{"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:00578266","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00578266","name":"OBEC BUDČEVES","short_name":"BUDČEVES","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Jičín","municipality_code":548952},"amounts":{"revenue_approved":5720800,"revenue_adjusted":7996593,"revenue_actual":7636814.37,"expense_approved":5429500,"expense_adjusted":9021300,"expense_actual":7432645.27,"tax_revenue":4819973.46,"nontax_revenue":1158197.91,"capital_revenue":106600,"transfer_revenue":1552043,"current_expense":4954526.77,"capital_expense":2478118.5,"budget_balance":204169.1,"cash_current":1669773.56,"cash_previous":1465604.46},"ratios":{"revenue_execution":0.95500851,"expense_execution":0.82389958,"balance_to_revenue":0.02673485,"cash_to_expense":0.22465401,"cash_yoy":0.1393071,"capital_expense_share":0.33341003,"transfer_revenue_share":0.20323173},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00578266/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00578266"},"seo":{"slug":"budceves","path":"/cz/municipalities/budceves/"},"population":{"value":163,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5720800,"expenditure_czk":5429500,"financing_czk":-291300,"balance_czk":291300},{"stage":"revised","revenue_czk":7996593,"expenditure_czk":9021300,"financing_czk":1024707,"balance_czk":-1024707},{"stage":"actual","revenue_czk":7636814.37,"expenditure_czk":7432645.27,"financing_czk":-204169.1,"balance_czk":204169.1}],"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":[["5169",1855500],["5171",617000],["5021",580000],["5023",525000],["5154",470000],["5365",380500],["6121",346500],["5139",168000],["5137",97500],["5032",50000],["5364",39600],["5222",35000],["5156",30000],["5162",26000],["5138",25000],["5168",25000],["5175",25000],["5163",23000],["5212",20000],["5339",20000],["5229",10000],["5903",10000],["5194",8000],["5492",8000],["5041",5000],["5179",5000],["5811",5000],["5151",4000],["6130",3500],["5321",3000],["5329",3000],["5042",1000],["5136",1000],["5161",1000],["5167",1000],["5362",1000],["5363",1000],["5038",400]],"economic_expenditure_total_czk":5429500,"economic_financing":[["8115",-291300]],"economic_financing_total_czk":-291300,"economic_revenue":[["1211",1200000],["1511",950000],["2111",903500],["1121",604700],["1122",570000],["1111",545000],["2131",274000],["1345",150000],["1113",135000],["2132",93000],["4112",71800],["2324",50000],["1112",38000],["2112",30000],["3111",30000],["1386",20000],["1381",15000],["2119",11000],["1349",10000],["1387",9500],["2310",7000],["2322",1500],["2222",1000],["2211",500],["1361",300]],"economic_revenue_total_czk":5720800,"purpose_expenditure":[["2310",890000],["1032",625000],["3722",575500],["6112",575000],["6171",558000],["3745",494400],["3399",361000],["6399",345500],["2321",265000],["3631",186000],["3612",101000],["2219",100000],["3613",84000],["1012",62000],["6402",39600],["3429",35000],["3739",35000],["2212",20000],["2329",20000],["2510",20000],["3419",10000],["5213",10000],["3725",6500],["3632",5000],["6310",4000],["3639",2000]],"purpose_expenditure_total_czk":5429500},"revised":{"economic_expenditure":[["6121",2566500],["5169",2211500],["5171",920000],["5021",696000],["5154",540000],["5023",537000],["5139",308900],["5137",297500],["5365",295500],["6123",120000],["5168",65500],["5339",60000],["5032",50000],["5162",46000],["5364",39600],["5222",35000],["5156",30000],["5175",26500],["5138",25000],["5163",25000],["5331",24000],["5212",20000],["5229",10000],["5903",10000],["5194",8000],["5329",8000],["5492",8000],["6130",6500],["5041",5000],["5179",5000],["5811",5000],["5151",4000],["5321",3000],["5909",2900],["5042",1000],["5136",1000],["5161",1000],["5167",1000],["5362",1000],["5363",1000],["5038",400]],"economic_expenditure_total_czk":9021300,"economic_financing":[["8115",1024707]],"economic_financing_total_czk":1024707,"economic_revenue":[["1211",1683000],["1511",970000],["2111",907500],["1121",902700],["4216",851997.34],["1111",697000],["4222",400000],["2131",274000],["1122",270000],["1345",150000],["1113",135000],["3111",130000],["4116",101539.81],["4113",94205.85],["2324",92648],["4112",71800],["2132",63000],["1112",59000],["1386",38500],["4111",32500],["1387",17500],["1381",15000],["2119",12000],["1349",10000],["2310",7000],["2112",5000],["2328",3402],["2322",1500],["2211",500],["1361",300]],"economic_revenue_total_czk":7996593,"purpose_expenditure":[["3722",2040500],["2321",1283000],["6171",1067400],["2310",890000],["3745",811400],["1032",635000],["6112",587000],["3399",361000],["3612",311000],["6399",260500],["3631",186000],["3613",140000],["2219",120000],["1012",88000],["6402",39600],["3429",35000],["3739",35000],["3113",24000],["6114",21500],["2212",20000],["2510",20000],["3419",10000],["5213",10000],["3725",6500],["2329",5000],["3632",5000],["6310",4000],["6409",2900],["3639",2000]],"purpose_expenditure_total_czk":9021300},"actual":{"economic_expenditure":[["6121",2360169.5],["5169",1955220.93],["5021",567040],["5171",539896.17],["5023",535000],["5154",446769],["5365",294014],["5139",230481.46],["6123",117949],["5168",60984],["5137",59941.3],["5032",48060],["5162",41432.13],["5364",39501],["5222",25000],["5339",24000],["5163",22623.6],["5156",20641],["5175",10369],["5194",7500],["5492",7500],["5329",7404.9],["5179",4971],["5151",4150],["5909",1492.28],["5038",400],["5161",135]],"economic_expenditure_total_czk":7432645.27,"economic_financing":[["8115",-204169.1]],"economic_financing_total_czk":-204169.1,"economic_revenue":[["1211",1682461.95],["1511",969337.48],["1121",901888.93],["4216",851997.34],["2111",749844],["1111",696168.1],["4222",400000],["2131",261473],["1122",259560],["1113",119115.22],["3111",106600],["4116",101539.81],["4113",94205.85],["2324",90379.5],["1345",86490],["4112",71800],["1112",58768.3],["2132",51100],["1386",32852.03],["4111",32500],["1387",12876.87],["2328",3401.41],["2119",2000],["1381",254.58],["1361",200]],"economic_revenue_total_czk":7636814.37,"purpose_expenditure":[["3722",1821558.72],["2321",1266000],["6171",880657.71],["3745",655883.03],["2310",611910.43],["6112",583060],["1032",450967.62],["3399",311471.3],["6399",259560],["3612",217981.63],["3631",85472],["2219",78370],["3613",73506],["6402",39501],["3739",34454],["3429",25000],["6114",15701],["1012",10259.95],["3725",6050],["6310",3788.6],["6409",1492.28]],"purpose_expenditure_total_czk":7432645.27}},"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."}}}}