{"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:00299898","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00299898","name":"Město Budišov nad Budišovkou","short_name":"Budišov nad Budišovkou","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Moravskoslezský kraj","district_name":"Opava","municipality_code":506460},"amounts":{"revenue_approved":117412548,"revenue_adjusted":132311550.92,"revenue_actual":110770870.23,"expense_approved":115055397,"expense_adjusted":130806291.26,"expense_actual":113893254.44,"tax_revenue":74028359.59,"nontax_revenue":14495983.9,"capital_revenue":1934688,"transfer_revenue":20311838.74,"current_expense":87111760.06,"capital_expense":26781494.38,"budget_balance":-3122384.21,"cash_current":4561284.7,"cash_previous":5367073.07},"ratios":{"revenue_execution":0.83719728,"expense_execution":0.87070166,"balance_to_revenue":-0.02818777,"cash_to_expense":0.04004877,"cash_yoy":-0.15013553,"capital_expense_share":0.23514557,"transfer_revenue_share":0.18336805},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00299898/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00299898"},"seo":{"slug":"budisov-nad-budisovkou","path":"/cz/municipalities/budisov-nad-budisovkou/"},"population":{"value":2804,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":117412548,"expenditure_czk":115055397,"financing_czk":-2357151,"balance_czk":2357151},{"stage":"revised","revenue_czk":132311550.92,"expenditure_czk":130806291.26,"financing_czk":-1505259.66,"balance_czk":1505259.66},{"stage":"actual","revenue_czk":110770870.23,"expenditure_czk":113893254.44,"financing_czk":3122384.21,"balance_czk":-3122384.21}],"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",25959920],["5331",24309798],["6123",10500000],["5011",9611240],["5171",6015000],["5169",5389300],["5613",4811550],["5152",3521900],["5031",2806170],["5141",2423000],["5023",1954250],["5213",1700000],["5154",1595000],["5365",1500000],["5021",1443400],["5151",1196220],["5032",1033859],["6351",1016000],["5909",933030],["5139",683260],["5336",586690],["5362",522500],["6122",510000],["5222",500000],["5163",480000],["5323",410000],["6119",350000],["6371",350000],["5229",315000],["5137",260000],["5499",257300],["5156",230000],["5162",222200],["5167",175000],["5164",166000],["5179",150000],["5178",134100],["5161",100000],["5903",100000],["5194",98000],["5166",85000],["5132",80000],["5339",74750],["5175",55000],["5038",50000],["5123",50000],["5168",40000],["5134",37000],["5329",36000],["5192",35000],["6342",30000],["5199",25000],["5172",20000],["5492",20000],["6130",20000],["5133",16000],["5136",16000],["5019",15000],["5173",15000],["5364",6460],["5039",6000],["5131",3500]],"economic_expenditure_total_czk":115055397,"economic_financing":[["8124",-2357151]],"economic_financing_total_czk":-2357151,"economic_revenue":[["1211",32490000],["1121",16500000],["1111",12320000],["2132",9640700],["3129",8413000],["4216",4900000],["4222",4837160],["1511",4620000],["4213",3850000],["4116",3759015],["1345",2507600],["1113",2320000],["4112",1823300],["1122",1500000],["1381",1090000],["2324",1080000],["3111",1053000],["3119",1000500],["1112",930000],["2111",710000],["2122",584000],["2131",438000],["2133",270000],["1361",200000],["4122",99000],["1341",89000],["2119",85000],["1342",80000],["2321",60000],["4121",48000],["2139",45000],["1343",18000],["2212",18000],["2112",12713],["2141",10000],["2222",7560],["1356",2000],["1334",1000],["1335",1000]],"economic_revenue_total_czk":117412548,"purpose_expenditure":[["2169",18271920],["3639",14643038],["6171",12657200],["5512",12099000],["2212",8692000],["3233",7115189],["3612",6402000],["1031",4811550],["3113",4085863],["3613",3465200],["3412",3311000],["5311",3184120],["5399",2667584],["6112",2570455],["3111",2136000],["6399",1983500],["3631",1474000],["3299",1080860],["3722",1045000],["6409",960750],["3745",665000],["2292",410000],["3632",340000],["2321",200000],["4351",165000],["3322",100000],["5213",100000],["3399",96500],["4359",96500],["2310",80000],["6310",58000],["3699",31708],["3713",30000],["1014",10000],["3729",10000],["6402",6460]],"purpose_expenditure_total_czk":115055397},"revised":{"economic_expenditure":[["5331",24432445.86],["6121",23283670],["6123",12724000],["5171",12591817],["5011",9439846],["5169",5271830.27],["5613",4811550],["5336",4521210.2],["5152",3652670],["5031",2865178],["5213",2550000],["5141",2454997.34],["5365",2070180],["5023",1954250],["5021",1801266],["5154",1726870.28],["5151",1421700],["5362",1408176.35],["6351",1147022.95],["5032",1055885],["5163",813509.45],["5139",752811.7],["6122",696091.11],["6130",543460],["5222",478000],["5651",443384.23],["5323",410000],["5137",406115.88],["6119",378000],["6371",365000],["5909",361279],["5229",347000],["6422",286000],["5162",260020],["5499",257300],["6322",257000],["5167",256362],["5223",200000],["5164",186000],["5156",185100],["5492",179895],["5179",150000],["5123",142134],["5178",134100],["5194",130694.86],["5175