{"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:00231525","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00231525","name":"Město Bystřice","short_name":"Bystřice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Benešov","municipality_code":529451},"amounts":{"revenue_approved":176659500,"revenue_adjusted":162750140,"revenue_actual":158926154.13,"expense_approved":207749880,"expense_adjusted":253840520,"expense_actual":178420184.83,"tax_revenue":124367299.66,"nontax_revenue":14377432.17,"capital_revenue":309108,"transfer_revenue":19872314.3,"current_expense":103213147.43,"capital_expense":75207037.4,"budget_balance":-19494030.7,"cash_current":70052468.45,"cash_previous":75431978.59},"ratios":{"revenue_execution":0.97650395,"expense_execution":0.70288299,"balance_to_revenue":-0.12266094,"cash_to_expense":0.39262636,"cash_yoy":-0.07131604,"capital_expense_share":0.42151642,"transfer_revenue_share":0.12504118},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00231525/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00231525"},"seo":{"slug":"bystrice","path":"/cz/municipalities/bystrice/"},"population":{"value":4688,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":176659500,"expenditure_czk":207749880,"financing_czk":31090380,"balance_czk":-31090380},{"stage":"revised","revenue_czk":162750140,"expenditure_czk":253840520,"financing_czk":91090380,"balance_czk":-91090380},{"stage":"actual","revenue_czk":158926154.13,"expenditure_czk":178420184.83,"financing_czk":19494030.7,"balance_czk":-19494030.7}],"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",68337330],["5169",30566730],["5171",30060000],["5331",15523000],["5011",12914000],["6123",11500000],["5909",5920000],["5031",3858000],["5365",3100000],["5021",2968500],["5023",2500000],["5154",2215000],["5032",1618000],["5329",1312080],["5152",1300000],["5139",1095000],["5362",1093000],["5168",1060000],["5222",1055000],["5141",1000000],["5137",930000],["5499",869110],["5164",716030],["5163",581000],["5162",506600],["6130",500000],["5194",455000],["5166",450000],["5173",450000],["5339",450000],["5151",400000],["5156",307000],["5221",300000],["6122",280000],["5161",207000],["5192",200000],["6371",200000],["5167",185000],["5132",157000],["5175",150000],["5136",140000],["5134",60000],["5038",55000],["5179",52500],["5223",50000],["6111",30000],["6127",30000],["5123",20000],["5903",20000],["5122",3000]],"economic_expenditure_total_czk":207749880,"economic_financing":[["8115",20510280],["8123",16500000],["8124",-5919900]],"economic_financing_total_czk":31090380,"economic_revenue":[["1211",49090000],["1121",25000000],["4216",19383170],["1111",17630000],["1511",14000000],["2329",7236000],["2132",6051840],["1345",5750000],["2111",5737000],["3111",4500000],["1122",4100000],["1113",3160000],["1385",2500000],["4121",2300000],["4112",2200000],["4152",1275570],["1112",1200000],["2141",1100000],["1387",800000],["2131",715240],["2412",532770],["4113",513910],["1386",500000],["1361",270000],["1381",200000],["4122",200000],["4222",200000],["2212",120000],["4116",114000],["2119",100000],["2322",100000],["1334",50000],["1343",20000],["2211",10000]],"economic_revenue_total_czk":176659500,"purpose_expenditure":[["2310",34102190],["2321",22357000],["6171",21116610],["5512",12713600],["3613",9903280],["2212",9800000],["3631",9746280],["3392",7000000],["3723",6720000],["3113",6231320],["6409",5600000],["3639",5117590],["3745",5082530],["3612",5055000],["3722",4965000],["5311",4380000],["3111