{"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:00239011","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00239011","name":"Obec Budiměřice","short_name":"Budiměřice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Nymburk","municipality_code":537055},"amounts":{"revenue_approved":16100000,"revenue_adjusted":17252201,"revenue_actual":16930616.79,"expense_approved":12351000,"expense_adjusted":40461108.89,"expense_actual":20125307.43,"tax_revenue":15306696.7,"nontax_revenue":1199389.2,"capital_revenue":8704,"transfer_revenue":415826.89,"current_expense":12747498.51,"capital_expense":7377808.92,"budget_balance":-3194690.64,"cash_current":4632698.48,"cash_previous":7827389.12},"ratios":{"revenue_execution":0.98135982,"expense_execution":0.49739881,"balance_to_revenue":-0.1886931,"cash_to_expense":0.23019268,"cash_yoy":-0.40814256,"capital_expense_share":0.3665936,"transfer_revenue_share":0.02456065},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00239011/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00239011"},"seo":{"slug":"budimerice","path":"/cz/municipalities/budimerice/"},"population":{"value":653,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":16100000,"expenditure_czk":12351000,"financing_czk":-3749000,"balance_czk":3749000},{"stage":"revised","revenue_czk":17252201,"expenditure_czk":40461108.89,"financing_czk":23208907.89,"balance_czk":-23208907.89},{"stage":"actual","revenue_czk":16930616.79,"expenditure_czk":20125307.43,"financing_czk":3194690.64,"balance_czk":-3194690.64}],"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":[["5011",2820000],["5169",2021000],["5023",1050000],["5331",1008000],["5031",905000],["5154",740000],["5139",577000],["5365",500000],["5171",404000],["5032",350000],["5222",270000],["5137",265000],["5021",159000],["5321",140000],["5156",132000],["5166",120000],["5163",110000],["5903",100000],["6122",80000],["6121",75000],["5162",70000],["5213",61000],["5175",56000],["5151",55000],["5194",53000],["5173",40000],["5167",30000],["5168",30000],["5136",27000],["5221",26000],["5362",25000],["5229",22000],["5038",10000],["5132",5000],["5134",5000],["5367",5000],["5161",3000],["5172",2000]],"economic_expenditure_total_czk":12351000,"economic_financing":[["8115",-3749000]],"economic_financing_total_czk":-3749000,"economic_revenue":[["1211",6200000],["1121",3100000],["1111",2200000],["1511",1500000],["1345",670000],["2131",650000],["1122",500000],["1113",380000],["2324",230000],["1112",170000],["2111",150000],["4112",130000],["2141",50000],["2142",50000],["1386",40000],["1387",25000],["2132",20000],["1361",15000],["1341",10000],["1343",5000],["2112",5000]],"economic_revenue_total_czk":16100000,"purpose_expenditure":[["3745",2800000],["6171",2235000],["3639",1458000],["6112",1355000],["3117",770000],["3722",550000],["6399",500000],["3631",300000],["3723",246000],["3412",240000],["3429",215000],["3399",200000],["3726",180000],["2219",159000],["2212",140000],["3118",140000],["5512",125000],["5213",120000],["3632",95000],["6320",90000],["3635",70000],["2292",61000],["3421",50000],["3419",40000],["1012",35000],["3314",35000],["3326",30000],["3721",30000],["1032",22000],["3341",20000],["4351",20000],["6310",20000]],"purpose_expenditure_total_czk":12351000},"revised":{"economic_expenditure":[["6121",25680000],["5011",2820000],["5169",2170235],["5331",1758000],["5171",1345000],["5023",1050000],["5154",930000],["5031",905000],["5139",687281.01],["5365",500000],["5032",350000],["5137",315000],["5222",294983],["5021",181910],["5166",149000],["5321",140000],["5156",132000],["6122",132000],["5163",124000],["5903",100000],["5162",82000],["5136",75000],["5175",70230.2],["5194