{"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:00237817","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00237817","name":"Obec Horní Bukovina","short_name":"Horní Bukovina","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mladá Boleslav","municipality_code":535834},"amounts":{"revenue_approved":11346089,"revenue_adjusted":14403378,"revenue_actual":12258323.96,"expense_approved":12792000,"expense_adjusted":14643233,"expense_actual":10815964.88,"tax_revenue":7020132.01,"nontax_revenue":3505888.97,"capital_revenue":100000,"transfer_revenue":1632302.98,"current_expense":8392025.14,"capital_expense":2423939.74,"budget_balance":1442359.08,"cash_current":9754698.12,"cash_previous":8312339.04},"ratios":{"revenue_execution":0.85107285,"expense_execution":0.7386323,"balance_to_revenue":0.11766365,"cash_to_expense":0.9018796,"cash_yoy":0.17352024,"capital_expense_share":0.22410758,"transfer_revenue_share":0.13315874},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00237817/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00237817"},"seo":{"slug":"horni-bukovina","path":"/cz/municipalities/horni-bukovina/"},"population":{"value":284,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":11346089,"expenditure_czk":12792000,"financing_czk":1445911,"balance_czk":-1445911},{"stage":"revised","revenue_czk":14403378,"expenditure_czk":14643233,"financing_czk":239855,"balance_czk":-239855},{"stage":"actual","revenue_czk":12258323.96,"expenditure_czk":10815964.88,"financing_czk":-1442359.08,"balance_czk":1442359.08}],"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",4548000],["5011",1500000],["5169",1313000],["5023",700000],["6121",635000],["5031",625000],["5021",560000],["5154",547000],["5365",531000],["5139",451000],["5137",395000],["5156",331000],["5032",213000],["5163",70000],["5151",59500],["5362",52000],["5323",45000],["5134",23000],["5175",20000],["5499",19000],["5167",18000],["5162",17500],["5131",15000],["5164",10000],["5166",10000],["5222",10000],["5329",9000],["5194",8000],["5321",8000],["5038",7000],["5903",6000],["5132",5000],["5212",5000],["5221",5000],["5339",5000],["5019",3000],["5029",3000],["5492",3000],["5192",2000],["5039",1000],["5122",1000],["5133",1000],["5135",1000],["5161",1000]],"economic_expenditure_total_czk":12792000,"economic_financing":[["8115",1445911]],"economic_financing_total_czk":1445911,"economic_revenue":[["2111",4171000],["1211",2417144],["1121",1234710],["1511",900000],["1111",800000],["1122",500000],["1345",230000],["4122",215052],["4116",174611],["2132",152580],["1113",150102],["2324",90000],["2131",72000],["4112",57400],["1112",56490],["1342",35000],["1386",20000],["1381",15000],["2329",15000],["1341",10000],["1387",10000],["2119",10000],["1361",5000],["2142",4000],["2112",1000]],"economic_revenue_total_czk":11346089,"purpose_expenditure":[["2341",3000000],["6171",2815500],["3429",1607000],["2321",1080500],["6112",938000],["3412",722000],["6399",550000],["3722",405000],["3639",357000],["3326",305000],["3631",200000],["3613",195000],["3723",160000],["1032",103000],["3399",50000],["6320",50000],["3745",49000],["2292",45000],["2212",40000],["3739",30000],["5512",22000],["6310",20000],["3721",15000],["1036",10000],["6409",9000],["3632",8000],["5213",6000]],"purpose_expenditure_total_czk":12792000},"revised":{"economic_expenditure":[["6121",4577388],["5171",1777911],["5011",1500000],["5169",1496200],["5023",768000],["5154",676700],["5139",626020],["5031",612000],["5021",561882],["5365",532500],["5156",267500],["6130",260000],["5137",224500],["5032",217000],["5163",70000],["6122",62000],["5362",58000],["5151",52500