{"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:00233285","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00233285","name":"Obec Hudlice","short_name":"Hudlice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Beroun","municipality_code":531227},"amounts":{"revenue_approved":28074500,"revenue_adjusted":33439024.48,"revenue_actual":39491049.58,"expense_approved":26074500,"expense_adjusted":31619024.48,"expense_actual":25482455.93,"tax_revenue":31955456.16,"nontax_revenue":3821857.94,"capital_revenue":597716,"transfer_revenue":3116019.48,"current_expense":23414217.3,"capital_expense":2068238.63,"budget_balance":14008593.65,"cash_current":40407386.56,"cash_previous":28398223.71},"ratios":{"revenue_execution":1.18098689,"expense_execution":0.80592164,"balance_to_revenue":0.35472832,"cash_to_expense":1.58569436,"cash_yoy":0.4228843,"capital_expense_share":0.08116324,"transfer_revenue_share":0.07890445},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00233285/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00233285"},"seo":{"slug":"hudlice","path":"/cz/municipalities/hudlice/"},"population":{"value":1253,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":28074500,"expenditure_czk":26074500,"financing_czk":-2000000,"balance_czk":2000000},{"stage":"revised","revenue_czk":33439024.48,"expenditure_czk":31619024.48,"financing_czk":-1820000,"balance_czk":1820000},{"stage":"actual","revenue_czk":39491049.58,"expenditure_czk":25482455.93,"financing_czk":-14008593.65,"balance_czk":14008593.65}],"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",7919000],["5331",3447000],["5011",3150000],["5023",2039000],["5171",1837500],["5031",1180000],["6121",1055000],["5154",955000],["5222",830000],["5139",603000],["5032",485000],["5168",307000],["5362",300000],["5021",268000],["5137",250000],["5153",240000],["5499",216000],["5141",160000],["5163",158000],["5156",120000],["6123",90000],["5132",60000],["5138",60000],["5175",55000],["5162",51000],["5179",47000],["5136",43000],["5151",42000],["5329",30000],["5161",25000],["5134",17000],["5038",15000],["5173",7000],["5019",5000],["5903",5000],["5909",3000]],"economic_expenditure_total_czk":26074500,"economic_financing":[["8124",-2000000]],"economic_financing_total_czk":-2000000,"economic_revenue":[["1211",10800000],["1121",5300000],["1111",4000000],["2111",2639000],["1511",1850000],["1345",1280000],["1113",1000000],["2132",424500],["1112",250000],["3111",180000],["1386",100000],["1381",60000],["1387",55000],["1361",45000],["1343",25000],["1341",22000],["2119",21000],["2131",12000],["2112",8000],["2141",3000]],"economic_revenue_total_czk":28074500,"purpose_expenditure":[["3745",4500000],["6171",4000000],["6112",2600000],["2321",2500000],["3111",2080000],["3722",2000000],["3113",1720000],["2219",1055000],["3723",800000],["3639",750000],["3419",660000],["5512",450000],["3631",400000],["3399",300000],["6399",300000],["2212",283500],["3412",250000],["6310",200000],["3322",190000],["1031",100000],["3319",100000],["3421",100000],["3612",100000],["2229",90000],["3314",80000],["6409",80000],["3349",50000],["3729",50000],["3721",45000],["3341",40000],["3543",30000],["5299",30000],["3511",20000],["3632",20000],["3635",20000],["2143",10000],["2333",10000],["4341",10000],["4350",10000],["4357",10000],["5273",10000],["3741",5000],["4351",5000],["5213",5000],["2223",3000],["4379",3000]],"purpose_expenditure_total_czk":26074500},"revised":{"economic_expenditure":[["5169",7985511],["5331",3797000],["5011",3361000],["5171",2709700],["6121",2211000],["5023",2165000],["5137",1626000],["5031",1250100],["5154",1054000],["5222",822100],["5139",757190],["5032",500000],["5362",407000],["5168",385000],["5021",367934],["6125",314919.48],["6122",306000],["5153",240000],["5499",219000],["5365",160650],["5141",160000],["5163",123500],["5156",121000],["6123",90000],["5138",62000],["5175",57576],["5179",54000],["5136",47000],["5151",47000],["5321",42000],["5162",37000],