{"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:00635413","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00635413","name":"Obec Budišovice","short_name":"Budišovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Moravskoslezský kraj","district_name":"Opava","municipality_code":568261},"amounts":{"revenue_approved":13265000,"revenue_adjusted":17050000,"revenue_actual":16989634.04,"expense_approved":13265000,"expense_adjusted":34550000,"expense_actual":10691405.16,"tax_revenue":15550743.79,"nontax_revenue":1220190.25,"capital_revenue":0,"transfer_revenue":218700,"current_expense":7798266.03,"capital_expense":2893139.13,"budget_balance":6298228.88,"cash_current":23802443.09,"cash_previous":17504214.21},"ratios":{"revenue_execution":0.99645947,"expense_execution":0.30944733,"balance_to_revenue":0.3707101,"cash_to_expense":2.22631569,"cash_yoy":0.35981215,"capital_expense_share":0.2706042,"transfer_revenue_share":0.01287256},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00635413/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00635413"},"seo":{"slug":"budisovice","path":"/cz/municipalities/budisovice/"},"population":{"value":808,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":13265000,"expenditure_czk":13265000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":17050000,"expenditure_czk":34550000,"financing_czk":17500000,"balance_czk":-17500000},{"stage":"actual","revenue_czk":16989634.04,"expenditure_czk":10691405.16,"financing_czk":-6298228.88,"balance_czk":6298228.88}],"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",2593000],["5169",2042000],["5901",1481000],["5171",1266000],["5023",995000],["5011",900000],["5154",555000],["5031",500000],["5139",447000],["5153",430000],["5137",270000],["5032",220000],["5321",166000],["5021",157000],["6371",150000],["6122",140000],["5151",134000],["5323",134000],["6322",120000],["5194",62000],["5168",60000],["5222",60000],["5162",59000],["5164",50000],["5362",41000],["5163",38000],["5364",26200],["5229",25800],["5156",24000],["5136",21000],["5499",15000],["5166",14000],["5175",14000],["5167",12000],["5339",11000],["5161",9000],["5038",8000],["5132",5000],["5134",4000],["6342",4000],["5133",2000]],"economic_expenditure_total_czk":13265000,"economic_revenue":[["1211",5300000],["1121",2600000],["1111",1800000],["2132",635000],["1511",630000],["1345",548000],["1113",440000],["2324",427000],["2111",224000],["4112",186200],["1112",116000],["1381",90000],["1386",60000],["2131",45000],["1122",36000],["1387",30000],["1341",22000],["1334",20000],["1361",20000],["2321",12000],["2119",10000],["1335",6000],["1342",3000],["2112",2000],["2141",2000],["1343",800]],"economic_revenue_total_czk":13265000,"purpose_expenditure":[["3639",2620000],["6171",1819000],["2321",1494000],["6112",1355000],["2310",1133000],["3722",1100000],["2212",955000],["3613",502000],["3111",395000],["3631",321000],["2292",250000],["3399",235000],["5512",205000],["3745",138000],["3419",120000],["3635",100000],["3721",100000],["3900",60000],["1032",50000],["3349",40000],["6399",36000],["3314",35000],["3341",30000],["3392",30000],["6402",26200],["6320",23000],["3319",20000],["4359",15000],["6310",15000],["3113",11000],["3632",8000],["3421",6000],["6409",5800],["3141",5000],["3713",4000],["3633",2000],["5212",1000]],"purpose_expenditure_total_czk":13265000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",22570000],["5169",2337500],["5171",1644000],["5901",1481000],["5023",1108000],["5011",1052000],["5154",528000],["5031",521000],["5139",429000],["6122",373500],["5153",366000],["5137",241000],["5032",205000],["5321",166000],["5151",161000],["5021",158000],["6371",150000],["5323",134000],["6322",120000],["5166",