{"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:00556254","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00556254","name":"Obec Blšany u Loun","short_name":"Blšany u Loun","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Louny","municipality_code":542547},"amounts":{"revenue_approved":9837459,"revenue_adjusted":9996059,"revenue_actual":10687643.67,"expense_approved":13270710,"expense_adjusted":14113010,"expense_actual":9986812.8,"tax_revenue":9563024.35,"nontax_revenue":645048.32,"capital_revenue":0,"transfer_revenue":479571,"current_expense":9070031.73,"capital_expense":916781.07,"budget_balance":700830.87,"cash_current":8194284.66,"cash_previous":7591637.56},"ratios":{"revenue_execution":1.06918573,"expense_execution":0.70763167,"balance_to_revenue":0.06557394,"cash_to_expense":0.82051049,"cash_yoy":0.07938302,"capital_expense_share":0.09179916,"transfer_revenue_share":0.04487154},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00556254/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00556254"},"seo":{"slug":"blsany-u-loun","path":"/cz/municipalities/blsany-u-loun/"},"population":{"value":412,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":9837459,"expenditure_czk":13270710,"financing_czk":3433251,"balance_czk":-3433251},{"stage":"revised","revenue_czk":9996059,"expenditure_czk":14113010,"financing_czk":4116951,"balance_czk":-4116951},{"stage":"actual","revenue_czk":10687643.67,"expenditure_czk":9986812.8,"financing_czk":-700830.87,"balance_czk":700830.87}],"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",3925700],["5171",2167000],["5011",1497300],["5023",1020000],["5139",840000],["5031",522000],["6119",400000],["5021",374000],["6122",360000],["5137",260000],["5154",246000],["5153",203300],["5365",180000],["6121",180000],["5166",150000],["5032",115000],["5163",95000],["5492",71000],["5136",70000],["5321",62000],["5151",60000],["5156",50000],["5491",50000],["5175",33000],["5164",31200],["5134",30000],["5167",30000],["5194",30000],["5903",25210],["5162",25000],["5222",23000],["5038",20000],["5168",20000],["5229",20000],["5173",18000],["5041",16000],["5329",15000],["5182",12000],["5131",10000],["5179",5000],["5141",4000],["5221",3000],["5191",2000]],"economic_expenditure_total_czk":13270710,"economic_financing":[["8115",3618251],["8124",-185000]],"economic_financing_total_czk":3433251,"economic_revenue":[["1211",3516660],["1121",1791022],["1511",1430000],["1111",1385227],["1345",420000],["4116",251430],["1113",226505],["2324",200000],["2132",166000],["1122",150000],["1112",107415],["2111",83200],["2141",80000],["2133",30000]],"economic_revenue_total_czk":9837459,"purpose_expenditure":[["3613",1885000],["6171",1802300],["2212",1658000],["6112",1423000],["3639",1256900],["3722",796000],["3723",670000],["3612",624300],["3745",545000],["3631",502000],["3635",400000],["3341",380000],["3326",252000],["3399",220000],["6399",150000],["3744",100000],["3314",87000],["6320",85000],["2321",80000],["3349",65000],["3429",36000],["1014",35000],["2223",30000],["3721",30000],["5512",30000],["5213",25210],["3419",20000],["3513",20000],["3636",15000],["3900",13000],["3421",10000],["6310",10000],["3632",8000],["3319",7000]],"purpose_expenditure_total_czk":13270710},"revised":{"economic_expenditure":[["5169",4409200],["5171",1784400],["5011",1497300],["5023",1045000],["5139",659600],["5031",587000],["6122",418000],["6119",400000],["5021",330000],["5137",326000],["5154",236000],["5032",225000],["5153",203300],["5365",188000],["6121",183100],["5166",150000],["6111",135000],["5194",110000],["5163",98000],["5167",93000],["5172",83000],["5151",82000],["5168",82000],["5222",79000],["5164