["5132",23000],["5329",23000],["5134",17000],["5161",15544],["5038",15000],["5493",15000],["5173",10300],["5194",7000],["5019",5000],["5903",5000],["5909",3000]],"economic_expenditure_total_czk":31619024.48,"economic_financing":[["8124",-2000000],["8115",180000]],"economic_financing_total_czk":-1820000,"economic_revenue":[["1211",10800000],["1121",5671500],["1111",4500000],["2111",2794000],["1511",2021000],["1345",1280000],["4116",1090873.63],["1113",1000000],["4216",894456.85],["3111",580000],["4112",459700],["2132",424500],["4113",400433],["1112",383000],["1386",225355],["1122",160650],["4213",124212],["1343",115000],["1387",105000],["4122",100000],["1381",60000],["2321",52000],["1361",45000],["2324",40000],["4111",26344],["1341",22000],["2119",21000],["4121",20000],["2131",12000],["2112",8000],["2141",3000]],"economic_revenue_total_czk":33439024.48,"purpose_expenditure":[["3745",4500000],["6171",4422000],["3113",3924519.48],["6112",2800000],["2321",2500000],["3111",2430000],["3722",2000000],["3631",1112700],["2219",1055000],["3639",930000],["3723",899000],["3419",660000],["2212",621500],["5512",612000],["6399",567650],["3421",363000],["3412",338000],["3399",335000],["6310",200000],["3322",190000],["1031",177311],["3612",170000],["3319",128000],["2229",90000],["3314",80000],["6409",80000],["3721",51000],["3349",50000],["3729",50000],["3341",40000],["3543",30000],["5299",30000],["6114",26344],["3511",20000],["3632",20000],["3635",20000],["3312",15000],["2143",10000],["2333",10000],["4341",10000],["4350",10000],["4357",10000],["5273",10000],["3741",5000],["4351",5000],["5213",5000],["2223",3000],["4379",3000]],"purpose_expenditure_total_czk":31619024.48},"actual":{"economic_expenditure":[["5169",4319320.21],["5331",3797000],["5011",3202148],["5023",2163790],["5171",2151980.61],["5137",1506725.19],["6121",1359295.8],["5031",1207940],["5154",971238.01],["5222",760000],["5139",552120.43],["5032",479706],["5362",406107],["5168",378154.87],["5021",341763],["6125",314470.53],["6122",304472.3],["5499",219000],["5153",200810.97],["5365",160650],["5163",109309],["5156",101292],["6123",90000],["5179",53330.87],["5175",53041.8],["5141",43887.6],["5321",42000],["5162",35646.74],["5138",32825],["5136",25385],["5151",16454],["5161",15132],["5493",15000],["5038",13173],["5329",12390],["5132",11108],["5173",8932],["5194",6254],["5134",445],["5909",157]],"economic_expenditure_total_czk":25482455.93,"economic_financing":[["8115",-12009162.85],["8124",-1999430.8]],"economic_financing_total_czk":-14008593.65,"economic_revenue":[["1211",13622591.57],["1121",7298016.8],["1111",4981377.89],["2111",3189710.16],["1511",2462226.16],["1345",1407177],["4116",1090873.63],["1113",964255.05],["4216",894456.85],["3111",597716],["1112",475626.48],["4112",459700],["2132",446152.5],["4113",400433],["1386",265871.04],["1122",160650],["1343",125530],["4213",124212],["1387",104204.03],["4122",100000],["1361",53000],["2321",51748],["2324",49487.19],["2131",33041],["4111",26344],["1341",22741],["2119",20449],["4121",20000],["2112",14730],["2310",14000],["1334",9787.2],["2141",2540.09],["1381",2089.94],["1335",312]],"economic_revenue_total_czk":39491049.58,"purpose_expenditure":[["6171",4307790.97],["3113",3748878.1],["6112",2796636],["3111",2415118.54],["2321",1980988.97],["3745",1937719.02],["3722",1417701.53],["3631",1105870.92],["3723",898512.61],["3419",634884],["2212",616873.5],["6399",566757],["5512",533954.43],["3639",524351.47],["3421",358193.1],["3399",299279.57],["3412",240403.54],["2219",204557.8],["1031",176724.47],["3319",127057],["3612",121769],["6310",79821.6],["6409",65877.87],["3314",56123],["3721",50407.56],["3322",49450],["3349",44709.98],["6114",26344],["3543",23000],["3729",19433.19],["3341",15064.5],["3312",15000],["3511",7251.5],["3741",5000],["3632",4931],["4379",3000],["4351",1534],["2143",1486.19]],"purpose_expenditure_total_czk":25482455.93}},"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."}}}}