{"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:00276511","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00276511","name":"Obec Budislav","short_name":"Budislav","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Svitavy","municipality_code":577910},"amounts":{"revenue_approved":11735900,"revenue_adjusted":20411400,"revenue_actual":20413376.65,"expense_approved":13359800,"expense_adjusted":19443600,"expense_actual":19285456.55,"tax_revenue":12727322.7,"nontax_revenue":1294104.48,"capital_revenue":251050,"transfer_revenue":6140899.47,"current_expense":12270474.1,"capital_expense":7014982.45,"budget_balance":1127920.1,"cash_current":12804561.34,"cash_previous":12533915.46},"ratios":{"revenue_execution":1.00009684,"expense_execution":0.99186656,"balance_to_revenue":0.05525397,"cash_to_expense":0.66394909,"cash_yoy":0.02159308,"capital_expense_share":0.36374469,"transfer_revenue_share":0.30082723},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00276511/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00276511"},"seo":{"slug":"budislav-00276511","path":"/cz/municipalities/budislav-00276511/"},"population":{"value":515,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":11735900,"expenditure_czk":13359800,"financing_czk":1623900,"balance_czk":-1623900},{"stage":"revised","revenue_czk":20411400,"expenditure_czk":19443600,"financing_czk":-967800,"balance_czk":967800},{"stage":"actual","revenue_czk":20413376.65,"expenditure_czk":19285456.55,"financing_czk":-1127920.1,"balance_czk":1127920.1}],"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",2800000],["5171",2304000],["5169",1614400],["5011",1420000],["5023",900000],["5031",540000],["5331",500000],["5154",471700],["6122",350000],["5139",325600],["5141",318800],["5362",250200],["5021",221000],["5032",213600],["5137",198000],["5229",142000],["5329",109000],["5156",108000],["5153",86600],["5499",75000],["5163",60800],["5903",50000],["5365",45200],["5168",45000],["5162",31200],["5136",30000],["5151",21400],["5321",20400],["5138",20000],["5175",15300],["5134",15000],["5172",15000],["5132",12000],["5161",7500],["5038",7000],["5179",7000],["5167",5000],["5131",2500],["5339",1600]],"economic_expenditure_total_czk":13359800,"economic_financing":[["8115",2496600],["8124",-872700]],"economic_financing_total_czk":1623900,"economic_revenue":[["1211",5090300],["1121",2592500],["2111",1033400],["1511",733900],["1345",609800],["1113",327900],["2132",257600],["2324",170000],["1356",160000],["1112",155500],["2141",150100],["4112",120800],["1342",50000],["1122",45200],["2321",44200],["1386",40900],["2112",40000],["1334",34500],["2131",20000],["1381",19500],["1387",19500],["1341",11000],["1361",6100],["2310",2500],["1335",700]],"economic_revenue_total_czk":11735900,"purpose_expenditure":[["2321",3244400],["3639",1947000],["2212",1834000],["6171",1407900],["6112",1173000],["3113",661100],["3319",516000],["3722",456500],["6399",295200],["3399",255300],["3723",247000],["3631",195000],["2143",171000],["5512",156500],["2141",94000],["2142",90700],["3314",85600],["2219",80000],["3429",62500],["4356",60000],["5213",50000],["3745",32000],["3613",29400],["3612",27900],["3349",23000],["3725",22500],["3341",21600],["1032",21200],["1012",20000],["3421",20000],["6310",16000],["3412",13500],["3419",10000],["3632",8000],["4352",7000],["3741",5000]],"purpose_expenditure_total_czk":13359800},"revised":{"economic_expenditure":[["6121",6233200],["5171",4055100],["5169",1586000],["5011",1371600],["5023",900200],["6122",705000],["5336",567600],["5031",518100],["5331",500000],["5154",494900],["5141",318800],["5137",278000],["5139",216900],["5032",203300],["5621",200000],["5021",198800],["5229",153000],["5153",125100],["5329",124700],["5365",116000],["5156",90300],["5499",65500],["5163",56700],["5168",48900],["6349",47100],["5136",37900],["5162",30800],["6130",28100],["5192",23500],["5019",23000],["5321",22500],["5151",16700],["5138",14700],["5175",13200],["5132",10900],["5364",8700],["5179",8500],["5039",7800],["5134",6500],["5