{"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:00583332","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00583332","name":"Obec Budkov","short_name":"Budkov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Prachatice","municipality_code":561576},"amounts":{"revenue_approved":4827000,"revenue_adjusted":5288607,"revenue_actual":4862791.39,"expense_approved":4827000,"expense_adjusted":6881594.1,"expense_actual":5516047.92,"tax_revenue":2727694.46,"nontax_revenue":1960274.93,"capital_revenue":0,"transfer_revenue":174822,"current_expense":4963247.92,"capital_expense":552800,"budget_balance":-653256.53,"cash_current":1406505.24,"cash_previous":2035444.8},"ratios":{"revenue_execution":0.91948435,"expense_execution":0.80156543,"balance_to_revenue":-0.13433777,"cash_to_expense":0.25498423,"cash_yoy":-0.30899367,"capital_expense_share":0.10021668,"transfer_revenue_share":0.03595096},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00583332/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00583332"},"seo":{"slug":"budkov-00583332","path":"/cz/municipalities/budkov-00583332/"},"population":{"value":97,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4827000,"expenditure_czk":4827000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":5288607,"expenditure_czk":6881594.1,"financing_czk":1592987.1,"balance_czk":-1592987.1},{"stage":"actual","revenue_czk":4862791.39,"expenditure_czk":5516047.92,"financing_czk":653256.53,"balance_czk":-653256.53}],"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",1175000],["5171",786000],["5023",750000],["5021",343500],["5154",319000],["5139",280398],["5365",200000],["5137",171000],["5031",150000],["5163",74000],["5175",73000],["5032",70000],["5168",60000],["5493",60000],["6121",40000],["5364",37802],["5194",36000],["5172",30000],["5173",29500],["5162",20000],["5492",20000],["5167",17000],["6111",13000],["5134",11000],["5179",10800],["5123",10000],["5156",10000],["5903",10000],["5329",4000],["5161",3000],["5363",3000],["5038",2000],["5132",2000],["5136",2000],["5166",2000],["5362",2000]],"economic_expenditure_total_czk":4827000,"economic_revenue":[["2111",1755000],["1211",1100000],["1121",510000],["1111",440000],["1511",300000],["1122",200000],["1345",78600],["1113",75000],["4112",71800],["2131",55000],["2141",45000],["2119",42000],["3111",33000],["1386",25000],["2329",25000],["1112",22100],["1387",17000],["2132",10400],["2321",10000],["1343",5100],["1334",2000],["1342",2000],["2133",2000],["1361",1000]],"economic_revenue_total_czk":4827000,"purpose_expenditure":[["6112",995000],["1032",778000],["6171",547398],["2310",402000],["3745",375000],["2212",310000],["3399",274000],["2321",201000],["6399",200000],["3631",184000],["3722",82000],["5512",72000],["2141",66000],["4359",60000],["3744",50000],["3723",46000],["6402",37802],["6320",32000],["3421",30000],["3639",23800],["3326",15000],["2333",10000],["5213",10000],["3725",9000],["6310",7000],["3341",5000],["6409",4000],["3412",1000]],"purpose_expenditure_total_czk":4827000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",1398000],["5171",1381000],["5023",800000],["6121",595000],["5139",527547.1],["5021",388871],["5154",338000],["5365",300000],["5137",206500],["5031",150000],["5175",94184],["5194",93000],["5167",87000],["5163",74000],["5032",72000],["5493",64000],["5168",60000],["5179",40800],["5364",37802],["5172",30000],["5173",29500],["5162",22600],["5492",20000],["5134",11000],["5156",10500],["5123",10000],["5903",10000],["5222",5000],["5329",4500],["5161",3000],["5363",3000],["5019",2500],["5362",2270],["5909",2020],["5038",2000],["5132",2000],["5136",2000],["5166",2000]],"economic_expenditure_total_czk":6881594.1,"economic_financing":[["8115",1592987.1]],"economic_financing_total_czk":1592987.1,"economic_revenue":[["2111",1905000],["1211",1100000],["1121",545000],["1111",440000],["1122",300000],["1511",300000],["1345",78600],["2324",77700],["1113",75000],["4112",71800],["4116",70522],["2131",55000],["2141",45000],["1112",36100],["2329",33285],["3111",33000],["4111",32500],["1386",25000],["1387",17000],["2119",15000],["2132",10400],["2321",10000],["1343",5100],["1334",2000],["1342",2000],["2133",2000],["1361",1000],["1381",500],["1382",100]],"economic_revenue_total_czk":5288607,"purpose_expenditure":[["6112",1047000],["1037",960000],["6171",711268],["1032",585000],["2310",528000],["3399",481000],["3745",435000],["2212",322000],["6399",300000],["3744",220000],["1036",207000],["2321",201000],["3631",184000],["3723",125000],["3722",91000],["5512",75000],["2141",66000],["4359",64000],["6402",37802],["6320",32000],["1031",30000],["3421",30000],["3639",23800],["6114",23204.1],["3326",23000],["3341",20000],["1014",16000],["2333",10000],["5213",10000],["3725",9000],["6310",7000],["6409",6520],["3412",1000]],"purpose_expenditure_total_czk":6881594.1},"actual":{"economic_expenditure":[["5169",1204574.88],["5171",950343.13],["5023",799250],["6121",552800],["5139",435660.87],["5021",311668],["5365",296730],["5154",208591.86],["5031",109538],["5175",80840.3],["5194",80249.48],["5167",77752.55],["5032",71933],["5493",63075],["5137",54486.99],["5168",53110.43],["5364",37802],["5163",36114.4],["5179",28737.5],["5162",22523.53],["5173",17022],["5492",9000],["5222",5000],["5019",2402],["5909",2020],["5161",1786],["5329",1365],["5156",1001],["5038",400],["5362",270]],"economic_expenditure_total_czk":5516047.92,"economic_financing":[["8115",653256.53]],"economic_financing_total_czk":653256.53,"economic_revenue":[["2111",1811756.34],["1211",1018529.85],["1121",544038.59],["1111",368327.18],["1122",296730],["1511",287102.22],["1345",76065],["2324",75839.74],["1113",72022.09],["4112",71800],["4116",70522],["2131",41458],["1112",35484.64],["4111",32500],["1386",19812.77],["2329",18285],["2119",12900],["1387",7769.98],["1334",1230.6],["1361",400],["1381",166.77],["2141",35.85],["1382",14.77]],"economic_revenue_total_czk":4862791.39,"purpose_expenditure":[["6112",997743],["1037",954740],["6171",589726.33],["1032",505302.07],["3399",404706.37],["2310",348905.25],["3745",299460],["6399",296730],["3744",220000],["1036",206977.5],["2212",155486],["3723",115613.98],["3722",90936.1],["4359",63075],["2321",48000],["2141",41720],["6402",37802],["1031",28737.5],["3631",27711.97],["6114",22838],["3341",16383.4],["1014",15321],["3326",9606.05],["5512",9583],["6409",3385],["6310",3278.4],["3421",2280]],"purpose_expenditure_total_czk":5516047.92}},"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."}}}}