{"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:00525511","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00525511","name":"Obec Bedřichov","short_name":"Bedřichov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Jablonec nad Nisou","municipality_code":563536},"amounts":{"revenue_approved":24378900,"revenue_adjusted":45634850,"revenue_actual":42665524.48,"expense_approved":27485000,"expense_adjusted":50615150,"expense_actual":44865772.25,"tax_revenue":15036848.26,"nontax_revenue":26407057.83,"capital_revenue":11800,"transfer_revenue":1209818.39,"current_expense":29781410.89,"capital_expense":15084361.36,"budget_balance":-2200247.77,"cash_current":3289887.97,"cash_previous":5990115.74},"ratios":{"revenue_execution":0.93493294,"expense_execution":0.88640994,"balance_to_revenue":-0.05156969,"cash_to_expense":0.07332735,"cash_yoy":-0.45078057,"capital_expense_share":0.33621089,"transfer_revenue_share":0.02835588},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00525511/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00525511"},"seo":{"slug":"bedrichov","path":"/cz/municipalities/bedrichov/"},"population":{"value":395,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":24378900,"expenditure_czk":27485000,"financing_czk":3106100,"balance_czk":-3106100},{"stage":"revised","revenue_czk":45634850,"expenditure_czk":50615150,"financing_czk":4980300,"balance_czk":-4980300},{"stage":"actual","revenue_czk":42665524.48,"expenditure_czk":44865772.25,"financing_czk":2200247.77,"balance_czk":-2200247.77}],"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",9600000],["5909",2000000],["5171",1990000],["6121",1800000],["5011",1300000],["5365",1250000],["5321",1130000],["5023",1020000],["5229",1000000],["5021",770000],["5154",750000],["5031",600000],["5139",570000],["5164",525000],["5213",400000],["5222",400000],["5168",360000],["5166",300000],["5032",270000],["5323",200000],["5339",200000],["6119",200000],["5162",190000],["5163",180000],["5138",100000],["5493",100000],["5151",75000],["5194",75000],["5167",50000],["5175",30000],["5141",20000],["5161",20000],["5181",5000],["5903",5000]],"economic_expenditure_total_czk":27485000,"economic_financing":[["8115",3606100],["8124",-500000]],"economic_financing_total_czk":3106100,"economic_revenue":[["2111",8200000],["1211",4200000],["1121",2200000],["1122",2000000],["1511",1600000],["1111",1450000],["1342",900000],["2132",900000],["1345",800000],["2324",580000],["2131",400000],["1113",350000],["4121",200000],["2112",105000],["1112",100000],["2329",100000],["4112",95900],["2411",90000],["1381",50000],["1361",25000],["1341",12000],["1334",10000],["2139",5000],["1335",3000],["2141",3000]],"economic_revenue_total_czk":24378900,"purpose_expenditure":[["6171",6000000],["2219",3500000],["2212",3000000],["3412",3000000],["6409",2000000],["3429",1500000],["3722",1300000],["6112",1300000],["6399",1200000],["3745",1000000],["5311",1000000],["2293",600000],["3631",500000],["3639",450000],["3613",300000],["3113",200000],["3399",200000],["3635",200000],["6310",200000],["5512",30000],["5213",5000]],"purpose_expenditure_total_czk":27485000},"revised":{"economic_expenditure":[["6122",13157000],["5169",9106600],["5365",5969100],["5171",5023750],["6121",4074700],["5221",1375000],["5011",1343700],["5321",1203200],["5023",1124700],["5154",915800],["5021",729400],["5164",644200],["5031",542300],["5222",471200],["5138",425900],["5168",407800],["5139",383100],["5141",370000],["5329",336600],["5163",318400],["5166",309200],["5362",247200],["5032",232200],["5162",208400],["5339",200000],["6119",200000],["5137",168100],["6125",160000],["5213",150000],["6130",117900],["5323",113400],["5179",90800],["5151",89500],["5175