{"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:00289159","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00289159","name":"Městys Budišov","short_name":"Budišov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Třebíč","municipality_code":590401},"amounts":{"revenue_approved":30978900,"revenue_adjusted":40782619.83,"revenue_actual":43048102.86,"expense_approved":30978900,"expense_adjusted":40782619.83,"expense_actual":35026601.25,"tax_revenue":31577914.26,"nontax_revenue":5020749.61,"capital_revenue":2873400,"transfer_revenue":3576038.99,"current_expense":26395627.23,"capital_expense":8630974.02,"budget_balance":8021501.61,"cash_current":15827584.79,"cash_previous":7813133.18},"ratios":{"revenue_execution":1.05555021,"expense_execution":0.85886099,"balance_to_revenue":0.1863381,"cash_to_expense":0.45187327,"cash_yoy":1.02576667,"capital_expense_share":0.24641198,"transfer_revenue_share":0.08307077},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00289159/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00289159"},"seo":{"slug":"budisov","path":"/cz/municipalities/budisov/"},"population":{"value":1197,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":30978900,"expenditure_czk":30978900,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":40782619.83,"expenditure_czk":40782619.83,"financing_czk":0,"balance_czk":0},{"stage":"actual","revenue_czk":43048102.86,"expenditure_czk":35026601.25,"financing_czk":-8021501.61,"balance_czk":8021501.61}],"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":[["5169",7072960],["5179",5857540],["5331",3210000],["5011",2920000],["6121",1600000],["5171",1530000],["5023",1520000],["5151",1026000],["5031",1008000],["5154",990000],["5166",516000],["5365",500000],["5032",420000],["5222",320000],["5021",310000],["5163",265000],["5168",244815],["5499",220000],["5194",218000],["5139",215000],["5153",198000],["5156",110000],["5223",110000],["5199",100000],["5164",85000],["5175",85000],["5162",75000],["5329",60400],["5167",55000],["5903",50000],["5161",20000],["5172",20000],["5173",15000],["5038",12000],["5136",8185],["5362",5000],["5132",4000],["5041",2000],["5131",1000]],"economic_expenditure_total_czk":30978900,"economic_revenue":[["1211",13000000],["1121",6500000],["1111",4120000],["1511",1600000],["2132",1107000],["1113",1000000],["1345",810000],["2324",739500],["4112",612200],["1122",500000],["1112",300000],["1361",150000],["1386",150000],["2131",130000],["2111",117200],["1387",70000],["4111",32000],["1341",20000],["1343",10000],["2321",10000],["2141",1000]],"economic_revenue_total_czk":30978900,"purpose_expenditure":[["6409",5857540],["6171",3700000],["3631",2500000],["3639",2500000],["3745",2500000],["3113",2250000],["6112",2000000],["3723",1400000],["3111",1020000],["2321",1000000],["3722",900000],["2212",600000],["2219",500000],["3399",500000],["6399",500000],["3322",400000],["3612",350000],["4351",300000],["5512",300000],["3419",250000],["3721",250000],["6320",240000],["3392",150000],["3349",110000],["1036",100000],["2119",100000],["2341",100000],["3511",85000],["3330",60000],["2223",50000],["3412",50000],["4359",50000],["5213",50000],["1019",40000],["3421",40000],["2310",36240],["3314",35000],["6114",32000],["6310",25000],["3749",18120],["1070",10000],["3319",10000],["3341",10000]],"purpose_expenditure_total_czk":30978900,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",10390637],["6121",8611570],["5171",3528050],["5331",3233400],["5011",2963000],["5023",1558134.23],["5336",1176631.99],["5166",1172000],["5154",1037000],["5031",1010000],["5365",654460],["5151",531100],["5139",515780.3],["5032",421000],["5222",399423],["5163",325000],["5021",294666],["5168",251836.35],["5499",225000],["5137",224540],["5194",218000],["6130",212920],["5153",204000],["6123",185130],["5132",171000],["6127",170000],["5164",134000],["5223",110000],["5156",101200],["5175",94620],["5199",80000],["5162",76000],["5167",75600],["5172",70815],["5329",60400],["5178",50000],["5903",50000],["6122",45500],["5173",28518],["5161",