{"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:00237591","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00237591","name":"Obec Bukovno","short_name":"Bukovno","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mladá Boleslav","municipality_code":535605},"amounts":{"revenue_approved":45000000,"revenue_adjusted":46345596.5,"revenue_actual":32936135.35,"expense_approved":45000000,"expense_adjusted":49662746.5,"expense_actual":39186489.58,"tax_revenue":19380173.39,"nontax_revenue":1654003.61,"capital_revenue":0,"transfer_revenue":11901958.35,"current_expense":21222728.38,"capital_expense":17963761.2,"budget_balance":-6250354.23,"cash_current":3091615.16,"cash_previous":7942867.24},"ratios":{"revenue_execution":0.71066375,"expense_execution":0.789052,"balance_to_revenue":-0.18977194,"cash_to_expense":0.07889493,"cash_yoy":-0.61076837,"capital_expense_share":0.45841721,"transfer_revenue_share":0.36136475},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00237591/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00237591"},"seo":{"slug":"bukovno","path":"/cz/municipalities/bukovno/"},"population":{"value":816,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":45000000,"expenditure_czk":45000000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":46345596.5,"expenditure_czk":49662746.5,"financing_czk":3317150,"balance_czk":-3317150},{"stage":"actual","revenue_czk":32936135.35,"expenditure_czk":39186489.58,"financing_czk":6250354.23,"balance_czk":-6250354.23}],"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":[["5171",17674900],["6121",13000000],["6130",3540000],["5169",2204000],["5011",1942000],["5023",1370000],["5031",682000],["5141",600000],["5154",548000],["6122",420000],["5137",408000],["5139",341000],["5331",306000],["5032",299300],["5365",270000],["6119",200000],["5021",183000],["5163",170000],["5175",165000],["5156",103000],["5168",90000],["5194",80000],["5151",77000],["5164",66000],["5213",60000],["5222",50000],["5162",37500],["5155",30000],["5166",30000],["5038",10800],["5172",10000],["5321",10000],["5167",5000],["5909",5000],["5362",4000],["5161",3000],["5136",2500],["5903",2000],["5173",1000]],"economic_expenditure_total_czk":45000000,"economic_financing":[["8115",1610631],["8124",-1610631]],"economic_financing_total_czk":0,"economic_revenue":[["4116",17400000],["4213",8214158.46],["1211",7100000],["1121",3500000],["1111",2500000],["1511",2100000],["2132",672000],["1113",600000],["1345",600000],["4216",600000],["2111",540000],["1122",270000],["2142",270000],["1112",160000],["4112",147000],["2131",73841.54],["1386",70000],["2321",70000],["1387",40000],["1381",30000],["1341",15000],["1334",12000],["3111",10000],["1361",3000],["2119",2000],["2141",1000]],"economic_revenue_total_czk":45000000,"purpose_expenditure":[["3326",17012000],["5512",10049000],["2219",3710000],["3639",3550000],["3745",2223600],["6171",2050000],["6112",1691300],["3722",585000],["3399",450000],["1031",430000],["3392",395000],["3725",370000],["3111",326000],["3631",320000],["6310",320000],["6399",270000],["3612",220000],["3635",200000],["3412",181000],["3632",160100],["6320",150000],["2292",60000],["3723",55000],["2212",50000],["3613",45000],["3341",35000],["2321",30000],["3419",20000],["3314",16000],["3721",16000],["4199",5000],["5213",5000]],"purpose_expenditure_total_czk":45000000},"revised":{"economic_expenditure":[["5171",17876100],["6121",13603800],["5169",3710500],["6130",3540000],["5011",2021000],["6122",1784700],["5023",1362700],["5031",708300],["5154",649500],["5139",547100],["5137",525900],["5141",353000],["5331",306000],["5032",305700],["5336",281171.5],["5365",270000],["5166",