",76200],["5321",66000],["5492",60000],["5499",52500],["5156",50000],["5362",36500],["5175",33200],["5364",30000],["6130",30000],["5141",29000],["5229",28000],["5903",25210],["5162",25000],["5038",20000],["5173",18500],["5041",17000],["5134",17000],["5123",15000],["5329",15000],["5182",12000],["5131",10000],["5132",10000],["5136",10000],["5161",8000],["5165",5000],["5179",5000],["5221",3000],["5191",2000]],"economic_expenditure_total_czk":14113010,"economic_financing":[["8115",4301951],["8124",-185000]],"economic_financing_total_czk":4116951,"economic_revenue":[["1211",3516660],["1121",1791022],["1511",1430000],["1111",1385227],["1345",420000],["4116",251430],["1113",226505],["2324",200000],["2132",166000],["1122",158000],["1112",107415],["4112",100600],["2111",83200],["2141",80000],["2133",30000],["2329",28000],["2310",22000]],"economic_revenue_total_czk":9996059,"purpose_expenditure":[["6171",2522300],["3613",1789000],["2212",1658000],["3639",1487900],["6112",1423000],["3722",796000],["3745",705000],["3723",640000],["3631",442000],["3612",434300],["3635",400000],["3341",378000],["3326",310000],["3399",220000],["6399",186000],["3314",87000],["6320",85000],["2321",80000],["3632",68000],["3429",53000],["6310",38000],["2223",30000],["3721",30000],["3729",30000],["5512",30000],["6402",30000],["5213",25210],["1014",25000],["3900",23000],["3513",20000],["6114",17300],["3636",15000],["3419",13000],["3744",10000],["3319",7000],["3349",5000]],"purpose_expenditure_total_czk":14113010},"actual":{"economic_expenditure":[["5169",2533244.69],["5011",1416009.4],["5171",1207794.39],["5023",860564],["5031",533675],["6122",410103],["5139",305263.23],["5021",232044],["5154",219580],["5032",203608],["6121",194245.07],["5365",167941],["5153",165684.32],["6119",157300],["5137",155175.08],["5166",152704.38],["6111",131033],["5321",113117],["5194",94446.28],["5168",86278.83],["5163",66901.64],["5172",66006],["5499",52385.36],["5151",51618],["5164",46728.26],["5492",38490],["5156",35949],["5222",32540],["5364",26821.84],["5167",25809.5],["5162",25477.09],["5141",22607],["5229",20481.14],["6130",19100],["5329",18523],["5041",16080],["5123",15000],["5173",14293],["5362",14194],["5132",11447.3],["5038",7478],["5161",6092],["5175",5539],["6123",5000],["5165",2172],["5182",-1002],["5221",1000],["5136",271]],"economic_expenditure_total_czk":9986812.8,"economic_financing":[["8118",-1000000],["8115",445669.13],["8124",-150000],["8901",3500]],"economic_financing_total_czk":-700830.87,"economic_revenue":[["1211",3635316.93],["1121",1945022.2],["1511",1573537.53],["1111",1354130.66],["1345",403560],["4116",346471],["1113",257206.63],["2132",216999],["2324",189336.5],["1122",157290],["1112",126805.53],["2111",126804],["4112",100600],["1386",70860.87],["4111",32500],["2329",31440],["1387",27774.89],["2141",24891.82],["2310",21581],["2131",15010],["2321",10000],["1361",9180],["2322",3836],["2133",2730],["2119",2420],["1334",1753.9],["1381",574.11],["1382",11.1]],"economic_revenue_total_czk":10687643.67,"purpose_expenditure":[["6171",2090690.89],["3639",1326997.17],["6112",1227660.88],["3613",1168530.79],["3722",796000],["3745",606767.14],["3723",441796.91],["3341",376803],["3631",375154],["3326",308517.99],["3612",228488.65],["3399",183364.01],["6399",166594],["3635",157300],["2212",71835.7],["3632",66000],["2321",64413.44],["3314",62993],["6320",57060],["6310",32448.64],["3429",32110],["5512",28704],["6402",26821.84],["6114",15764],["3900",15000],["3636",12300],["3513",11513],["3721",10993.25],["3419",9859],["1014",8100],["3421",6231.5]],"purpose_expenditure_total_czk":9986812.8}},"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."}}}}