",66000],["5213",61000],["5151",55000],["5172",52000],["5173",40111.68],["5221",38000],["5167",30000],["5168",30000],["5362",25000],["5229",22000],["5492",22000],["5038",10000],["5132",5000],["5134",5000],["5367",5000],["5161",3358]],"economic_expenditure_total_czk":40461108.89,"economic_financing":[["8115",23208907.89]],"economic_financing_total_czk":23208907.89,"economic_revenue":[["1211",6256000],["1121",3347000],["1111",2291000],["1511",1592000],["1345",670000],["2131",656000],["1122",500000],["1113",443000],["2324",242000],["1112",219000],["2111",206000],["4213",188001],["4112",158700],["1386",123000],["4111",65000],["2141",50000],["2142",50000],["1387",48000],["2132",20000],["4122",20000],["1334",18000],["1361",15000],["4116",15000],["2119",13000],["2322",13000],["1341",10000],["3111",9000],["1343",5000],["2112",5000],["2211",3500],["1381",1000]],"economic_revenue_total_czk":17252201,"purpose_expenditure":[["4339",25589000],["3745",2840000],["6171",2489000],["3639",2340000],["3117",1367000],["6112",1355000],["3722",550000],["6399",500000],["3631",440000],["3412",385000],["3723",286000],["3399",245000],["3726",230000],["5512",188383],["2219",179000],["2212",164000],["3118",140000],["3419",137887],["5213",120000],["3429",107713],["6320",98000],["3632",95000],["3314",83000],["2321",80000],["3635",70000],["2292",61000],["3421",50000],["3341",45000],["1012",35000],["6114",34125.89],["3326",34000],["3721",30000],["6310",26000],["2229",25000],["1032",22000],["4351",20000]],"purpose_expenditure_total_czk":40461108.89},"actual":{"economic_expenditure":[["6121",7119311.26],["5011",2538138],["5331",1758000],["5169",1682093.16],["5154",1158869.12],["5023",1048114],["5031",834333],["5139",685555.44],["5171",541782.31],["5137",374878.76],["5032",322059],["5365",306870],["6122",256817.66],["5222",193757.66],["5021",133034],["5156",126584.83],["5163",123086.04],["5168",100374.47],["5175",100109.56],["5162",79748.89],["5136",73949.8],["5166",72220.9],["5024",68183],["5194",62889.66],["5173",56556.02],["5213",52250],["5172",50350.52],["5151",47874],["5167",29285.81],["5362",24598],["5492",21484],["5229",21018.9],["5221",18000],["5134",15911.14],["5038",10045],["5367",6000],["5132",3848.52],["5019",3245],["5161",1900],["6129",1680],["5179",500]],"economic_expenditure_total_czk":20125307.43,"economic_financing":[["8115",3194690.64]],"economic_financing_total_czk":3194690.64,"economic_revenue":[["1211",6255068.01],["1121",3346330.5],["1111",2290652.83],["1511",1591688.45],["2131",655179.63],["1345",648400],["1113",442543.93],["1122",303870],["2324",242271.5],["1112",218169.87],["4213",188001],["2111",173517.3],["4112",158700],["1386",121910.3],["2141",64047.77],["1387",47785.99],["2132",34960],["4111",34125.89],["4122",20000],["1334",17173.8],["4116",15000],["2322",13000],["1361",12690],["2119",12213],["1341",9399],["3111",8704],["2211",3500],["1381",990.1],["2112",700],["1382",23.92]],"economic_revenue_total_czk":16930616.79,"purpose_expenditure":[["4339",7018882.11],["3745",2516809.51],["6171",2482313.4],["3639",2334806.99],["3117",1366344.66],["6112",1351775],["3722",526226.89],["6399",303870],["3412",287731.09],["3723",285427.93],["3631",263246.05],["3399",244693.44],["3726",229259.4],["3419",136017.79],["6320",97422],["3314",81978.03],["5512",74385.57],["2212",60355.81],["2321",59509.33],["2219",56956.23],["2292",52250],["3429",44433.3],["3341",35710.9],["6114",34125.89],["3326",33688.3],["1012",33651.01],["6310",25664.04],["3421",19057.95],["2229",18599.99],["5213",14790],["3632",13600.5],["1032",11499],["3721",10225.32]],"purpose_expenditure_total_czk":20125307.43}},"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."}}}}