119000],["5362",88000],["5499",75000],["5222",70000],["5194",62000],["5168",61000],["5162",60000],["6130",41000],["5163",39000],["5364",26200],["5229",25800],["5175",25000],["5156",24000],["5136",19000],["5167",15000],["5161",11000],["5339",11000],["5038",8000],["5134",8000],["5123",6000],["5132",5000],["6342",4000],["5133",2000]],"economic_expenditure_total_czk":34550000,"economic_financing":[["8115",17500000]],"economic_financing_total_czk":17500000,"economic_revenue":[["1211",6939000],["1121",3720000],["1111",2520000],["1511",780000],["2132",668000],["1345",553000],["1113",492000],["2324",351000],["1112",243000],["4112",186200],["2111",162000],["1386",136000],["1122",79000],["1387",53500],["2131",45000],["4111",32500],["1341",24000],["2226",15000],["2321",12000],["1361",11000],["2119",10000],["1334",4000],["1342",3000],["2133",3000],["1381",2000],["2112",2000],["2141",2000],["1335",1000],["1343",800]],"economic_revenue_total_czk":17050000,"purpose_expenditure":[["2310",20207000],["3639",3521000],["6171",2097000],["2321",1613000],["6112",1468000],["3722",1104000],["2212",955000],["3631",720000],["3613",501000],["3111",395000],["2292",250000],["3399",212000],["5512",205000],["3635",200000],["3721",160000],["3341",126000],["3419",120000],["3141",79500],["6399",79000],["4359",75000],["3745",65000],["3900",60000],["1032",50000],["3314",41000],["3349",37000],["6114",32500],["3392",32000],["3421",30000],["6402",26200],["6320",24000],["6310",15000],["3113",11000],["3632",9000],["3723",9000],["3319",8000],["6409",5800],["3713",4000],["3633",2000],["5212",1000]],"purpose_expenditure_total_czk":34550000},"actual":{"economic_expenditure":[["6121",2270126.86],["5169",1729332.59],["5023",1107395],["5171",1099801.65],["5011",1051506],["5031",469817],["5154",398876.47],["6122",370912.27],["5139",244441.84],["5153",198851.23],["5032",194250],["5321",165685],["5151",147564],["5021",137098],["5323",123028],["6322",120000],["6371",90000],["5166",84111.71],["5362",82340],["5137",76010.22],["5222",70000],["5499",60747],["5194",59573.06],["5162",55158.35],["5168",52369.4],["6130",40100],["5163",38251.4],["5364",26127],["5229",24855.56],["5175",23329],["5156",20108.15],["5167",14396],["5136",10155],["5038",7896],["5134",7808],["5339",6000],["5161",5570.4],["5123",5203],["6342",2000],["5132",610]],"economic_expenditure_total_czk":10691405.16,"economic_financing":[["8115",-6298228.88]],"economic_financing_total_czk":-6298228.88,"economic_revenue":[["1211",6938577],["1121",3719082.39],["1111",2519846.32],["1511",779070.99],["2132",660623.29],["1345",552650],["1113",491222.1],["2324",323809.5],["1112",242346.83],["4112",186200],["2111",156766.74],["1386",135478.14],["1122",78540],["1387",53100.27],["2131",44438],["4111",32500],["1341",23342],["2226",14708],["1361",10650],["2321",10300],["2119",7000],["1334",3116.7],["1342",2580],["2141",1544.72],["1381",1052.25],["2133",1000],["1335",88.8]],"economic_revenue_total_czk":16989634.04,"purpose_expenditure":[["3639",2416519.08],["6171",2037544.41],["6112",1416221],["3722",1103073.57],["2212",740728.88],["3631",588539.24],["3111",322910.85],["2321",251608.4],["2292",238713],["3613",204386.81],["2310",174784.31],["3721",152822.96],["5512",134243],["3341",124342.62],["3419",120000],["3399",113444.46],["6399",78540],["3141",73785.8],["4359",60747],["3900",60000],["3314",38750],["3745",30940.27],["3421",28157],["3392",27759.8],["6402",26127],["6320",23394],["6114",22341],["3349",21999.34],["6310",14857.4],["1032",12800],["3723",8470],["3113",6000],["3319",6000],["6409",4855.56],["3632",2982],["3713",2000],["3633",1016.4]],"purpose_expenditure_total_czk":10691405.16}},"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."}}}}