",4191790],["6399",4100000],["2219",3919230],["6112",3806000],["2299",3500000],["3633",2471040],["3314",2210000],["2292",1312080],["4351",1150000],["3726",1050000],["3635",1038950],["2223",854030],["3634",850000],["3900",800000],["2115",761360],["3349",717000],["3632",666000],["3412",385000],["6320",350000],["6114",320000],["2221",300000],["2141",250000],["3727",250000],["4359",250000],["3744",220000],["3322",200000],["3728",200000],["3421",183000],["3326",180000],["2143",100000],["2251",100000],["2333",100000],["2341",100000],["3329",100000],["3419",100000],["3699",100000],["3399",95000],["3319",86000],["3429",80000],["6310",80000],["3341",60000],["3311",50000],["3330",50000],["3721",50000],["1036",48000],["3543",45000],["5213",20000],["3525",10000]],"purpose_expenditure_total_czk":207749880},"revised":{"economic_expenditure":[["6121",120859254],["5169",33857230],["5331",15523000],["5011",13040000],["5171",12330499],["6349",9655593],["5329",5457732],["5031",3983520],["6122",3821093],["5365",2880170],["5023",2668300],["5154",2341595],["5021",2103629],["6129",1813000],["5137",1770251],["5336",1763928],["5152",1672370],["5032",1618000],["5168",1387140],["6130",1372750],["5909",1300587],["5499",1266420],["5141",1215020],["5362",1149907],["5222",1066995],["5139",1034485],["5164",745730],["5151",620235],["5163",619880],["5166",580630],["5162",568653],["5339",450000],["5194",380089],["6125",296000],["5173",285729],["5175",261920],["5221",240108],["5156",229000],["6371",200000],["5192",187158],["5161",183000],["5167",172900],["5132",157340],["5136",154700],["5179",78500],["6111",68210],["5134",60000],["5038",56800],["5492",54520],["5223",50000],["5172",46663],["5122",43000],["5493",36000],["5366",29592],["5903",18185],["5019",7510],["5363",5000],["5142",1000]],"economic_expenditure_total_czk":253840520,"economic_financing":[["8123",76500000],["8115",20510280],["8124",-5919900]],"economic_financing_total_czk":91090380,"economic_revenue":[["1211",49090000],["1121",25000000],["1111",17630000],["1511",14000000],["4216",11007007],["2132",6282471],["2111",6087200],["1345",5750000],["3111",4400000],["1113",3160000],["1122",2844870],["4213",2400000],["4116",1986235],["4121",1940000],["4112",1782800],["4152",1278773],["1112",1200000],["2141",1100000],["1387",1020000],["1386",728000],["2131",715240],["2412",532770],["4113",513910],["4122",437304],["2324",357535],["4111",295222],["1361",270000],["4222",252000],["2119",199588],["2212",195735],["2322",172788],["1334",50000],["2229",29592],["1343",20000],["2211",10000],["2112",6100],["2321",5000]],"economic_revenue_total_czk":162750140,"purpose_expenditure":[["3111",65630841.3],["2310",24768052],["6171",22245813],["2321",20185360],["3613",14104464],["3631",13746280],["3745",8247530],["3723",8140000],["3113",7712064.7],["3392",7000000],["3639",5990340],["3722",4965000],["2212",4746000],["5311",4380000],["3612",4026816],["2219",3919230],["6112",3886000],["6399",3844870],["2299",3659040],["3633",2804040],["3314",2343000],["2292",1312080],["4351",1250000],["5512",1213600],["3726",1126000],["3322",1100000],["3635",1038950],["6409",898745],["2223",854030],["3634",850000],["3900",800000],["3349",767000],["2115",761360],["3632",676000],["3421",463000],["3412",385000],["6320",365000],["2221",300000],["6114",295222],["2141",250000],["3727",250000],["4359",250000],["3326",244000],["3744",220000],["3728",200000],["3319",186000],["3419",148000],["3699",129200],["2341",115000],["2143",100000],["2251",100000],["2333",100000