8],["3412",98825],["6399",54797],["3721",35370.72],["6114",32004],["5273",32000],["2219",26620],["6320",17195],["3723",9680],["1014",8687],["3421",6283],["3419",5000],["3329",3752],["3319",2290],["6409",1343.78],["5212",605]],"purpose_expenditure_total_czk":10001571.82},"actual":{"economic_expenditure":[["6121",3529962.27],["5169",1655908.6],["5141",1058077.81],["6341",544800],["5139",474960.34],["5154",469224.23],["5023",455580],["5021",416794],["5137",304837.23],["6130",252250],["6122",146462],["5171",129632.12],["5168",85151.03],["5362",71049],["5019",51036.41],["6123",47345],["5032",43524],["5492",32000],["5156",28148],["5166",27981.49],["5153",24196.66],["5163",24194.2],["5151",18718],["5162",18464.65],["5175",18393],["5194",17390],["5321",14000],["5365",7000],["5173",6047],["5222",5799],["5031",5357],["5229",5000],["5167",4594],["5172",3086],["5161",1977],["5909",1343.78],["5136",888],["5038",400]],"economic_expenditure_total_czk":10001571.82,"economic_financing":[["8118",-9000000],["8115",5167527.59],["8117",4000000],["8124",-2140356],["8901",228687.53]],"economic_financing_total_czk":-1744140.88,"economic_revenue":[["1211",3648141.92],["1121",1953443.49],["4222",1620000],["1111",1403173.12],["1511",940067.33],["2111",872444.75],["1345",277128],["1113",258184.45],["1112",127327],["2324",125651.31],["4112",103200],["1386",71170.37],["2133",66550],["4116",51109],["1334",47509.8],["2141",32500],["2119",29963.23],["1387",27893.23],["4111",25762.5],["4121",20000],["2322",11200],["3111",9800],["1341",9700],["2321",5000],["2329",4150],["2328",1747.2],["2131",1230],["1361",1100],["1381",566]],"economic_revenue_total_czk":11745712.7,"purpose_expenditure":[["2321",2407789.51],["6171",2106262.26],["6310",1065077.01],["3722",733315.66],["3113",544800],["3639",534845],["6112",503160],["3613",414566.78],["3745",310988],["5512",248247.98],["3725",205411.67],["3399",197467.66],["2212",143342],["3631",131953.99],["2310",119891.8],["3412",98825],["6399",54797],["3721",35370.72],["6114",32004],["5273",32000],["2219",26620],["6320",17195],["3723",9680],["1014",8687],["3421",6283],["3419",5000],["3329",3752],["3319",2290],["6409",1343.78],["5212",605]],"purpose_expenditure_total_czk":10001571.82}},"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."}}}}