",102804],["5903",100000],["5221",92000],["5166",87000],["5339",84750],["5364",82300],["5161",61760],["5901",57091.78],["5038",50000],["5132",45267],["5329",35490],["5134",35000],["5192",33735],["6342",30000],["5199",25000],["5168",20000],["5019",15000],["5136",12626],["5173",7058],["5133",7000],["5039",6000],["5191",5000],["5172",4826],["5131",2500],["5321",261]],"economic_expenditure_total_czk":130806291.26,"economic_financing":[["8124",-2471498.16],["8115",805800],["8123",160438.5]],"economic_financing_total_czk":-1505259.66,"economic_revenue":[["1211",32364200],["1121",16500000],["1111",12320000],["2132",9772720],["4216",7373027.31],["4116",7192462.11],["4222",6717160],["4213",6370000],["3129",6183249.87],["1511",4620000],["3111",2879000],["4122",2524900.5],["1345",2507600],["1113",2320000],["1122",2070180],["4112",1823300],["2324",1742225],["1112",1108000],["3119",1000500],["2122",784600],["2111",735460],["1386",619070],["2131",594720],["2329",366180],["2133",282100],["2229",257875],["1387",242650],["1361",200000],["4111",182250.13],["2321",90000],["1341",89000],["2119",85000],["1342",80000],["2212",65300],["2451",65000],["4121",48000],["2139",45000],["1343",40000],["1381",14058],["2112",12713],["1334",11000],["2141",10000],["1356",2000],["1335",1000],["1382",50]],"economic_revenue_total_czk":132311550.92,"purpose_expenditure":[["6171",17904301.93],["3639",16506183.45],["5512",15504428],["3113",9236759.74],["2169",9192440],["3612",8910710],["2212",8634000],["3233",8369364],["1031",4811550],["3412",4639585.61],["5311",3553590.34],["6399",3444356.35],["3111",2969269],["3613",2797820],["5399",2667584],["6112",2576639],["6409",1872841.78],["3745",1564490],["3631",1474000],["3299",1080860],["3722",974070],["2292",410000],["3632",340000],["6114",181166.06],["4351",165000],["2321",160000],["6310",155874],["2310",120000],["3399",112300],["3322",100000],["5213",100000],["4359",98100],["6402",82300],["3713",45000],["3699",31708],["1014",10000],["3729",10000]],"purpose_expenditure_total_czk":130806291.26},"actual":{"economic_expenditure":[["5331",24431518.86],["6121",22029281.95],["5171",12038293.48],["5011",9220908],["5169",5062080.51],["5336",4521208.2],["5613",4400000],["5152",3652663.94],["5031",2737045],["5213",2550000],["6123",2223273.61],["5365",2070180],["5023",1945658],["5021",1575554],["5141",1511567.75],["5154",1480045.9],["5151",1404804.64],["5362",1327298.19],["6351",1141402.95],["5032",1009478],["6122",666090.87],["5139",657797.23],["5163",596948.67],["5651",443384.23],["5222",421000],["5323",409531.5],["5909",348704],["5229",347000],["5137",337888.37],["6119",298000],["5162",252074.87],["5167",250525.61],["6130",249445],["5499",243197],["5223",200000],["5164",179216.25],["5492",169900],["6371",154000],["5156",140234.55],["5178",134092.2],["5194",127694.31],["5123",115995.38],["5179",106812.88],["5221",92000],["5175",87513.97],["5339",84750],["5364",82296.87],["5166",82000],["5161",44334],["5038",38158],["5192",33694.53],["5132",31909.83],["5329",29290.84],["5199",21523.5],["6342",20000],["5134",17465],["5136",11626],["5019",8281.4],["5173",7058],["5168",5847.6],["5191",5000],["5172",4826],["5039",2801],["5131",821],["5321",261]],"economic_expenditure_total_czk":113893254.44,"economic_financing":[["8905",3787313.72],["8124",-2471491.16],["8901",1000773.28],["8115",805788.37]],"economic_financing_total_czk":3122384.21,"economic_revenue":[["1211",31745186.71],["1121",16991061.59],["1111",11810717.81],["2132",9567167.31],["4116",6422188.86],["1511",4490070.25],["4213",3604026.59],["4222",3234145.35],["4122",2524900.5],["4216",2473027.31],["1345",2375924],["1113",2246324.74],["1122",2070180],["3111",1934688],["4112",1823300],["2324",1739621.07],["1112",1107619.72],["2122",784592],["2111",698162.66],["1386",619069.15],["2131",594715.28],["2329",355176.11],["2133",279219.79],["2229",253511.59],["1387",242624.49],["4111",182250.13],["1361",104360],["1341",86223],["1342",83910],["2212",65200],["2451",65000],["4121",48000],["1343",39780],["2321",30000],["2139",29805.99],["2119",25553.99],["1334",8169.3],["2112",8152],["1381",4972.6],["1356",1500],["1335",655.6],["2141",106.11],["1382",10.63]],"economic_revenue_total_czk":110770870.23,"purpose_expenditure":[["6171",17214227.05],["3639",16492666.32],["3612",8798536.94],["3113",8738692.06],["2169",8586476.17],["3233",8351002.19],["2212",8047396.5],["1031",4400000],["5512",4344754.71],["3412",4339439.52],["5311",3387021.24],["6399",3372653.19],["3111",2969269],["3613",2759482.5],["6112",2568047],["5399",2501882.14],["3631",1275770.13],["3745",1159610.13],["6409",1116363.72],["3299",1076419.5],["3722",965852.99],["2292",409531.5],["6114",181166.06],["4351",165000],["6310",155865.96],["3399",92898.52],["4359",92107],["6402",82296.87],["2310",81550],["2321",50000],["3632",36994.53],["3713",35000],["3699",30781],["3322",9000],["1014",5500]],"purpose_expenditure_total_czk":113893254.44}},"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."}}}}