{"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:00240231","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00240231","name":"OBEC HUSINEC","short_name":"HUSINEC","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-východ","municipality_code":538256},"amounts":{"revenue_approved":36063000,"revenue_adjusted":46250243,"revenue_actual":46444127.19,"expense_approved":65313000,"expense_adjusted":73601693,"expense_actual":72370296.82,"tax_revenue":38398457.68,"nontax_revenue":3198708.5,"capital_revenue":2065120,"transfer_revenue":2781841.01,"current_expense":31930194.48,"capital_expense":40440102.34,"budget_balance":-25926169.63,"cash_current":8526398.73,"cash_previous":15983760.67},"ratios":{"revenue_execution":1.00419207,"expense_execution":0.98326946,"balance_to_revenue":-0.55822278,"cash_to_expense":0.11781627,"cash_yoy":-0.46655866,"capital_expense_share":0.5587942,"transfer_revenue_share":0.05989651},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00240231/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00240231"},"seo":{"slug":"husinec","path":"/cz/municipalities/husinec/"},"population":{"value":1575,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":36063000,"expenditure_czk":65313000,"financing_czk":29250000,"balance_czk":-29250000},{"stage":"revised","revenue_czk":46250243,"expenditure_czk":73601693,"financing_czk":27351450,"balance_czk":-27351450},{"stage":"actual","revenue_czk":46444127.19,"expenditure_czk":72370296.82,"financing_czk":25926169.63,"balance_czk":-25926169.63}],"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",33600000],["5169",6305000],["5331",5709000],["5011",4900000],["5023",2600000],["5171",2015000],["5031",1673000],["5154",917000],["5032",685000],["5139",654000],["5323",600000],["5221",483000],["5021",474000],["5137",450000],["5321",425000],["5156",420000],["5365",420000],["5192",320000],["5166",310000],["5141",250000],["5163",233000],["5042",181400],["5164",150000],["5499",150000],["5901",137000],["5162",120000],["5492",120000],["5132",106000],["5041",100000],["5167",100000],["5903",100000],["5153",80000],["5194",70000],["5175",61000],["5179",60000],["5199",50000],["5493",46000],["5168",40000],["5222",40000],["6122",35000],["5136",30000],["5151",25000],["5038",24000],["5329",20000],["5161",12000],["5173",10800],["5133",1800]],"economic_expenditure_total_czk":65313000,"economic_financing":[["8115",29250000]],"economic_financing_total_czk":29250000,"economic_revenue":[["1211",14000000],["1121",6650000],["1111",4660000],["1511",4200000],["1345",1550000],["2111",1182000],["1113",1000000],["1122",400000],["4112",360000],["2324",350000],["1112",300000],["2132",295000],["1356",230000],["3121",200000],["2131",130000],["1386",120000],["1381",92000],["2141",70000],["1387",60000],["1341",46000],["2119",40000],["4121",40000],["1361",30000],["4111",30000],["1343",25000],["1701",3000]],"economic_revenue_total_czk":36063000,"purpose_expenditure":[["3113",37769000],["3745",5803000],["6171",5545800],["6112",3330000],["3722",3000000],["2321",1736000],["2219",1000000],["3631",900000],["3639",820000],["3412",650000],["5311",623000],["2292",600000],["5512",600000],["3399",450000],["6399",400000],["3612",310000],["6310",280000],["3429",270000],["4351",260000],["6320",200000],["3419",149000],["3349",135000],["5213",100000],["3314",87900],["3421",85000],["3721",80000],["3319",70000],["6114",39300],["4199",20000]],"purpose_expenditure_total_czk":65313000},"revised":{"economic_expenditure":[["6121",40012000],["5169",7390000],["5331",5727900],["5011",5063000],["5023",2511000],["5171",2196000],["5031",1700000],["5336",787588],["5154",765600],["5032",705000],["5221",605500],["6130",583900],["5139",497700],["5365",437150],["5321",410000],["5323",400000],["5192",363400],["5021",309300],["5137",303000],["5166",300000],["5163",250000],["5156",246000],["5042",183600],["5141",180000],["5499",175000],["5179",156000],["5901",155