038",6300],["5161",4900],["5339",1500],["5172",1400],["5173",1200],["5131",500],["5362",200]],"economic_expenditure_total_czk":19443600,"economic_financing":[["8118",-3800000],["8115",3704900],["8124",-872700]],"economic_financing_total_czk":-967800,"economic_revenue":[["1211",5106000],["4222",3685000],["1121",2735700],["1111",1890400],["4213",1382800],["1511",1032000],["1345",612400],["4116",593800],["1356",415300],["1113",361400],["4122",316000],["2111",274800],["2324",265100],["2132",255900],["3111",251100],["2321",185300],["1112",178300],["2141",174600],["4112",120800],["1122",111300],["1386",99700],["1342",78300],["1334",46500],["2112",40100],["1387",39100],["2131",35400],["2322",33600],["4111",32500],["2411",16000],["1341",10300],["4121",10000],["2310",8400],["1361",7000],["2119",4800],["1335",900],["1381",800]],"economic_revenue_total_czk":20411400,"purpose_expenditure":[["2321",6529300],["2212",3425400],["3639",2267700],["6171",1476000],["3113",1220400],["6112",1183300],["3319",624500],["3722",417700],["5512",377800],["2141",311700],["3723",246300],["2143",169500],["3631",164600],["3399",153100],["3613",144700],["6399",111300],["2142",85200],["3314",79600],["4356",70000],["3429",57500],["3412",48400],["1032",38100],["3725",33100],["6114",32500],["1012",29100],["3349",21300],["3745",20100],["3612",18000],["3632",15000],["3421",13500],["6310",13500],["6402",8700],["4352",8000],["2219",5000],["3313",5000],["3419",5000],["3741",5000],["3341",4000],["3127",3000],["2310",1700]],"purpose_expenditure_total_czk":19443600},"actual":{"economic_expenditure":[["6121",6234743.06],["5171",3905183.98],["5169",1589323.54],["5011",1361639],["5023",900212],["6122",705004.39],["5336",567613.6],["5031",518010],["5331",500000],["5154",495083],["5141",318757.11],["5137",277968.22],["5139",216645.85],["5032",203317],["5621",200000],["5021",195942],["5229",153000],["5153",125023],["5329",124770],["5365",116000],["5156",90402.87],["5499",65490],["5163",62825.8],["5168",48903.47],["6349",47135],["5136",37963],["5162",30783.29],["6130",28100],["5192",23509.4],["5019",23017],["5321",22538],["5151",16726],["5138",14668],["5175",13187],["5132",10894.32],["5364",8735.23],["5179",8524],["5039",7782],["5362",-6558.08],["5134",6534.5],["5038",6306],["5161",5049],["5339",1497],["5172",1442],["5173",1240],["5131",526]],"economic_expenditure_total_czk":19285456.55,"economic_financing":[["8118",-3800000],["8117",1800000],["8115",1777857.35],["8124",-872736],["8901",-33041.45]],"economic_financing_total_czk":-1127920.1,"economic_revenue":[["1211",5105987.15],["4222",3685000],["1121",2735686.79],["1111",1890441.71],["4213",1382750.87],["1511",1031999.84],["1345",614450],["4116",593813.6],["1356",415228.66],["1113",361431.58],["4122",316035],["2111",274903.25],["2324",265067.49],["2132",255854.85],["3111",251050],["2321",185280],["1112",178285.6],["2141",174628.59],["4112",120800],["1122",111300],["1386",99661.26],["1342",78343],["1334",46527.26],["2112",40127],["1387",39060.92],["2131",35391],["2322",33600],["4111",32500],["2411",16000],["1341",10250],["4121",10000],["2310",8412.3],["1361",6980],["2119",4840],["1335",907.28],["1381",781.65]],"economic_revenue_total_czk":20413376.65,"purpose_expenditure":[["2321",6530787.4],["2212",3425460.21],["3639",2257772],["6171",1329957.14],["3113",1220465.6],["6112",1183313.29],["3319",624516.73],["3722",417743.17],["5512",377769.73],["2141",311676.41],["3723",246271.69],["2143",169524],["3631",164643.2],["3399",159394.3],["3613",144694.94],["6399",104546.92],["2142",85179.43],["3314",79579],["4356",70000],["3429",57464],["3412",48213.42],["1032",38060.67],["3725",33076.56],["6114",29623.39],["1012",29145.88],["3349",21254.25],["3745",20169.3],["3612",17841.26],["3632",15018.7],["6310",13453.8],["3421",13419.33],["6402",8735.23],["4352",8000],["2219",5000],["3313",5000],["3419",5000],["3741",5000],["3341",4000],["3127",3000],["2310",1685],["3636",0.6]],"purpose_expenditure_total_czk":19285456.55}},"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."}}}}