{"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:00600547","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00600547","name":"Obec Budeč","short_name":"Budeč","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Žďár nad Sázavou","municipality_code":595390},"amounts":{"revenue_approved":4923000,"revenue_adjusted":5574071.58,"revenue_actual":5009124.55,"expense_approved":9753100,"expense_adjusted":7592042.17,"expense_actual":5174590.37,"tax_revenue":4162665.33,"nontax_revenue":449125.22,"capital_revenue":0,"transfer_revenue":397334,"current_expense":4784995.39,"capital_expense":389594.98,"budget_balance":-165465.82,"cash_current":8055227.84,"cash_previous":8220693.66},"ratios":{"revenue_execution":0.89864733,"expense_execution":0.68158083,"balance_to_revenue":-0.03303288,"cash_to_expense":1.55668899,"cash_yoy":-0.02012796,"capital_expense_share":0.07529001,"transfer_revenue_share":0.07932204},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00600547/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00600547"},"seo":{"slug":"budec-00600547","path":"/cz/municipalities/budec-00600547/"},"population":{"value":183,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4923000,"expenditure_czk":9753100,"financing_czk":4830100,"balance_czk":-4830100},{"stage":"revised","revenue_czk":5574071.58,"expenditure_czk":7592042.17,"financing_czk":2017970.59,"balance_czk":-2017970.59},{"stage":"actual","revenue_czk":5009124.55,"expenditure_czk":5174590.37,"financing_czk":165465.82,"balance_czk":-165465.82}],"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",4550000],["5171",1822000],["5023",900000],["5169",675600],["6130",330000],["5021",276000],["5154",228000],["5137",205000],["5031",203800],["5365",200000],["5032",94000],["5139",70000],["5153",58000],["5329",25200],["5163",20300],["6119",20000],["5162",18000],["5321",11700],["5168",10000],["5175",7000],["5151",6500],["5221",5000],["5229",4000],["5194",3000],["5492",3000],["5156",2000],["5167",1800],["5362",1200],["5136",1000],["5161",1000]],"economic_expenditure_total_czk":9753100,"economic_financing":[["8115",4830100]],"economic_financing_total_czk":4830100,"economic_revenue":[["1211",1700000],["1121",830000],["1111",550000],["2131",485500],["1511",280000],["1122",200000],["2111",200000],["2324",150000],["1113",130000],["1345",111000],["2132",73000],["4112",71800],["1112",38000],["4111",30000],["2139",26100],["1386",20000],["1381",15000],["1387",10000],["1341",1600],["2149",1000]],"economic_revenue_total_czk":4923000,"purpose_expenditure":[["2341",2000000],["6171",1613700],["3613",1500000],["6112",1149000],["2212",1015000],["3639",637400],["3421",323000],["3723",253000],["1032",200000],["6399",200000],["3722",180000],["3612",150000],["5512",140000],["3725",105000],["3745",61000],["3326",50000],["3631",30000],["6114",30000],["2310",27500],["2141",22000],["3635",20000],["3721",12000],["3632",8700],["6320",8200],["3399",6000],["4359",5000],["6310",3000],["5213",2000],["2321",1000],["3341",600]],"purpose_expenditure_total_czk":9753100},"revised":{"economic_expenditure":[["6121",2554844.98],["5169",1440452.02],["5171",1412711.3],["5023",900386],["5021",259942.99],["5031",204535],["5137",182206.52],["5154",174130.53],["5032",94441],["5365",90510],["5139",78589.4],["5153",62905.41],["5163",29300],["5329",26166],["5162",18081.12],["5321",12801],["5175",9368.02],["5151",6500],["5492",6000],["5229",5606],["5221",5000],["5156",4933],["5168",4268.88],["5194",3473],["5167",1690],["5362",1200],["5136",1000],["5161",1000]],"economic_expenditure_total_czk":7592042.17,"economic_financing":[["8115",2017970.59]],"economic_financing_total_czk":2017970.59,"economic_revenue":[["1211",1776807.49],["1121",952408.69],["1111",646589.8],["2131",485500],["1511",331157.84],["2111",200000],["2324",155945.88],["4222",155000],["4116",138034],["1113",130000],["1345",112900],["1122",90510],["2132",73000],["4112",71800],["1112",62061.19],["2321",50000],["1386",36168.59],["4111",32500],["2139",26810],["1381",15000],["1387",15000],["1334",14378.1],["1341",1500],["2149",1000]],"economic_revenue_total_czk":5574071.58,"purpose_expenditure":[["2341",2000000],["6112",1149000],["2212",1015000],["6171",863890],["3745",771679.89],["3421",373000],["3639",309006],["5512",248673.9],["1032",216049],["3722",180000],["3725",105000],["3723",98000],["6399",90510],["3326",30000],["2141",27386.38],["2310",26860],["6114",20573],["3631",14000],["3632",12471],["3721",12000],["3399",9473],["6320",8200],["4359",5000],["6310",3000],["5213",2000],["2321",1000],["3341",270]],"purpose_expenditure_total_czk":7592042.17},"actual":{"economic_expenditure":[["5169",1399073.37],["5171",1272492.55],["5023",900386],["6121",389594.98],["5021",253229],["5031",198119],["5137",166712.6],["5154",166339.46],["5032",94441],["5365",90510],["5139",62541.4],["5153",54426.01],["5163",28242],["5329",26166],["5162",18081.12],["5321",12801],["5175",7213],["5492",6000],["5229",5034],["5221",5000],["5168",4268.88],["5151",3794],["5156",3594],["5194",3473],["5167",1690],["5362",480],["5136",444],["5161",444]],"economic_expenditure_total_czk":5174590.37,"economic_financing":[["8115",165465.82]],"economic_financing_total_czk":165465.82,"economic_revenue":[["1211",1776807.49],["1121",952408.69],["1111",646589.8],["1511",331157.84],["4222",155000],["2324",154602.58],["2131",145484],["4116",138034],["1113",125792.24],["1345",112900],["1122",90510],["4112",71800],["1112",62061.19],["2132",59096],["2321",50000],["1386",34692.53],["4111",32500],["2139",26810],["1334",14378.1],["1387",13598.24],["2111",12500],["1341",1500],["2149",632.64],["1381",269.21]],"economic_revenue_total_czk":5009124.55,"purpose_expenditure":[["6112",1142584],["2212",949528.4],["3745",764965.9],["6171",702921.88],["3421",364403.98],["3639",282064],["1032",206665],["3722",162907.19],["5512",124055.9],["3725",101538.37],["3723",90773.71],["6399",90510],["2341",30250],["3326",29726.82],["2141",25386.38],["2310",24921.5],["6114",20573],["3631",13526.96],["3632",12471],["3721",9785.88],["3399",9473],["6320",8158],["4359",5000],["6310",1984],["2321",232.5],["3341",183]],"purpose_expenditure_total_czk":5174590.37}},"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."}}}}