{"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:00556009","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00556009","name":"Obec Bynovec","short_name":"Bynovec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Děčín","municipality_code":544647},"amounts":{"revenue_approved":7977000,"revenue_adjusted":8571960,"revenue_actual":8567779.47,"expense_approved":7977000,"expense_adjusted":7092390,"expense_actual":6945917.07,"tax_revenue":7239631.47,"nontax_revenue":789572,"capital_revenue":0,"transfer_revenue":538576,"current_expense":6677981.24,"capital_expense":267935.83,"budget_balance":1621862.4,"cash_current":9108513.38,"cash_previous":7486650.98},"ratios":{"revenue_execution":0.9995123,"expense_execution":0.97934787,"balance_to_revenue":0.18929787,"cash_to_expense":1.31134784,"cash_yoy":0.2166339,"capital_expense_share":0.03857458,"transfer_revenue_share":0.06286063},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00556009/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00556009"},"seo":{"slug":"bynovec","path":"/cz/municipalities/bynovec/"},"population":{"value":349,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":7977000,"expenditure_czk":7977000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":8571960,"expenditure_czk":7092390,"financing_czk":-1479570,"balance_czk":1479570},{"stage":"actual","revenue_czk":8567779.47,"expenditure_czk":6945917.07,"financing_czk":-1621862.4,"balance_czk":1621862.4}],"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":[["5171",2267000],["5169",1200000],["5011",1130000],["5023",886000],["6121",400000],["5139",323000],["5154",280000],["5031",260000],["5032",175000],["5155",135000],["5137",130000],["5903",100000],["5164",96000],["5168",80000],["5156",75000],["5021",70000],["5222",49000],["5163",43900],["5364",36100],["5175",33000],["5132",30000],["5151",30000],["5194",30000],["5167",24000],["5162",20000],["5166",20000],["5136",15000],["5173",10000],["5038",7000],["5329",6000],["5321",5000],["5362",5000],["5041",2000],["5153",1000],["5161",1000],["5229",1000],["5365",1000]],"economic_expenditure_total_czk":7977000,"economic_revenue":[["1211",3200000],["1121",1700000],["1111",1200000],["1511",410000],["1113",250000],["1345",200000],["2132",172000],["2111",165000],["2324",150000],["1112",100000],["4116",90000],["4112",84000],["1342",80000],["4121",55000],["1381",36000],["1386",30000],["2131",22000],["1387",15000],["1341",10000],["1361",3000],["1334",2000],["2119",2000],["2133",1000]],"economic_revenue_total_czk":7977000,"purpose_expenditure":[["3639",2420000],["6171",1114000],["6112",976000],["2212",620000],["3631",550000],["3613",431000],["3723",300000],["3722",270000],["2341",250000],["5512",210000],["3412",205000],["3399",137000],["3721",100000],["5213",100000],["3745",70000],["3419",45000],["6320",40900],["6402",36100],["3612",28000],["1031",20000],["1032",20000],["1036",20000],["3111",10000],["6310",3000],["3632",1000]],"purpose_expenditure_total_czk":7977000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",1248850],["5011",1106030],["5171",1095000],["5023",884410],["5139",534780],["5031",274500],["5137",270000],["5154",214900],["5032",177000],["5155",141100],["5365",116870],["6121",107600],["5021",107000],["5903",100000],["5164",96000],["5163",62470],["5168",61500],["6123",53000],["5156",52380],["6122",51410],["6341",50000],["5364",36100],["5175",35800],["5151",34500],["5132",31100],["5222",29000],["5194",26700],["5321",25000],["5162",18300],["6130",9000],["5167",8000],["5339",7000],["5329",6200],["5362",5600],["5038",5000],["5166",3000],["5019",2830],["5161",1500],["5173",1000],["5229",1000],["5039",960]],"economic_expenditure_total_czk":7092390,"economic_financing":[["8115",-1479570]],"economic_financing_total_czk":-1479570,"economic_revenue":[["1211",3120000],["1121",1670000],["1111",1204000],["1511",431200],["2111",396030],["4222",230360],["1113",221000],["1345",203050],["2132",166680],["1122",114870],["2324",109980],["1112",109000],["4112",81900],["4116",79430],["4121",77400],["1342",75200],["2322",67200],["1386",61400],["4122",37000],["4111",32500],["1387",24000],["2131",23250],["2321",15000],["2119",12000],["1341",8150],["1361",850],["1381",500],["1382",10]],"economic_revenue_total_czk":8571960,"purpose_expenditure":[["3639",1642330],["6171",1002900],["6112",961210],["2212",622000],["3631",621500],["5512",383980],["3723",325000],["3722",259000],["1032",234000],["3412",180000],["3399",130300],["6399",114870],["2341",100000],["5213",100000],["3721",91000],["6320",55900],["3326",50000],["1036",43600],["3613",42000],["6402",36100],["6114",32500],["3419",25000],["3612",19000],["3745",7200],["3111",7000],["3632",3000],["6310",3000]],"purpose_expenditure_total_czk":7092390},"actual":{"economic_expenditure":[["5169",1242507.72],["5011",1103692],["5171",1089187.11],["5023",884401],["5139",526002.31],["5031",273724],["5137",269884.34],["5154",212351.29],["5032",176066],["5155",140826.15],["5365",115870],["6121",106000],["5021",101188],["5164",96000],["5163",61902.6],["5168",61373.86],["5156",52242],["6123",52030],["6122",51404.83],["6341",50000],["5364",36018],["5175",33955],["5151",32998],["5132",31062.57],["5222",28054],["5194",26695.3],["5321",25000],["5162",18240.49],["6130",8501],["5167",7623],["5339",7000],["5329",5843],["5362",5600],["5038",4697],["5166",3000],["5019",2824],["5039",955],["5161",683],["5229",514.5]],"economic_expenditure_total_czk":6945917.07,"economic_financing":[["8115",-1621862.4]],"economic_financing_total_czk":-1621862.4,"economic_revenue":[["1211",3119476.26],["1121",1669093.3],["1111",1203209.49],["1511",431140.3],["2111",395602],["4222",230360],["1113",220712.66],["1345",203050],["2132",166615],["1122",114870],["2324",109905],["1112",108815.23],["4112",81900],["4116",79430],["4121",77386],["1342",75120],["2322",67200],["1386",60808.79],["4122",37000],["4111",32500],["1387",23834.56],["2131",23250],["2321",15000],["2119",12000],["1341",8150],["1361",850],["1381",492.23],["1382",8.65]],"economic_revenue_total_czk":8567779.47,"purpose_expenditure":[["3639",1633942.29],["6171",995520.14],["6112",961133],["2212",619968.42],["3631",619274.85],["5512",383808.44],["3723",324699.11],["3722",257874.95],["1032",233132.63],["3412",177265.23],["3399",129812],["6399",114870],["2341",98400],["3721",90888.41],["6320",55468],["3326",50000],["1036",43560],["3613",40500],["6402",36018],["3419",24376],["3612",18974],["6114",17834],["3111",7000],["3745",6484],["6310",2871.6],["3632",2242]],"purpose_expenditure_total_czk":6945917.07}},"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."}}}}