],["3329",100000],["3399",95000],["3429",80000],["3721",80000],["6310",80000],["3341",60000],["3311",50000],["3330",50000],["1036",48000],["3543",45000],["6402",29592],["5213",20000],["3525",10000]],"purpose_expenditure_total_czk":253840520},"actual":{"economic_expenditure":[["6121",59858063.53],["5169",29746123.9],["5331",15523000],["5011",12738927],["6349",9655592.95],["5171",8513957.27],["5329",5457732],["5031",3940972],["6122",3738385.12],["5365",2880170],["5023",2668284],["5021",2008787],["5154",1944324.82],["5336",1763927.7],["5152",1552334],["5032",1526009],["5137",1380654.14],["5168",1313843.8],["6130",1270759.8],["5141",1215014.41],["5499",1208418],["5222",957326],["5139",886131.7],["5164",740250.24],["5166",580629.99],["5163",570473.19],["5162",554732.8],["5339",450000],["5151",444758],["5909",318838],["5194",309627.01],["6125",291528],["5362",284207.45],["5175",243929.96],["5221",240108],["6371",200000],["5173",182579.7],["5136",152561.85],["5167",138432.02],["5156",136990.02],["6129",124500],["5161",101420],["5179",77408.44],["6111",68208],["5132",66918],["5038",56792.12],["5134",55745.59],["5492",54520],["5223",50000],["5172",46629.59],["5122",38895.32],["5493",36000],["5366",29592],["5192",12320],["5019",7510],["5363",5000],["5142",341.4]],"economic_expenditure_total_czk":178420184.83,"economic_financing":[["8123",19487105.34],["8124",-5919900],["8115",5908555.55],["8901",18269.81]],"economic_financing_total_czk":19494030.7,"economic_revenue":[["1211",49100596.3],["1121",26302187.94],["1111",18248529.84],["1511",15209295.3],["4216",9607007.24],["2132",6531030],["2111",5419356],["1345",4701856.09],["1113",3475403.83],["1122",2844870],["4116",2083390.21],["4121",1940000],["4112",1782800],["4152",1760503.31],["1112",1714209.38],["4213",1400000],["1387",1344170.14],["1386",958217.31],["2131",956754.54],["2412",532777.56],["4122",437304],["2324",357246.4],["4113",314088],["4111",295221.54],["4222",252000],["1361",236400.77],["2119",195029.3],["3112",175000],["3111",134108],["2212",123435],["1385",110909.72],["2141",110794.37],["2322",108188],["1343",60530],["1334",52574.41],["2229",29592],["2112",8229],["1381",7548.63],["2321",5000]],"economic_revenue_total_czk":158926154.13,"purpose_expenditure":[["6171",21778685.71],["2310",19540002.22],["3111",16040956.85],["2321",15451054.12],["3613",13412810.98],["3631",13082545],["3723",7880453.67],["3113",7629778.15],["3392",7000000],["3745",5759131.91],["3639",4769257.69],["3722",4750564.66],["2212",4327150.77],["5311",4005852.55],["6112",3830406.92],["3612",3739120.87],["2299",3451447],["6399",3039364],["2219",2476144.85],["3314",1575881.2],["2292",1312080],["4351",1195849.24],["3726",1042717],["5512",940727.25],["3322",928751.36],["3633",921000],["3900",760331],["3635",745000],["3349",739211.1],["3634",711964],["3632",671505.83],["2223",633442.63],["2115",508200],["3421",453494.32],["6320",356043],["3412",325447.22],["6114",295221.54],["3727",249608],["4359",205000],["3744",202599.56],["3728",195039.9],["2141",189930.31],["3319",184891],["3326",154950.2],["3699",128489.36],["2341",114950],["2251",100000],["3399",94669.8],["3419",66086],["3341",51683.45],["3330",50000],["1036",48000],["3721",47044],["6310",45643.67],["3543",45000],["2143",44275],["3429",30148],["6402",29592],["3311",25000],["2333",11712],["3525",10000],["3329",6122.29],["6409",5000],["5213",1815],["2221",1340.68]],"purpose_expenditure_total_czk":178420184.83}},"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."}}}}