{"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:00240222","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00240222","name":"Obec Hrusice","short_name":"Hrusice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-východ","municipality_code":538248},"amounts":{"revenue_approved":69065337,"revenue_adjusted":71897715.57,"revenue_actual":25959544.1,"expense_approved":56322273,"expense_adjusted":56801548.29,"expense_actual":27021757.56,"tax_revenue":20190262.68,"nontax_revenue":2862421.13,"capital_revenue":22850,"transfer_revenue":2884010.29,"current_expense":21581291.08,"capital_expense":5440466.48,"budget_balance":-1062213.46,"cash_current":6531036.59,"cash_previous":7593250.05},"ratios":{"revenue_execution":0.36106215,"expense_execution":0.4757222,"balance_to_revenue":-0.04091803,"cash_to_expense":0.24169548,"cash_yoy":-0.13988917,"capital_expense_share":0.20133651,"transfer_revenue_share":0.11109634},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00240222/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00240222"},"seo":{"slug":"hrusice","path":"/cz/municipalities/hrusice/"},"population":{"value":951,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":69065337,"expenditure_czk":56322273,"financing_czk":-12743064,"balance_czk":12743064},{"stage":"revised","revenue_czk":71897715.57,"expenditure_czk":56801548.29,"financing_czk":-15096167.28,"balance_czk":15096167.28},{"stage":"actual","revenue_czk":25959544.1,"expenditure_czk":27021757.56,"financing_czk":1062213.46,"balance_czk":-1062213.46}],"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",39500000],["5169",3840000],["6341",2150000],["5171",1921500],["5023",1300000],["5011",950000],["5139",901000],["5362",615530],["5331",500000],["5031",450000],["5192",450000],["5154",381200],["6119",350000],["5168",300000],["5137",277667],["5032",230000],["5222",222500],["6123",203000],["5166",200000],["5163",195000],["5021",171000],["5153",150000],["6129",100000],["6130",100000],["5156",98000],["5223",88000],["5321",85000],["5167",80000],["5175",80000],["5162",73000],["5132",65000],["5329",50000],["5499",45000],["5164",40000],["5229",27000],["5151",23000],["5179",18000],["5136",17000],["5172",16876],["5138",15000],["5161",11000],["5903",10000],["5038",7000],["5194",7000],["5041",5000],["5365",2000],["5173",1000]],"economic_expenditure_total_czk":56322273,"economic_financing":[["8115",-12743064]],"economic_financing_total_czk":-12743064,"economic_revenue":[["4213",45951821],["1211",8163000],["1121",4158000],["1111",2933000],["1511",1550000],["2111",1535550],["1345",1150000],["4222",869000],["1113",530000],["1122",415530],["2132",328000],["1112",249320],["2139",223600],["4112",218300],["2131",198286],["2420",150000],["1348",110000],["1386",70000],["4116",65000],["1387",35000],["4111",35000],["2324",25000],["1361",23500],["1341",23000],["2212",16000],["1342",12430],["2112",8000],["2119",7000],["1335",5000],["1334",3000],["2321",3000],["2141",1000]],"economic_revenue_total_czk":69065337,"purpose_expenditure":[["2310",31051200],["2219",5930000],["6171",3605000],["2321",3200000],["6112",1676000],["3723",1450000],["3631",1340000],["2212",1305000],["3722",1020000],["3639",758000],["3111",695000],["6399",595530],["1037",586000],["3745",527000],["2292",450000],["5512",409876],["3399",387000],["3635",350000],["3612",125667],["3349",102500],["3419",100000],["3726",100000],["6320",100000],["3429",81500],["3341",58000],["4359",50000],["6310",50000],["3632",45000],["2143",40000],["3113",35000],["3421",26500],["3314",16500],["6114",11000],["3319",10000],["3721",10000],["4351",10000],["5213",10000],["3529",5000]],"purpose_expenditure_total_czk":56322273},"revised":{"economic_expenditure":[["6121",30391319.07],["5329",7137800],["5169",4570430.74],["5171",2864211],["6341",2138438],["5023",1300000],["5011",1026000],["5139",771310.4],["5362",605530],["5331",514698.71],["5031",504000],["5154",463896.94],["5137",436034],["5192",429844],["6125",371000],["5222",336000],["5168",322000],["6122",300596],["5336",279275.29],["6119",270000],["5