{"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:46684441","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"46684441","name":"Obec Budyně","short_name":"Budyně","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Strakonice","municipality_code":560171},"amounts":{"revenue_approved":1398400,"revenue_adjusted":1751652.81,"revenue_actual":1713482.52,"expense_approved":1109263,"expense_adjusted":1554787.78,"expense_actual":1251300.17,"tax_revenue":1282402.21,"nontax_revenue":125080.31,"capital_revenue":2700,"transfer_revenue":303300,"current_expense":642413.17,"capital_expense":608887,"budget_balance":462182.35,"cash_current":3509874.33,"cash_previous":3047691.98},"ratios":{"revenue_execution":0.97820899,"expense_execution":0.80480448,"balance_to_revenue":0.26973275,"cash_to_expense":2.8049819,"cash_yoy":0.15164995,"capital_expense_share":0.48660347,"transfer_revenue_share":0.17700793},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/46684441/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/46684441"},"seo":{"slug":"budyne","path":"/cz/municipalities/budyne/"},"population":{"value":53,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":1398400,"expenditure_czk":1109263,"financing_czk":-289137,"balance_czk":289137},{"stage":"revised","revenue_czk":1751652.81,"expenditure_czk":1554787.78,"financing_czk":-196865.03,"balance_czk":196865.03},{"stage":"actual","revenue_czk":1713482.52,"expenditure_czk":1251300.17,"financing_czk":-462182.35,"balance_czk":462182.35}],"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",500000],["5023",184200],["5021",114472],["5169",112000],["5171",52000],["5139",31500],["5137",24000],["5154",20000],["5032",16584],["5131",10500],["5175",10000],["5168",8000],["5166",5000],["5321",3600],["5173",3000],["5194",3000],["5213",3000],["5222",2400],["5492",2000],["5329",1000],["5903",1000],["5038",800],["5163",607],["5161",500],["5365",100]],"economic_expenditure_total_czk":1109263,"economic_financing":[["8115",-289137]],"economic_financing_total_czk":-289137,"economic_revenue":[["1211",500000],["1121",280000],["1111",190000],["1511",140000],["4112",71800],["1113",50000],["2141",50000],["2132",42000],["1345",30000],["2324",18000],["1112",12000],["1386",5000],["1387",5000],["1381",3000],["2111",1000],["2119",500],["1361",100]],"economic_revenue_total_czk":1398400,"purpose_expenditure":[["3613",511000],["6112",200784],["6171",117472],["3722",60000],["3399",45000],["2212",42000],["3723",31000],["3631",29000],["3639",26900],["3745",20000],["3612",7000],["3326",5500],["5311",3600],["2141",3000],["4359",2400],["2219",1000],["3724",1000],["5213",1000],["6409",1000],["6310",500],["6320",107]],"purpose_expenditure_total_czk":1109263},"revised":{"economic_expenditure":[["6121",713804],["5169",199375.5],["5023",194958],["5171",82716],["5021",78163],["5137",73357],["5139",36365],["6130",29500],["5364",24706.97],["5154",22292.81],["5032",17552],["5168",14002],["5194",11874.5],["5175",11776],["5131",10500],["5173",8212],["5166",7520],["5321",3600],["5213",3000],["5362",3000],["5222",2400],["5492",2000],["5329",1000],["5903",1000],["5038",900],["5163",613],["5161",500],["5365",100]],"economic_expenditure_total_czk":1554787.78,"economic_financing":[["8115",-196865.03]],"economic_financing_total_czk":-196865.03,"economic_revenue":[["1211",538211.57],["1121",286291.17],["1111",199331.3],["4222",189000],["1511",162935.62],["4112",71800],["1113",50000],["2141",50000],["2132",42000],["4111",32500],["1345",30000],["2111",25200],["2324",23190.86],["1112",18662],["1386",10430.29],["4129",10000],["1387",5000],["1381",3000],["3111",2700],["2119",500],["2321",500],["2131",300],["1361",100]],"economic_revenue_total_czk":1751652.81,"purpose_expenditure":[["3613",520982.81],["6112",212510],["2231",204804],["6171",162938],["3639",72835],["3722",60000],["3631",57133],["3399",53874.5],["2212",42000],["3723",31000],["6402",24706.97],["3421",22443],["3745",20100],["6114",17077],["3726",15000],["2341",9000],["3612",8000],["3326",5500],["5311",3600],["2141",3000],["4359",2400],["3721",1270.5],["2219",1000],["3724",1000],["5213",1000],["6409",1000],["6310",500],["6320",113]],"purpose_expenditure_total_czk":1554787.78},"actual":{"economic_expenditure":[["6121",579387],["5023",194958],["5169",153799.34],["5021",65914],["5137",49357],["5171",35716],["6130",29500],["5364",24706.97],["5154",21972.81],["5032",17552],["5139",14372.1],["5168",14002],["5194",11874.5],["5131",8432.45],["5173",8212],["5166",7520],["5175",6138],["5213",3000],["5362",3000],["5329",1000],["5038",400],["5161",249],["5163",237]],"economic_expenditure_total_czk":1251300.17,"economic_financing":[["8115",-462182.35]],"economic_financing_total_czk":-462182.35,"economic_revenue":[["1211",534738.79],["1121",286291.17],["1111",199331.3],["4222",189000],["1511",162935.62],["4112",71800],["2141",43473.95],["1113",37842.39],["2132",36000],["4111",32500],["1345",28000],["2111",24200],["2324",20606.36],["1112",18661.42],["1386",10430.29],["4129",10000],["1387",4088],["3111",2700],["2321",500],["2131",300],["1381",83.23]],"economic_revenue_total_czk":1713482.52,"purpose_expenditure":[["3613",383803.81],["6112",212510],["2231",204804],["6171",158636],["3639",62164.7],["3631",51812.53],["3722",50495.85],["3399",25476.95],["6402",24706.97],["3421",22443],["6114",17077],["3726",10906.94],["2341",9000],["3745",5933],["3723",5021.92],["2141",3000],["3721",1270.5],["3612",1000],["6409",1000],["6310",124],["6320",113]],"purpose_expenditure_total_czk":1251300.17}},"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."}}}}