{"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:00236861","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00236861","name":"Obec Chorušice","short_name":"Chorušice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mělník","municipality_code":534838},"amounts":{"revenue_approved":16929400,"revenue_adjusted":19658977.35,"revenue_actual":21789509.08,"expense_approved":16929400,"expense_adjusted":19596975.35,"expense_actual":17767134.6,"tax_revenue":17126993.3,"nontax_revenue":2301232.43,"capital_revenue":13000,"transfer_revenue":2348283.35,"current_expense":15116647.53,"capital_expense":2650487.07,"budget_balance":4022374.48,"cash_current":13280988.33,"cash_previous":12258613.85},"ratios":{"revenue_execution":1.10837449,"expense_execution":0.90662637,"balance_to_revenue":0.18460143,"cash_to_expense":0.74750311,"cash_yoy":0.0834005,"capital_expense_share":0.14917921,"transfer_revenue_share":0.10777128},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00236861/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00236861"},"seo":{"slug":"chorusice","path":"/cz/municipalities/chorusice/"},"population":{"value":558,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":16929400,"expenditure_czk":16929400,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":19658977.35,"expenditure_czk":19596975.35,"financing_czk":-62002,"balance_czk":62002},{"stage":"actual","revenue_czk":21789509.08,"expenditure_czk":17767134.6,"financing_czk":-4022374.48,"balance_czk":4022374.48}],"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",3919000],["5011",3032000],["5171",1875000],["5023",1150000],["5031",820000],["5139",815000],["5331",750000],["5154",720000],["6121",550000],["5492",510000],["5365",460000],["5192",400000],["5032",381000],["5156",365000],["5021",310000],["5137",200000],["5163",125400],["5175",95000],["5329",80000],["5166",73000],["5168",65000],["5167",52000],["5151",49000],["5162",46000],["5134",20000],["5155",15000],["5323",11000],["5362",10000],["5173",8000],["5132",7000],["5136",5000],["5161",5000],["5221",3000],["5222",3000]],"economic_expenditure_total_czk":16929400,"economic_revenue":[["1211",5850000],["1511",3000000],["1121",2900000],["1111",1900000],["2111",742000],["1345",710000],["1113",450000],["1122",450000],["2132",385000],["4112",135400],["1112",135000],["1386",67000],["2141",60000],["2131",42000],["1341",25000],["1381",25000],["1334",20000],["1361",13000],["1339",10000],["2324",10000]],"economic_revenue_total_czk":16929400,"purpose_expenditure":[["6171",4500000],["3639",2320000],["3722",1500000],["6112",1500000],["3745",1400000],["3111",815000],["4351",788000],["1039",690000],["3319",457000],["2219",450000],["3612",450000],["6399",450000],["3631",370000],["2341",300000],["1037",200000],["3421",200000],["5512",150000],["2321",100000],["3322",100000],["6409",80000],["3632",20000],["5213",20000],["6310",19400],["3314",19000],["2292",11000],["5212",10000],["5272",10000]],"purpose_expenditure_total_czk":16929400,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",4397810],["5011",3218000],["5171",1917000],["5023",1150000],["5031",855000],["5139",845013],["6122",833000],["5331",750000],["5154",720000],["5137",672000],["6121",650000],["5492",510000],["5365",460000],["5192",400000],["5032",389000],["5156",365000],["5021",340000],["5336",293752.35],["6119",154000],["5163",125400],["5175",95000],["5329",80000],["5166",73000],["5168",65000],["5167",57000],["5151",49000],["5162",46000],["5134",20000],["5155",15000],["5323",11000],["5362",10000],["5173",8000],["5132",7000],["5136",5000],["5161",5000],["5221",3000],["5222",3000]],"economic_expenditure_total_czk":19596975.35,"economic_financing":[["8115",-62002]],"economic_financing_total_czk":-62002,"economic_revenue":[["1211",5850000],["1511",3000000],["1121",2900000],["1111",1900000],["2111",742000],["1345",710000],["4213",673500],["4122",620271],["4116",527612.35],["2226",516694],["1113",450000],["1122",450000],["2132",385000],["4113",326500],["4112",135400],["1112",135000],["1386",67000],["4111",65000],["2141",60000],["2131",42000],["1341",25000],["1381",25000],["1334",20000],["1361",13000],["1339",10000],["2324",10000]],"economic_revenue_total_czk":19658977.35,"purpose_expenditure":[["6171",4568000],["3639",3704000],["3745",1615000],["3722",1500000],["6112",1500000],["3111",1108752.35],["4351",858000],["1039",690000],["3319",457000],["3612",455000],["2219",450000],["2341",450000],["6399",450000],["3631",370000],["5512",320000],["3725",246823],["1037",200000],["3421",200000],["2321",100000],["3322",100000],["6409",80000],["6114",65000],["3632",20000],["5213",20000],["6310",19400],["3314",19000],["2292",11000],["5212",10000],["5272",10000]],"purpose_expenditure_total_czk":19596975.35},"actual":{"economic_expenditure":[["5169",2959188.02],["5011",2926987],["6122",1901581.59],["5171",1014809.08],["5137",996376.56],["5023",972034],["5031",887122],["5331",750000],["5492",677970],["5139",637859.3],["6121",584829.48],["5192",580400],["5154",545195.26],["5365",370150],["5032",347170],["5336",293752.35],["5156",246546.4],["5163",210193.03],["5021",190233],["6119",153670],["5329",143395],["5166",53140.75],["5189",50000],["5151",48305],["5162",38809.8],["5175",38082],["5167",26170.4],["5155",25140],["5494",19555],["5134",14196.8],["5168",14003.68],["5222",11656],["6349",10406],["5323",7742],["5136",5240],["5161",3906],["5221",3000],["5362",2090],["5019",1569],["5135",1200],["5173",1038],["5132",1000],["5213",891.1],["5039",531]],"economic_expenditure_total_czk":17767134.6,"economic_financing":[["8118",-3000000],["8115",-1022374.48]],"economic_financing_total_czk":-4022374.48,"economic_revenue":[["1211",5864187.11],["1511",4001875.11],["1121",3140859.13],["1111",2184917.2],["2111",885016.8],["1345",731970],["4213",673500],["4122",619071],["4116",528812.35],["2226",516694],["2132",466056],["1113",415053.71],["1122",359310],["4113",326500],["1112",204709.45],["2141",166632.63],["4112",135400],["2321",120043],["1386",114427.44],["4111",65000],["2329",50000],["2131",45310],["1387",44847.38],["2324",38855],["1339",30000],["1341",18870],["3113",13000],["2119",12600],["1361",10950],["1334",4112.2],["1381",904.57],["2112",25]],"economic_revenue_total_czk":21789509.08,"purpose_expenditure":[["6171",4499716.95],["3639",3694387.98],["3745",1590151.41],["3722",1262789.65],["6112",1244291],["3111",1043752.35],["4351",855949.11],["1039",635215.42],["3612",453830],["3319",413663.64],["2219",404515],["6399",359310],["3631",313377.21],["2341",287496],["5512",268356.73],["1037",181016],["3725",119883.43],["6114",65000],["6409",38930],["3314",12576],["6310",10701.2],["2292",7742],["3632",4483.52]],"purpose_expenditure_total_czk":17767134.6}},"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."}}}}