000],["5164",150000],["5162",120000],["5492",114000],["5194",100000],["5167",97000],["5153",82000],["5493",74500],["5175",61500],["5199",48000],["5222",42000],["5123",40000],["5168",40000],["5132",36000],["5909",34155],["5136",30000],["5151",27000],["5038",24000],["5041",20000],["5329",20000],["5161",14100],["5173",7000],["5363",5000],["5133",1800]],"economic_expenditure_total_czk":73601693,"economic_financing":[["8123",20000000],["8115",7351450]],"economic_financing_total_czk":27351450,"economic_revenue":[["1211",14660000],["1121",7860000],["1111",6200000],["1511",5050000],["2111",1626000],["4222",1500000],["1345",1462000],["3121",1270000],["1113",1000000],["4116",840717],["3111",744620],["1356",680000],["2324",567966],["1112",500000],["1122",402150],["4112",368900],["2132",325000],["1386",283600],["2321",270000],["2141",151500],["2131",130000],["1387",109000],["3113",50500],["1341",47700],["4121",40000],["1361",30000],["4111",30000],["1343",17500],["2322",16100],["2119",8000],["1701",3000],["1335",2690],["1381",2000],["1334",1100],["1342",200]],"economic_revenue_total_czk":46250243,"purpose_expenditure":[["3113",42014588],["3745",5869000],["6171",5650800],["3631",4090000],["3722",3590000],["6112",3182000],["3639",1655900],["2321",1566000],["2219",1150000],["5512",573000],["5311",524000],["3399",480000],["6399",402150],["2292",400000],["3612",374155],["3429",312000],["3419",268400],["4351",260000],["6310",215000],["6320",212000],["3349",187000],["3412",185500],["3421",120500],["3319",92500],["3314",87900],["3721",80000],["6114",39300],["4199",20000]],"purpose_expenditure_total_czk":73601693},"actual":{"economic_expenditure":[["6121",39856442.34],["5169",7314582.88],["5331",5727872],["5011",4948994],["5023",2510646],["5171",2071741.19],["5031",1651570],["5336",787588.01],["5154",756598.39],["5032",667705],["6130",583660],["5221",564489],["5139",441840.03],["5365",430350],["5323",392894],["5321",389650],["5192",360977.07],["5021",277445],["5166",259890.18],["5163",246969.41],["5156",244246.24],["5137",215828.2],["5042",181724.45],["5141",178053.56],["5179",155666.97],["5499",154200],["5164",150000],["5492",110394.5],["5162",99633.09],["5194",99296.8],["5167",92030.8],["5153",81201],["5493",54576],["5175",48616.23],["5199",46080],["5222",42000],["5123",36222],["5909",34155],["5132",26054.59],["5038",20198],["5136",20077],["5329",15850],["5161",7936],["5363",4500],["5151",4074.52],["5173",3393],["5041",1306.37],["5133",1078]],"economic_expenditure_total_czk":72370296.82,"economic_financing":[["8123",18455199.69],["8117",14000000],["8115",-6542638.06],["8901",13608]],"economic_financing_total_czk":25926169.63,"economic_revenue":[["1211",14662942.01],["1121",7860392],["1111",6216661.62],["1511",5055632.98],["2111",1679903.04],["4222",1500000],["1345",1462635],["3121",1270000],["1113",1038121.84],["4116",840513.01],["3111",744620],["1356",680283.45],["2324",567996.4],["1112",512188.85],["1122",402150],["2132",375300],["4112",368900],["1386",286331.43],["2321",269980],["2141",158372.06],["2131",123000],["1387",112227.71],["3113",50500],["1341",48913],["4121",40000],["1361",34079],["4111",32428],["1343",17517],["2322",16103],["2119",8054],["1335",2692.36],["1381",2216.88],["1701",2100],["1334",1192.55],["1342",180]],"economic_revenue_total_czk":46444127.19,"purpose_expenditure":[["3113",41995949.04],["3745",5770620.28],["6171",5215206.55],["3631",4076787.8],["3722",3586441.89],["6112",3170522],["3639",1532360.01],["2321",1402918.82],["2219",1046777.92],["5512",547187.53],["5311",502267],["3399",475686.35],["6399",402150],["2292",392894],["3612",318072],["3429",295223.83],["3419",266351.02],["4351",222489],["6320",211667],["6310",211035.97],["3349",186867],["3412",180016.1],["3421",116576],["3314",75970],["3319",71457],["3721",61921.76],["6114",34880.95]],"purpose_expenditure_total_czk":72370296.82}},"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."}}}}