{"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:70910731","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"70910731","name":"Obec Bohuslavice nad Vláří","short_name":"Bohuslavice nad Vláří","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Zlín","municipality_code":557102},"amounts":{"revenue_approved":8911500,"revenue_adjusted":13296153.78,"revenue_actual":12147033.58,"expense_approved":20951092,"expense_adjusted":33631318.4,"expense_actual":25089117.4,"tax_revenue":7020573.1,"nontax_revenue":4508960.48,"capital_revenue":76300,"transfer_revenue":541200,"current_expense":10573924.41,"capital_expense":14515192.99,"budget_balance":-12942083.82,"cash_current":13219070.26,"cash_previous":26161154.08},"ratios":{"revenue_execution":0.91357499,"expense_execution":0.74600458,"balance_to_revenue":-1.06545221,"cash_to_expense":0.52688463,"cash_yoy":-0.49470615,"capital_expense_share":0.57854538,"transfer_revenue_share":0.04455409},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/70910731/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/70910731"},"seo":{"slug":"bohuslavice-nad-vlari","path":"/cz/municipalities/bohuslavice-nad-vlari/"},"population":{"value":348,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":8911500,"expenditure_czk":20951092,"financing_czk":12039592,"balance_czk":-12039592},{"stage":"revised","revenue_czk":13296153.78,"expenditure_czk":33631318.4,"financing_czk":20335164.62,"balance_czk":-20335164.62},{"stage":"actual","revenue_czk":12147033.58,"expenditure_czk":25089117.4,"financing_czk":12942083.82,"balance_czk":-12942083.82}],"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",11814049],["5169",2112300],["5023",1350000],["5171",1107693],["5011",819000],["5139",570000],["5031",435000],["5222",408000],["5154",341000],["5153",230000],["5032",224500],["5021",181000],["5137",175000],["5362",172550],["5365",150000],["5219",144600],["5156",120000],["5499",80500],["5163",70000],["5175",59000],["5492",45900],["5901",43200],["5339",41000],["5323",40000],["5173",38000],["5136",30000],["5194",27800],["5151",23000],["5162",23000],["5364",20000],["5132",15000],["5321",11700],["5038",5000],["5167",5000],["5229",5000],["5161",4300],["5329",4000],["5141",3000],["5133",1000],["5165",1000]],"economic_expenditure_total_czk":20951092,"economic_financing":[["8115",12039592]],"economic_financing_total_czk":12039592,"economic_revenue":[["1211",3260000],["1121",1650000],["2111",1221000],["1111",1150000],["2141",600000],["1511",285000],["1113",260000],["1122",172550],["4112",86200],["1112",85000],["3111",50000],["1386",40000],["1381",20000],["1387",20000],["1341",7800],["1361",3950]],"economic_revenue_total_czk":8911500,"purpose_expenditure":[["2219",12000000],["6112",1774000],["6171",1700000],["3745",650000],["1031",600000],["3412",584000],["1032",400000],["3722",400000],["6399",322550],["3726",290000],["3419",250000],["3392",237000],["5512",203000],["3631",181042],["3723",150000],["3636",144600],["3399",138700],["1036",135000],["3639",130000],["1019",110000],["2321",105200],["2212",100000],["1037",49000],["3314",44000],["2292",40000],["6320",40000],["3522",30000],["6402",20000],["2332",16000],["3341",15000],["6310",15000],["3319",14000],["3111",10000],["3421",10000],["3721",10000],["5212",10000],["3632",9000],["6409",9000],["3429",5000]],"purpose_expenditure_total_czk":20951092},"revised":{"economic_expenditure":[["6121",15864913.78],["5171",8683093],["5169",2466000],["5023",1350000],["5011",857000],["5139",675449],["5031",441200],["5222",408000],["5154",334600],["6122",278300],["5021",266500],["5032",227100],["5137",192797],["5362",172