{"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:00302457","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00302457","name":"Obec Bušín","short_name":"Bušín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Šumperk","municipality_code":532894},"amounts":{"revenue_approved":8204618,"revenue_adjusted":10710824.83,"revenue_actual":10945146.97,"expense_approved":10510259.22,"expense_adjusted":11076090.37,"expense_actual":8540377.1,"tax_revenue":9031106.08,"nontax_revenue":748450.8,"capital_revenue":0,"transfer_revenue":1165590.09,"current_expense":6929945.44,"capital_expense":1610431.66,"budget_balance":2404769.87,"cash_current":12489828.88,"cash_previous":10085059.01},"ratios":{"revenue_execution":1.02187713,"expense_execution":0.77106423,"balance_to_revenue":0.21971106,"cash_to_expense":1.46244466,"cash_yoy":0.23844877,"capital_expense_share":0.18856681,"transfer_revenue_share":0.10649378},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00302457/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00302457"},"seo":{"slug":"busin","path":"/cz/municipalities/busin/"},"population":{"value":378,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":8204618,"expenditure_czk":10510259.22,"financing_czk":2305641.22,"balance_czk":-2305641.22},{"stage":"revised","revenue_czk":10710824.83,"expenditure_czk":11076090.37,"financing_czk":365265.54,"balance_czk":-365265.54},{"stage":"actual","revenue_czk":10945146.97,"expenditure_czk":8540377.1,"financing_czk":-2404769.87,"balance_czk":2404769.87}],"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",3352961.14],["5023",1170000],["5169",1073390],["5011",900000],["5331",665000],["5171",478000],["5031",426500],["5154",409500],["5139",361500],["5021",291000],["5032",181000],["5137",168000],["5901",110000],["5178",99677.64],["5163",81500],["5153",74000],["5323",73815],["5365",60230],["5173",45000],["5162",43300],["5903",40000],["5909",39000],["5222",36500],["5168",36000],["6119",35000],["5364",28841.44],["5166",25000],["5156",24000],["5194",21000],["5132",17000],["5136",17000],["5329",17000],["5167",16000],["5175",13700],["5321",13600],["5172",10000],["5223",10000],["5221",8775],["5499",6500],["5019",5000],["5038",5000],["6130",5000],["5179",4274],["5133",3200],["5039",2000],["5161",2000],["5362",2000],["5164",1495],["5131",1000]],"economic_expenditure_total_czk":10510259.22,"economic_financing":[["8117",6500000],["8118",-6500000],["8115",2305641.22]],"economic_financing_total_czk":2305641.22,"economic_revenue":[["1211",3300000],["1121",1900000],["1111",1120000],["1511",390000],["1345",351000],["1113",280000],["2111",226010],["2141",180000],["2132",107418],["4112",90800],["1112",85000],["1122",60230],["1386",32000],["4111",25000],["1381",20000],["1387",16000],["2122",9800],["1341",7860],["1361",3500]],"economic_revenue_total_czk":8204618,"purpose_expenditure":[["3612",2000000],["6112",1477000],["6171",1349360],["3745",935600],["3319",900500],["2212",900000],["3113",706000],["3722",450000],["2310",291389.57],["6409",200389],["3631",144677.64],["2321",140571.57],["3613",130500],["3726",125000],["5512",100300],["3725",100000],["2292",73815],["6399",60230],["3314",52050],["3341",50540],["3326",50000],["5213",50000],["6320",45000],["3635",35000],["6402",28841.44],["3721",25000],["6114",25000],["3632",19000],["3511",15000],["3421",10000],["6310",7000],["3639",6495],["1019",3000],["1037",3000]],"purpose_expenditure_total_czk":10510259.22},"revised":{"economic_expenditure":[["6121",2341599.8],["5169",1418514.55],["5023",1170000],["5011",942408],["5331",645000],["5171",608932.9],["5336",549896.09],["5021",434193],["5031",431623],["5154",387334.76],["5139",367447.5],["5137",273872.2],["5365",185430],["5032",184055],["5166",111390],["5163",100387],["5178",99677.64],["6123",86793],["5323",75785.5],["5153",74000],["5168",48831],["5173",45000],["5162",43881.88],["5903",40000],["5222",36500],["6