],["5323",45000],["5134",27000],["5131",22460],["5138",20000],["5499",19300],["5175",19200],["5162",17500],["5194",17500],["5321",11000],["5164",10000],["5166",10000],["5222",10000],["5329",9000],["5492",8000],["5038",7000],["5019",6520],["5903",6000],["5167",5300],["5132",5000],["5339",5000],["5179",4000],["5133",3500],["5212",3500],["5039",2352],["5029",1500],["5221",1500],["5192",1300],["5122",1000],["5135",1000],["5161",1000],["5213",1000],["5136",700]],"economic_expenditure_total_czk":14643233,"economic_financing":[["8115",239855]],"economic_financing_total_czk":239855,"economic_revenue":[["2111",4217325],["1211",2568144],["4216",1755000],["1121",1379710],["1511",1003000],["1111",946822],["1122",490000],["4213",397605],["1345",239458],["4222",215052],["4116",195711],["1113",182102],["2132",168580],["3122",100000],["1112",90490],["2324",90000],["2131",72900],["4112",57400],["1386",51000],["1342",35000],["1343",35000],["1387",20070],["4111",18734],["1381",18000],["2329",16775],["2119",10000],["1341",8000],["2321",6500],["2112",6000],["1361",5000],["2142",4000]],"economic_revenue_total_czk":14403378,"purpose_expenditure":[["2341",3728000],["6171",2841500],["3429",1898500],["2321",1150500],["6112",997000],["3412",866388],["3326",559611],["6399",550000],["3722",405000],["3639",401000],["3613",392200],["3631",204300],["3723",160000],["1032",103000],["3399",55000],["6320",50000],["3745",49000],["2292",45000],["2212",40000],["3739",30000],["5512",23500],["6310",20000],["6114",18734],["3721",15000],["6409",13000],["3632",11000],["1036",10000],["5213",6000]],"purpose_expenditure_total_czk":14643233},"actual":{"economic_expenditure":[["6121",2102918.64],["5171",1472194.65],["5011",1436292],["5169",1267852.99],["5023",767650],["5139",587905.98],["5154",557987.01],["5021",529922],["5031",508535],["5365",489677],["6130",259201.1],["5156",246468.74],["5032",192734],["5137",186777.9],["5362",-175243],["6122",61820],["5163",60050.36],["5151",35629],["5323",35462],["5134",23583.25],["5138",19735.1],["5131",19416.7],["5499",19200],["5194",14214.6],["5162",11899.51],["5321",10750],["5164",9861.5],["5175",8718.9],["5166",8315.12],["5492",7114],["5329",6525],["5019",6033.23],["5222",6000],["5038",5662],["5179",3079.57],["5212",3000],["5039",2039],["5167",1980],["5133",1744.03],["5132",1296],["5213",1000],["5136",670],["5161",292]],"economic_expenditure_total_czk":10815964.88,"economic_financing":[["8115",-1442359.08]],"economic_financing_total_czk":-1442359.08,"economic_revenue":[["2111",3158204.43],["1211",2567948.29],["1121",1379687.22],["4216",1145405.98],["1511",1002041.02],["1111",946351.58],["1122",463890],["1345",238058],["4222",215052],["4116",195711],["1113",181947.4],["2132",168580],["3122",100000],["1112",89847.07],["2324",83239.54],["2131",71231],["4112",57400],["1386",50239.31],["1343",34294],["1342",32975],["1387",19694.89],["4111",18734],["2329",11775],["1341",8000],["2321",6500],["1361",4790],["2142",3319],["2112",3040],["1381",368.23]],"economic_revenue_total_czk":12258323.96,"purpose_expenditure":[["6171",2570669.99],["3429",1833637.5],["2341",1419482.49],["2321",1028594.34],["6112",995795],["3412",695030.15],["3613",385803.86],["3326",384870.62],["3639",376023.96],["6399",282647],["3722",254282.55],["3631",147085.24],["3723",135278.5],["1032",47527.62],["6320",46297],["3399",40658],["2292",35462],["3745",28621.86],["3739",23337],["6114",18734],["6310",13753.36],["3632",10750],["5512",10602.23],["3721",9936.52],["6409",9604.57],["1036",8315.12],["2212",3164.4]],"purpose_expenditure_total_czk":10815964.88}},"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."}}}}