032",244797],["5021",229803],["5153",200363.29],["5163",175000],["5166",154327],["6123",107327],["5156",83500],["5162",81000],["5167",65500],["5321",64273],["5175",60356],["5164",48000],["5499",45000],["5151",41000],["5132",37435],["5194",22623],["5136",19000],["5138",15000],["5179",15000],["5367",12059.85],["5161",11000],["5038",10000],["5903",10000],["5229",7000],["6130",5800],["5365",2000],["5131",1000],["5173",1000]],"economic_expenditure_total_czk":56801548.29,"economic_financing":[["8115",-15096167.28]],"economic_financing_total_czk":-15096167.28,"economic_revenue":[["4213",45951821],["1211",8195736.92],["1121",4341417.42],["1111",2933966.74],["4222",2023562],["1511",1833994.47],["2111",1418500],["1345",1307280],["4116",677359.65],["1113",573765.59],["1122",427140],["2132",328000],["1112",282969.99],["2139",234600],["4112",218300],["2321",203000],["2131",198286],["1386",158169.94],["2420",150000],["1348",110000],["1387",61990.66],["2119",57000],["2322",50000],["4111",35000],["2324",31050],["1341",24900],["1361",21220],["2212",16000],["1342",12430],["2112",8000],["1334",5000],["1335",5000],["1381",1255.19],["2141",1000]],"economic_revenue_total_czk":71897715.57,"purpose_expenditure":[["2310",31051200],["2219",4401982.07],["6171",4019000],["2321",3158438],["6112",1676000],["3723",1545000],["2212",1376500],["3631",1230000],["3745",1189500],["3111",1014837.29],["3722",945000],["3639",904000],["1037",799794.93],["5512",751876],["6399",605530],["2292",425223],["3399",283000],["3635",270000],["3612",225667],["3419",200000],["6320",110000],["3341",103000],["3349",102500],["3429",95000],["4359",50000],["6310",50000],["2143",48000],["3632",45000],["3113",36000],["6114",28000],["3314",16500],["3319",10000],["3721",10000],["4351",10000],["5213",10000],["3529",5000]],"purpose_expenditure_total_czk":56801548.29},"actual":{"economic_expenditure":[["5329",7137800],["5169",4265578.25],["5171",2465502.02],["6121",2250092.26],["6341",2138438],["5023",1145557],["5011",991332],["5362",601775],["5139",517001.87],["5331",514698.71],["5031",463753],["5192",429844],["5154",413693.98],["5137",380913.87],["6125",368458],["5222",335000],["5168",303217.54],["6122",300351.22],["5336",279275.29],["6119",270000],["5021",196228],["5032",192700],["5153",177759],["5163",151468.69],["5166",142273.47],["6123",107327],["5156",73724.71],["5321",64273],["5162",55391.78],["5164",43925],["5175",41029.23],["5151",38222],["5132",35158.16],["5167",35050],["5194",22623],["5499",19000],["5367",12059.85],["5136",10470],["5161",8783.04],["5179",6463.62],["6130",5800],["5229",5000],["5038",4406],["5131",340]],"economic_expenditure_total_czk":27021757.56,"economic_financing":[["8115",1062213.46]],"economic_financing_total_czk":1062213.46,"economic_revenue":[["1211",8107043.08],["1121",4341417.42],["1111",2933966.74],["4222",2023562],["1511",1833994.47],["1345",1307280],["2111",1233360.52],["2139",679253],["4116",623665.29],["1113",573765.59],["1122",427140],["2132",325584],["1112",282969.99],["4112",218300],["2321",204000],["2131",193987],["1386",158169.94],["2119",123232.45],["1348",100000],["1387",61990.66],["2322",43661],["2324",38082.14],["1341",24900],["3113",22850],["1361",21220],["4111",18483],["2212",14500],["2112",5390],["1342",5210],["1334",4984.8],["1335",4954.8],["2141",1371.02],["1381",1255.19]],"economic_revenue_total_czk":25959544.1,"purpose_expenditure":[["2310",7403786.94],["6171",3493640.02],["2321",2151572],["3723",1534840.83],["2219",1474076.28],["6112",1465418.33],["2212",1337106.93],["3745",1040914.85],["3111",998267],["3722",921815.19],["3639",883982.68],["1037",798794.93],["5512",698543.66],["6399",601775],["2292",425223],["3631",380142.77],["3635",270000],["3399",209270.17],["3612",200053.1],["3419",200000],["6320",100997],["3429",95000],["3341",78349.12],["3349",76786.22],["2143",43925],["6310",42763.69],["3113",36000],["6114",18483],["3314",16170],["4359",12059.85],["3319",7000],["3529",5000]],"purpose_expenditure_total_czk":27021757.56}},"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."}}}}