119",35000],["5909",30812.26],["5194",29590.84],["5364",28841.44],["5321",27200],["5901",24663.3],["5156",23609.92],["5492",20000],["5132",17000],["5329",17000],["5136",16520],["5167",16000],["5175",14480],["5223",10000],["5221",8775],["5499",6500],["5172",5749.79],["5179",5643],["5164",5418],["5019",5000],["5038",5000],["6130",5000],["5123",3883],["5362",3600],["5133",3200],["5039",2000],["5161",2000],["5131",1051]],"economic_expenditure_total_czk":11076090.37,"economic_financing":[["8117",6500000],["8118",-6500000],["8115",365265.54]],"economic_financing_total_czk":365265.54,"economic_revenue":[["1211",3887471.04],["1121",1705439.73],["1111",1342726.81],["4116",549896.09],["1511",482439.57],["4222",439794],["1345",373950],["4213",343417],["2111",319912.37],["2141",286915.45],["1113",268460.37],["1122",185430],["1112",111311.1],["2132",107418],["4112",90900],["1386",76303.25],["4122",52500],["4111",32500],["1387",29835.19],["2321",10000],["1341",7540],["1361",4140],["2119",2000],["1334",292.06],["2131",200],["1335",32.8]],"economic_revenue_total_czk":10710824.83,"purpose_expenditure":[["3113",1863178.16],["6112",1477000],["6171",1380729],["3745",1222393],["3319",872860.66],["3326",510000],["2310",491389.57],["2219",474070],["3722",450000],["2212",418570],["5512",188630],["6399",185430],["3726",165000],["3725",157639],["6409",149795.5],["3613",147439.33],["3631",144677.64],["2321",140571.57],["3314",92050],["2292",75785.5],["6320",63742],["3612",63240],["3341",50540],["5213",50000],["3635",35000],["6114",32500],["6402",28841.44],["3721",28000],["3322",20000],["3900",20000],["3632",19000],["3639",16918],["3511",16100],["3421",10000],["6310",7000],["1019",3000],["1037",3000],["2221",2000]],"purpose_expenditure_total_czk":11076090.37},"actual":{"economic_expenditure":[["6121",1488638.66],["5023",1070546],["5169",997558.93],["5011",916522],["5331",645000],["5336",549896.09],["5031",415349],["5021",370677],["5171",290751.75],["5154",280368.97],["5365",185430],["5032",181152],["5139",175207.84],["5137",162133.93],["5178",99677.64],["5163",89485.13],["6123",86793],["5323",75785.5],["5153",59198.89],["5168",45951.15],["5222",36500],["5162",36456.44],["6119",35000],["5364",28841.44],["5321",27200],["5194",26169.34],["5173",24931],["5492",20000],["5156",17105],["5329",17000],["5136",13977],["5167",10712],["5223",10000],["5175",7958.1],["5179",5643],["5164",5418],["5132",4847.04],["5221",4381],["5499",3948],["5123",3883],["5038",3859],["5909",3812.26],["5019",2642],["5362",1650],["5131",1051],["5039",894],["5161",375]],"economic_expenditure_total_czk":8540377.1,"economic_financing":[["8115",-8904769.87],["8117",6500000]],"economic_financing_total_czk":-2404769.87,"economic_revenue":[["1211",3919296.65],["1121",2097960.51],["1111",1437608.7],["4116",549896.09],["1511",488483.4],["4222",439794],["1345",369450],["2111",328835.37],["2141",310547.43],["1113",277343.95],["1122",185430],["1112",136758.66],["2132",106868],["4112",90900],["1386",76439.26],["4122",52500],["4111",32500],["1387",29957.63],["1341",7300],["1361",4140],["2119",2000],["1381",612.46],["1334",292.06],["2131",200],["1335",32.8]],"economic_revenue_total_czk":10945146.97,"purpose_expenditure":[["3113",1825250.66],["6112",1351829],["6171",1233837.39],["3745",1022032.32],["3319",713062.84],["2219",444870],["3722",352299.83],["2212",240790.29],["6399",185430],["3726",157153.16],["3725",142515.02],["3631",132639.45],["3613",132301.46],["5512",111292.24],["2292",75785.5],["6409",72090.83],["3314",68889.95],["6320",63742],["3635",35000],["6402",28841.44],["3721",27944.81],["3612",26620],["6114",23008.6],["3900",20000],["3639",11770.5],["3322",10350],["3511",6453.5],["6310",6387.13],["3421",4162.4],["1019",3000],["1037",3000],["3341",2811],["3326",2379.78],["3632",2268],["2221",568]],"purpose_expenditure_total_czk":8540377.1}},"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."}}}}