{"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:00266256","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00266256","name":"Obec Bystřany","short_name":"Bystřany","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Teplice","municipality_code":567477},"amounts":{"revenue_approved":44065000,"revenue_adjusted":87936494.29,"revenue_actual":86805899.69,"expense_approved":44065000,"expense_adjusted":83801296.65,"expense_actual":82170634.62,"tax_revenue":44374156.74,"nontax_revenue":4521056,"capital_revenue":917631,"transfer_revenue":36993055.95,"current_expense":80667423.2,"capital_expense":1503211.42,"budget_balance":4635265.07,"cash_current":24661638.41,"cash_previous":20026373.34},"ratios":{"revenue_execution":0.98714306,"expense_execution":0.98054133,"balance_to_revenue":0.05339804,"cash_to_expense":0.30012715,"cash_yoy":0.23145804,"capital_expense_share":0.01829378,"transfer_revenue_share":0.42615832},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00266256/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00266256"},"seo":{"slug":"bystrany","path":"/cz/municipalities/bystrany/"},"population":{"value":1937,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":44065000,"expenditure_czk":44065000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":87936494.29,"expenditure_czk":83801296.65,"financing_czk":-4135197.64,"balance_czk":4135197.64},{"stage":"actual","revenue_czk":86805899.69,"expenditure_czk":82170634.62,"financing_czk":-4635265.07,"balance_czk":4635265.07}],"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",9790000],["5169",9639000],["5171",6643000],["5331",5315000],["5031",2887000],["5023",2450000],["5032",1071000],["5139",961000],["5154",808000],["5365",720000],["5153",676000],["5156",553000],["5021",467000],["5163",367000],["5137",255000],["5499",250000],["5166",240000],["5151",214000],["6121",200000],["5168",150000],["5162",128000],["5132",70000],["5175",68000],["5038",49000],["5167",40000],["5161",30000],["5165",16000],["5136",3000],["5909",3000],["5362",2000]],"economic_expenditure_total_czk":44065000,"economic_revenue":[["1211",18500000],["1121",9118100],["1111",6300000],["2132",2373000],["1511",1900000],["1345",1800000],["1113",1450000],["1122",800000],["4112",479900],["1112",400000],["2131",330000],["2141",200000],["1386",180000],["1381",90000],["1387",85000],["1341",35000],["1334",10000],["2119",9000],["2329",4000],["1343",1000]],"economic_revenue_total_czk":44065000,"purpose_expenditure":[["3745",12111000],["6171",8440000],["2212",4252000],["3113",3395000],["6112",3100000],["3723",2500000],["3111",2010000],["3722",1400000],["3631",1210000],["3612",1152000],["2219",950000],["3632",791000],["6399",720000],["1019",516000],["5512",441000],["3399",400000],["6320",322000],["3613",123000],["3412",100000],["3529",45000],["3724",37000],["5212",25000],["5272",25000]],"purpose_expenditure_total_czk":44065000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5331",40585644.45],["5011",11408000],["5169",9190000],["5171",6208500],["5031",3522000],["5023",2465000],["5032",1272400],["5139",1126093.91],["5154",1041000],["5365",650000],["5156",599000],["5153",595000],["5137",559829.08],["6121",552000],["5021",544166.55],["5168",450000],["6130",450000],["5163",419000],["5499",340000],["5166",300000],["5151",277000],["6909",216000],["5132",175628.16],["6122",153000],["5162",145500],["6129",144534.5],["5909",59000],["5038",57000],["5366",54000],["5229",45000],["5175",43000],["5167",40000],["5362",40000],["5161",30000],["5165",16000],["5364",14000],["5363",12000],["5136",2000]],"economic_expenditure_total_czk":83801296.65,"economic_financing":[["8115",-4135197.64]],"economic_financing_total_czk":-4135197.64,"economic_revenue":[["4122",35204660],["1211",19792200],["1121",11118100],["1111",6737000],["2132",2842000],["1511",2300000],["1345",2163624],["1113",1450000],["3111",920000],["4116",829944.45],["2229",800420.84],["1122",800000],["1112",660000],["4112",479900],["1386",350000],["2141",350000],["2131",330000],["1387",152000],["2119",151200],["2324",150000],["1343",108000],["4111",68800],["2322",52922],["1341",35000],["1361",32000],["2321",25000],["2329",19723],["1334",12000],["2212",2000]],"economic_revenue_total_czk":87936494.29,"purpose_expenditure":[["3529",35551000],["3745",14018793],["6171",9725000],["2212",3720000],["3113",3439526],["6112",3228000],["3723",2500000],["3111",2365644.45],["3722",1600000],["3632",1397500],["3631",987000],["3612",973000],["2219",960000],["1019",666000],["6399",620000],["5512",537871.85],["3412",471794.8],["3399",400000],["6320",372000],["6114",107166.55],["6402",68000],["3613",54000],["3724",37000],["6310",2000]],"purpose_expenditure_total_czk":83801296.65},"actual":{"economic_expenditure":[["5336",35638960.45],["5011",10999022.95],["5169",8510441.31],["5171",5717449.05],["5331",5330991],["5031",3210536.87],["5023",2169553.83],["5032",1196212.86],["5139",1017505.05],["5154",1011474.81],["5365",649920],["5153",540992.89],["5137",522838.02],["5026",516771],["5168",482173.9],["6121",479666],["5163",478147.74],["6130",450000],["5156",432772.82],["5021",383662.55],["6122",367494.52],["5499",348854.21],["5024",309876],["5151",302847],["5166",282333],["6129",206050.9],["5162",129483.99],["5132",123620.17],["5909",59065.1],["5366",53620],["5038",47000],["5363",36250],["5167",30731.5],["5161",27745],["5175",26682.35],["5229",22492.93],["5362",22118],["5165",17211.85],["5364",13780],["5192",2500],["5136",1785]],"economic_expenditure_total_czk":82170634.62,"economic_financing":[["8115",-4635265.07],["8117",3000000],["8118",-3000000]],"economic_financing_total_czk":-4635265.07,"economic_revenue":[["4122",35054660],["1211",19532124.81],["1121",10466168.17],["1111",7271451.75],["2132",2426765.96],["1511",2217100.37],["1345",1504536.5],["1113",1382653.95],["4116",1233024.45],["3111",917631],["2229",800420.84],["1112",682061.7],["1122",619920],["4112",479900],["1386",381276.51],["2131",380519],["2141",267796.23],["2324",173000],["4222",156690],["1387",149437.45],["2322",123807.49],["2111",103296.88],["1343",90460],["2149",81250],["2119",74050.6],["4111",68781.5],["2123",53871],["1361",32268],["1341",30220],["2321",24800],["1334",11495.54],["2329",10163],["1381",2981.99],["2212",1315]],"economic_revenue_total_czk":86805899.69,"purpose_expenditure":[["3529",35433300.95],["3745",13201334.38],["6171",9176885.18],["3113",3794610],["6112",3483523.28],["2212",3308601.57],["3723",2472655.24],["3111",2365648.45],["3722",1925038.63],["3632",1091330.58],["3631",974792],["2219",884978.14],["3612",873912.41],["6399",619920],["3412",554027.2],["1019",507211.85],["5512",474673.68],["6320",436498],["3399",393459.23],["6402",67400],["6114",62166.55],["3613",56448.1],["3900",12000],["6310",219.2]],"purpose_expenditure_total_czk":82170634.62}},"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."}}}}