253950],["5021",220075],["6119",200000],["5175",189480],["5163",170000],["5168",131600],["5156",86400],["5194",80000],["5151",77000],["5222",70000],["5164",68600],["5321",63400],["5213",60000],["5162",37500],["5155",30000],["5167",17900],["5492",17700],["5038",10800],["5172",10000],["5909",5000],["5362",4600],["5363",4500],["5161",3270],["5136",2500],["5903",2000],["5173",1000]],"economic_expenditure_total_czk":49662746.5,"economic_financing":[["8123",2895700],["8115",2032081],["8124",-1610631]],"economic_financing_total_czk":3317150,"economic_revenue":[["4116",18032671.5],["4213",8214158.46],["1211",7100000],["1121",3500000],["1111",2760000],["1511",2115000],["2132",702000],["1113",600000],["1345",600000],["4216",600000],["2111",549300],["1122",270000],["2142",270000],["1112",225000],["1386",185000],["2322",154400],["4112",149000],["2321",79000],["2131",73841.54],["1387",72000],["1381",30000],["4111",21225],["1341",15000],["1334",12000],["3111",10000],["1361",3000],["2119",2000],["2141",1000]],"economic_revenue_total_czk":46345596.5,"purpose_expenditure":[["3326",17012000],["5512",10509400],["2219",3940000],["3639",3565300],["3745",2303600],["6171",2206700],["3725",1700000],["6112",1691300],["1031",1600000],["3722",745600],["3111",645671.5],["3399",594900],["3631",415700],["3392",395000],["6310",373000],["3612",274400],["6399",270000],["2115",223850],["3635",200000],["3412",181000],["3632",160100],["6320",150000],["3613",115000],["2292",60000],["3723",55000],["2212",50000],["3113",50000],["3341",35000],["2321",30000],["3421",22000],["6114",21225],["3721",21000],["3419",20000],["3314",16000],["4199",5000],["5213",5000]],"purpose_expenditure_total_czk":49662746.5},"actual":{"economic_expenditure":[["6121",13226500.2],["5171",9328667.85],["5169",3709424.58],["6130",3040000],["5011",1734813],["6122",1697261],["5023",1353892],["5154",662685.11],["5031",623989],["5139",571219.35],["5141",351053.74],["5137",338824.93],["5331",306000],["5336",281171.5],["5032",273108],["5166",253950],["5365",211050],["5021",184302],["5175",180327.58],["5163",155339.8],["5168",134758.96],["5222",70000],["5151",69233.22],["5321",63396],["5155",61608.2],["5156",61273.73],["5213",59288],["5162",49986.31],["5194",45476],["5164",34812.52],["5492",17700],["5167",12900],["5038",6854],["5909",5000],["5362",4508],["5363",4500],["5161",1615]],"economic_expenditure_total_czk":39186489.58,"economic_financing":[["8115",4851252.08],["8123",3246795.15],["8124",-1847693]],"economic_financing_total_czk":6250354.23,"economic_revenue":[["4116",11131733.35],["1211",7668468.63],["1121",4110310.21],["1511",2975731.67],["1111",2800982.24],["2132",743273],["4216",600000],["1345",566516],["1113",542895.6],["2111",343779.29],["1112",267840.33],["2142",265296],["1122",211050],["2322",154357],["1386",149729.69],["4112",149000],["2131",72017],["2321",71000],["1387",58686.12],["4111",21225],["1334",13200],["1341",12850],["2119",4000],["1381",1162.9],["1361",750],["2141",281.32]],"economic_revenue_total_czk":32936135.35,"purpose_expenditure":[["5512",10249806.76],["3326",8739414.29],["2219",3948792.75],["3639",3065119],["6171",2223072.51],["3745",1832351.94],["6112",1680293],["3725",1670521.42],["1031",1571004],["3722",784184.89],["3111",638949.5],["3399",557462.77],["3631",404267.55],["6310",370350.54],["3612",234307.33],["2115",223850],["3392",221178.1],["6399",211050],["6320",136043],["3613",123762.51],["3412",95553.96],["2292",59288],["3113",50000],["3723",37368.91],["6114",21225],["3721",17163.85],["3314",14960],["3632",4878],["3341",270]],"purpose_expenditure_total_czk":39186489.58}},"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."}}}}