",82300],["5492",65000],["5167",50500],["6129",50000],["5364",47400],["5194",42600],["5161",25500],["5229",15000],["5038",5000],["5181",5000],["5493",5000],["5903",5000],["5173",3700],["5191",3000],["5909",1000]],"economic_expenditure_total_czk":50615150,"economic_financing":[["8124",-10645700],["8123",10145700],["8115",5480300]],"economic_financing_total_czk":4980300,"economic_revenue":[["2111",14103100],["2321",10873000],["1211",4671500],["1121",2600000],["1122",2000000],["1511",1950200],["1111",1800000],["1342",1274800],["2324",977700],["2132",930000],["1345",800000],["4216",623850],["2112",458200],["2131",413500],["1113",350000],["4121",350000],["2329",334100],["4222",270000],["1112",163000],["4122",150000],["1386",100000],["4112",95900],["2411",90000],["1387",40000],["4116",37700],["4111",32500],["2212",30000],["1334",27700],["1361",25000],["2328",15800],["1341",12000],["3111",11800],["1381",10000],["2139",5000],["1335",3000],["2141",3000],["2119",2500]],"economic_revenue_total_czk":45634850,"purpose_expenditure":[["3412",13900000],["6399",6200000],["2219",5917000],["6171",5911350],["2212",5300600],["3429",2050000],["3639",1945000],["3722",1600000],["6112",1421400],["3745",1125700],["5311",1073400],["3631",960000],["2293",600000],["6310",600000],["2321",590000],["3399",440200],["3613",300000],["3113",200000],["3635",200000],["6409",130000],["6402",47400],["6114",32500],["5512",30000],["3525",22000],["3421",13600],["5213",5000]],"purpose_expenditure_total_czk":50615150},"actual":{"economic_expenditure":[["6122",11417039.36],["5169",9066822.59],["5365",5453539.6],["5171",3800490.02],["6121",3277332],["5221",1366761.18],["5011",1343631],["5321",1159119],["5023",1124626],["5154",858945.16],["5021",723894],["5031",540681],["5222",470683.46],["5138",425840.57],["5139",382695.87],["5164",345471.49],["5329",336600],["5362",247135],["5032",231851],["5141",217509.28],["5163",210904.59],["5168",204708.16],["5166",198902.2],["5137",168008.2],["5162",160697.11],["6125",157590],["5213",150000],["6119",108900],["5179",90785.74],["5151",89379],["5175",81882.3],["5323",81400],["6130",73500],["5492",65000],["6129",50000],["5364",47300],["5194",42510],["5167",36105],["5161",20840],["5229",15000],["5181",5000],["5038",4545.37],["5493",4500],["5173",3647],["5191",3000],["5909",1000]],"economic_expenditure_total_czk":44865772.25,"economic_financing":[["8124",-10645588],["8123",10145608],["8115",2700227.77]],"economic_financing_total_czk":2200247.77,"economic_revenue":[["2111",13578227.75],["2321",10872335.37],["1211",4670609.95],["1121",2500464.89],["1511",1850164.49],["1111",1799615.96],["1122",1500000],["1342",1274732.26],["1345",765594],["4216",623811.43],["2324",481642.77],["2131",413405],["2112",384788.22],["1113",330524.73],["2132",295052],["4222",270000],["2329",241501],["1112",162990.62],["4121",150000],["4112",95900],["1386",91102.71],["2411",88332],["4116",37606.96],["1387",35704.75],["4111",32500],["2212",28750],["1334",27648],["1361",16020],["2328",15800],["3111",11800],["1341",10067],["2119",2420],["2141",2403.72],["2139",2400],["1335",881.2],["1381",727.7]],"economic_revenue_total_czk":42665524.48,"purpose_expenditure":[["3412",12157348.07],["2219",5864369.83],["6399",5684486.6],["2212",4726591.59],["6171",4243563.23],["3639",1900085.97],["3429",1819406.04],["3722",1589496.96],["6112",1421169],["3745",1125143.23],["5311",1073314],["3631",945881.53],["2321",588060],["2293",568000],["3399",439958.94],["6310",340287.32],["6409",129966.74],["3635",108900],["6402",47300],["5512",30000],["3525",21870],["6114",18481.2],["3421",13502],["3613",8590]],"purpose_expenditure_total_czk":44865772.25}},"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."}}}}