20953],["5136",16735],["5134",15500],["5179",14649.96],["5362",13000],["5038",12500],["5019",10744],["5492",10000],["5039",4606],["5041",2000],["5131",1000]],"economic_expenditure_total_czk":40782619.83,"economic_revenue":[["1211",13000000],["1121",6500000],["1111",4620000],["2324",3433508],["3112",2702188],["1511",1600000],["2132",1450000],["4229",1279417],["4116",1192921.99],["1113",1000000],["1345",810000],["1122",654360],["4112",612200],["4122",459000],["1112",400000],["1386",270000],["1361",150000],["2131",142441],["3111",126212],["2111",117200],["1387",110000],["3113",45000],["4111",32500],["1341",20000],["1334",18755.5],["1343",10000],["2321",10000],["2119",7500],["1356",6004.94],["1381",2169],["2141",1100],["1335",114.4],["1382",28]],"economic_revenue_total_czk":40782619.83,"purpose_expenditure":[["3639",6498000],["3745",4462547],["6171",4092500],["3631",3500000],["2219",3390000],["3113",3172368.8],["6112",2059634.23],["3322",1400000],["3723",1400000],["3111",1384663.19],["2212",1005000],["2321",1004000],["3392",970000],["3722",900000],["3399",816000],["6399",654360],["5512",510063],["3612",488000],["3412",450000],["4351",300000],["6320",300000],["3419",264000],["3721",250000],["2119",245000],["3511",225000],["3341",150000],["3349",140000],["1036",100000],["2223",100000],["2341",100000],["3330",60000],["1019",53000],["4359",50000],["5213",50000],["6114",42473.65],["3421",40000],["2310",36240],["3314",35000],["6310",25000],["3749",18120],["1070",15000],["6409",14649.96],["3319",12000]],"purpose_expenditure_total_czk":40782619.83,"economic_financing":[],"economic_financing_total_czk":0},"actual":{"economic_expenditure":[["6121",8068938.02],["5169",7876242.68],["5331",3233400],["5011",2928297],["5171",2620801.49],["5023",1557334],["5336",1176631.99],["5166",1021238.13],["5031",978523],["5154",750476.98],["5365",654460],["5032",408914],["5222",399423],["5139",398085.56],["5163",301207.2],["5021",249305],["5137",207657.48],["5499",202367],["6123",185130],["5194",181838.19],["5132",170003.45],["6127",170000],["5168",169774.2],["6130",161413],["5153",108282],["5164",90083.3],["5156",77109.69],["5175",72591],["5199",69788],["5172",68175.28],["5329",60400],["5223",60000],["5151",58873],["5162",58618.52],["5167",53979.26],["6122",45493],["5134",15442],["5178",15313.76],["5161",14879],["5179",14649.96],["5136",13252],["5038",12434],["5362",11925],["5173",11090],["5492",10000],["5019",6744],["5039",4606],["5041",921.11],["5131",490]],"economic_expenditure_total_czk":35026601.25,"economic_financing":[["8115",-8014451.61],["8901",-7050]],"economic_financing_total_czk":-8021501.61,"economic_revenue":[["1211",13775823.51],["1121",7371571.47],["1111",5111944],["2324",3390959.45],["3112",2702188],["1511",1853300.05],["2132",1435842.2],["4229",1279417],["4116",1192921.99],["1113",974715.85],["1345",816812],["1122",654360],["4112",612200],["1112",480570.78],["4122",459000],["1386",268568.96],["2131",142441],["3111",126212],["1361",121080],["1387",105264.7],["3113",45000],["2111",42974],["4111",32500],["1334",18059.7],["1341",17527],["2119",7500],["1356",6004.94],["1381",2168.9],["2141",1032.96],["1335",114.4],["1382",28]],"economic_revenue_total_czk":43048102.86,"purpose_expenditure":[["3639",5994212.67],["6171",3722194.44],["3745",3663948.7],["3113",3148266.32],["2219",2864753.23],["3631",2815810.79],["6112",1993478.69],["3111",1345503.19],["3322",1292589.19],["3723",1086492.39],["3392",876512.28],["3722",732896.12],["3399",669739.3],["6399",654360],["2212",620808],["2321",533569],["5512",464255.16],["3612",371934.76],["3412",368020],["6320",279732],["3419",246309],["2119",209635.63],["3511",187483],["3341",138364.86],["3349",126889],["2223",86515],["4351",83606.24],["1036",78000],["3330",60000],["1019",53000],["6114",42473.65],["2310",36240],["3314",33868.83],["3421",32662],["3721",32046.85],["6310",21475.2],["3749",18120],["1070",15000],["6409",14649.96],["3319",11185.8]],"purpose_expenditure_total_czk":35026601.25}},"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."}}}}