550],["5153",168200],["5365",158000],["5219",144600],["6130",130000],["5156",125500],["5499",82780],["5492",75900],["5163",68220],["5364",61245.62],["5175",51900],["5339",51000],["5173",44400],["5901",43200],["5323",40000],["5194",32600],["5136",30000],["5151",28100],["5162",23000],["5321",21370],["5038",5000],["5132",5000],["5167",5000],["5229",5000],["5161",4800],["5329",4000],["5141",3000],["5133",1000],["5165",1000]],"economic_expenditure_total_czk":33631318.4,"economic_financing":[["8115",20335164.62]],"economic_financing_total_czk":20335164.62,"economic_revenue":[["2119",3664913.78],["1211",3260000],["1121",1733000],["2111",1256000],["1111",1176600],["2141",600000],["1511",307000],["1113",260000],["1122",172550],["4122",167000],["4116",131600],["4222",123900],["1112",113100],["3111",100000],["4112",86200],["1386",65000],["4111",32500],["1387",30000],["1341",7800],["1381",5000],["1361",3950],["1382",40]],"economic_revenue_total_czk":13296153.78,"purpose_expenditure":[["2219",20218913.78],["2212",4100000],["6171",1900780],["6112",1775900],["3745",1030600],["1032",440000],["3722",400000],["3392",397900],["6399",322550],["3639",293400],["3726",281449],["3412",269300],["3419",252800],["5512",203000],["1031",200000],["3631",186193],["3723",169000],["3399",157800],["3636",144600],["1036",135000],["1019",110000],["2321",105200],["3314",65597],["6402",61245.62],["1037",49000],["2310",42000],["3421",41200],["2292",40000],["6320",38049.8],["6114",33000],["3522",30000],["3111",20000],["3632",18670],["3319",18000],["2332",16000],["6310",15170.2],["3341",15000],["3721",10000],["5212",10000],["6409",9000],["3429",5000]],"purpose_expenditure_total_czk":33631318.4},"actual":{"economic_expenditure":[["6121",14109332.99],["5171",4087539.35],["5169",2090448.55],["5023",1187672],["5011",855230.78],["5031",394792],["6122",278300],["5139",250302.17],["5222",220000],["5021",198183.22],["5032",184509],["5154",155144.2],["5219",144000],["5365",131520],["6130",127560],["5153",92990.69],["5499",82745],["5156",73614.77],["5492",63139],["5175",44933.6],["5364",41245.62],["5163",40467.2],["5339",40000],["5173",37388],["5137",37298],["5323",36100],["5151",20527],["5194",18804],["5321",18670],["5136",14835.24],["5162",6234.02],["5038",3523],["5161",2068]],"economic_expenditure_total_czk":25089117.4,"economic_financing":[["8117",20000000],["8115",-7057916.18]],"economic_financing_total_czk":12942083.82,"economic_revenue":[["2119",3664913.78],["1211",3242114.61],["1121",1732918.05],["1111",1176521.53],["2111",686062.5],["1511",306058.09],["1113",229308.71],["4122",167000],["2141",157984.2],["4116",131600],["4222",123900],["1122",123520],["1112",113007.93],["4112",86200],["3111",76300],["1386",63119.11],["4111",32500],["1387",24748.17],["1341",5400],["1361",3300],["1381",523.23],["1382",33.67]],"economic_revenue_total_czk":12147033.58,"purpose_expenditure":[["2219",18192630.71],["6171",1666540.22],["6112",1557135.93],["3745",914045.86],["1032",439739.9],["3639",272550],["3722",269476.02],["3419",187740],["3392",180697.39],["3723",168401.82],["3631",147945.2],["3636",144000],["3399",132090.8],["6399",123520],["5512",109541.13],["3726",92521.21],["1036",75733.12],["3314",50287.68],["6402",41245.62],["2310",41120],["2321",41049],["3421",37753],["2292",36100],["3522",30000],["3632",18670],["3319",17773],["6320",14976],["3341",13453.99],["6114",13128],["6310",12170.2],["2212",11510.01],["3111",10000],["3412",5730],["3429",5000],["3721",4955.39],["1031",4872],["1037",4866],["2332",148.2]],"purpose_expenditure_total_czk":25089117.4}},"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."}}}}