{"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:00234214","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00234214","name":"Město Buštěhrad","short_name":"Buštěhrad","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kladno","municipality_code":532169},"amounts":{"revenue_approved":142817778.08,"revenue_adjusted":158927669.07,"revenue_actual":173570980.48,"expense_approved":211296117.91,"expense_adjusted":228018414.89,"expense_actual":182517929.63,"tax_revenue":115457243.33,"nontax_revenue":10336011.27,"capital_revenue":50000,"transfer_revenue":47727725.88,"current_expense":98156729.77,"capital_expense":84361199.86,"budget_balance":-8946949.15,"cash_current":86805286.59,"cash_previous":98785823.74},"ratios":{"revenue_execution":1.09213821,"expense_execution":0.80045259,"balance_to_revenue":-0.05154634,"cash_to_expense":0.47559868,"cash_yoy":-0.1212779,"capital_expense_share":0.46220774,"transfer_revenue_share":0.27497526},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00234214/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00234214"},"seo":{"slug":"bustehrad","path":"/cz/municipalities/bustehrad/"},"population":{"value":4025,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":142817778.08,"expenditure_czk":211296117.91,"financing_czk":68478339.83,"balance_czk":-68478339.83},{"stage":"revised","revenue_czk":158927669.07,"expenditure_czk":228018414.89,"financing_czk":69090745.82,"balance_czk":-69090745.82},{"stage":"actual","revenue_czk":173570980.48,"expenditure_czk":182517929.63,"financing_czk":8946949.15,"balance_czk":-8946949.15}],"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",93444000],["5171",31063000],["5169",20350910],["5011",20160500],["5331",8690000],["5031",5563000],["5139",3577000],["6901",3500000],["5021",2537000],["5032",2105000],["5023",2080000],["6123",2000000],["5154",1953750],["5141",1422547.91],["5499",1343000],["5153",1145500],["5222",1110000],["5323",1000000],["5156",940000],["5137",894000],["5151",627000],["5163",562000],["5168",519680],["6113",472000],["5166",400000],["6122",400000],["6130",400000],["5162",398000],["6119",359000],["5167",293000],["5901",275000],["5329",221580],["5134",213000],["5179",172050],["5164",124100],["5172",100000],["5321",100000],["5038",82000],["5161",80000],["5362",80000],["5132",77000],["5136",62000],["5229",55000],["5138",50000],["5175",50000],["5909",40000],["5173",39500],["5194",39000],["5221",30000],["5133",27000],["5041",26000],["5492",22000],["5192",10000],["5223",5000],["5363",5000],["5142",1000]],"economic_expenditure_total_czk":211296117.91,"economic_financing":[["8115",71558539.83],["8124",-3080200]],"economic_financing_total_czk":68478339.83,"economic_revenue":[["1211",41000000],["4216",24000000],["1511",20787000],["1121",20500000],["1111",15000000],["4116",4779636.08],["1345",3880000],["1113",2650000],["2324",2000000],["2132",1477200],["4112",1216500],["1112",1200000],["2139",900000],["2111",645400],["1386",528000],["4113",500000],["2141",450000],["1387",277000],["2119",260000],["4129",252042],["1341",145000],["4111",90000],["1343",60000],["2112",60000],["2212",50000],["1361",45000],["2131",45000],["1334",20000]],"economic_revenue_total_czk":142817778.08,"purpose_expenditure":[["3322",82790000],["3745",28236100],["6171",19485850],["3113",12050547.91],["3631",9530000],["3639",8179580],["3722",6650000],["3412",6427000],["3612",4613500],["3613",4405000],["4351",4155000],["2219",3688000],["6112",2694000],["2212",2300000],["5311",2278000],["2143",1838000],["5512",1625000],["3900",1215000],["3723",1101100],["2292",1000000],["3314",987950],["3111",681000],["3632",681000],["3231",577830],["3349",537000],["3421",515000],["2321",500000],["3319",491000],["3635",359000],["2339",280000],["6320",250000],["1014",200000],["5319",151400],["5213",120000],["3721",110000],["3729",100000],["6114",90000],["3326",89000],["6399",80000],["6310",66000],["4349",60000],["3341",46000],["3399",42000],["3725",12260],["4359",5000],["6409",3000]],"purpose_expenditure_total_czk":211296117.91},"revised":{"economic_expenditure":[["6121",111685388],["5171",22901919.86],["5011",20289425],["5169",19140736.2],["5331",8290000],["5336",5944688.8],["5031",5762046],["5139",3334830],["5021",3163600],["6901",2265000],["5032",2183387],["5023",2075000],["6123",2000000],["5154",1953750],["5363",1792800],["5141",1379347.91],["5499",1343000],["5222",1162000],["5153",1145500],["5137",1022000],["5156",940000],["5323",897520],["5168",626180],["5163",582000],["5151",567000],["6122",475560],["6113",472000],["5166",400000],["6130",400000],["5162",398000],["5164",344524],["6119",316440],["5365",310590],["5167",299400],["5901",275000],["5329",221580],["5134",219000],["5179",172050],["5172",158290],["5194",124000],["5364",105690.12],["5038",87000],["5161",83962],["5132",80000],["5362",80000],["5136",62000],["6111",61710],["5192",60000],["5229",53000],["5138",50000],["5175",50000],["5909",40000],["5173",39500],["5221",30000],["5133",27000],["5041",26000],["5492",22000],["5321",21000],["5223",5000],["5142",1000]],"economic_expenditure_total_czk":228018414.89,"economic_financing":[["8115",72170945.82],["8124",-3080200]],"economic_financing_total_czk":69090745.82,"economic_revenue":[["1211",41000000],["4216",26250000],["1511",20787000],["1121",20500000],["1111",15000000],["4116",9669202.18],["4122",4088900],["1345",3880000],["2324",3052239.86],["1113",2650000],["2132",1887200],["2141",1687507],["4112",1221600],["1112",1200000],["2122",1100000],["2139",900000],["2111",706840],["4129",696127],["1386",528000],["4113",500000],["1122",310590],["1387",277000],["2119",260000],["1341",145000],["4222",100000],["4111",97500],["2322",77703],["1343",60000],["2112",60000],["2212",50000],["3112",50000],["1361",45000],["2131",45000],["1334",20000],["2321",15000],["2229",10260.03]],"economic_revenue_total_czk":158927669.07,"purpose_expenditure":[["3322",89295000],["3745",26286100],["6171",19788648],["3412",12845051],["3113",12078311.71],["3631",8817612],["4351",7458900],["3639",6444580],["3722",6397580],["3613",5795000],["3612",4113500],["2219",2748000],["6112",2665000],["2212",2300000],["5311",2278000],["6399",2178390],["5512",1979560],["2143",1838000],["4342",1788665.12],["3900",1213000],["3723",1101100],["3314",907950],["2292",897520],["3429",875000],["3632",681000],["3231",677830],["3349",537000],["2321",500000],["3111",431000],["3319",386271],["3635",360000],["3419",292000],["2339",280000],["3725",262260],["6320",250000],["1014",225000],["6114",173702],["5319",155175.2],["5213",120000],["3721",110000],["3729",100000],["3326",89000],["6310",86000],["4349",60000],["3421",50868.86],["3341",46000],["3399",42000],["4359",5000],["3726",4840],["6409",3000]],"purpose_expenditure_total_czk":228018414.89},"actual":{"economic_expenditure":[["6121",81429873.95],["5171",23265057.64],["5011",17651590.01],["5169",15447942.64],["5331",8690000],["5336",6512468.8],["5031",4959585],["5154",2564076.16],["5021",2508726.74],["5023",2051545],["5139",1921822.19],["5032",1913230],["6123",1814590],["5222",1198528],["5499",1035288],["5141",897697.91],["5323",897520],["5153",824936.28],["6122",736805.48],["5137",711972.53],["5168",682382.36],["5156",557737.13],["5163",517727.02],["5151",492702],["5164",404912.33],["5039",345012],["5162",320149.99],["6119",316220.43],["5365",310590],["5362",-256597.15],["5166",245750.07],["5329",222720],["5167",180051.54],["5179",107620.15],["5364",105690.12],["5134",104592.21],["5172",99017.97],["5909",94569.4],["5175",92596.5],["5038",78439],["5194",68726],["6111",61710],["5192",55165],["5136",54893],["5138",52623.21],["5161",46550],["5221",36224],["5132",24937.74],["5321",21000],["5492",15179.86],["5173",9613],["5223",5000],["5176",3751],["6130",2000],["5133",1839],["5142",1214.42],["5181",1000],["5131",839],["5369",525]],"economic_expenditure_total_czk":182517929.63,"economic_financing":[["8118",-88000000],["8117",70000000],["8115",29980537.15],["8124",-3080200],["8901",46612]],"economic_financing_total_czk":8946949.15,"economic_revenue":[["1211",41571047.36],["4216",36065432],["1511",25867907.46],["1121",22261313.14],["1111",15677652.79],["4116",5457346.1],["4122",4088900],["1345",3895846.77],["2324",3138633.3],["1113",2942116.21],["2132",2150326.78],["2141",1830415.81],["1112",1450982.31],["4112",1221600],["2111",1148916.24],["2122",1100000],["1386",811044.23],["4129",696127],["2139",348189.18],["1387",317867.63],["1122",310590],["2119",192703.54],["1341",147034],["2322",138491],["1343",123445],["4222",100000],["4111",98320.78],["2131",78390.34],["2112",68073.6],["1361",65535],["2212",63000],["2229",53435.03],["3112",50000],["2321",24610],["1334",8422],["1381",6439.43],["2133",826.45]],"economic_revenue_total_czk":173570980.48,"purpose_expenditure":[["3322",70840428.98],["3745",20129197.12],["6171",17944047.25],["3412",12182481.16],["3113",11564266.84],["3631",8693205.95],["4351",6637418.37],["3722",5213236.81],["3613",4128690.59],["6112",2633480.42],["5311",2141600.81],["2219",2057632.13],["5512",1979027.93],["2143",1812321.2],["4342",1742147.95],["3612",1417880.1],["3639",1365882.91],["2212",1336863.36],["3900",1181174],["2292",897520],["3723",878171.88],["3429",869476.6],["3314",761741.93],["3231",597964.22],["3349",523438.8],["3111",395510.11],["3319",386225.25],["3635",359780.43],["3725",259427.46],["1014",212518],["6320",210072],["3419",174412.85],["6114",170823.21],["5319",155075.2],["2321",124985.99],["3632",123976.99],["3721",88485.42],["6310",84974.44],["2339",80490.66],["6399",45117.85],["3399",37894.86],["5213",34439.06],["3421",14394],["4349",13768],["3341",10295],["3726",4840],["6409",1125.54]],"purpose_expenditure_total_czk":182517929.63}},"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."}}}}