{"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:00240974","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00240974","name":"Obec Větrušice","short_name":"Větrušice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-východ","municipality_code":538990},"amounts":{"revenue_approved":16835901,"revenue_adjusted":19053455.8,"revenue_actual":18762377.6,"expense_approved":15855100,"expense_adjusted":22297773,"expense_actual":18689424,"tax_revenue":14600299.51,"nontax_revenue":2867077.95,"capital_revenue":0,"transfer_revenue":1295000.14,"current_expense":11322328.8,"capital_expense":7367095.2,"budget_balance":72953.6,"cash_current":25355357.57,"cash_previous":26150728.49},"ratios":{"revenue_execution":0.98472308,"expense_execution":0.83817447,"balance_to_revenue":0.00388829,"cash_to_expense":1.35666875,"cash_yoy":-0.03041487,"capital_expense_share":0.39418525,"transfer_revenue_share":0.06902111},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00240974/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00240974"},"seo":{"slug":"vetrusice","path":"/cz/municipalities/vetrusice/"},"population":{"value":718,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":16835901,"expenditure_czk":15855100,"financing_czk":-980801,"balance_czk":980801},{"stage":"revised","revenue_czk":19053455.8,"expenditure_czk":22297773,"financing_czk":3244317.2,"balance_czk":-3244317.2},{"stage":"actual","revenue_czk":18762377.6,"expenditure_czk":18689424,"financing_czk":-72953.6,"balance_czk":72953.6}],"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",3259243],["5011",2275000],["6121",1920806],["5171",1813400],["5023",1167238],["5154",861076],["6122",650000],["5031",608318],["5321",539000],["5365",450000],["5139",319636],["5323",260000],["5141",216000],["5032",214372],["5021",194500],["5153",182700],["5166",181393],["5162",128712],["5163",115258],["5222",80000],["5156",65000],["5151",55254],["5499",55000],["5137",50000],["5164",31000],["5167",30000],["5168",25000],["5179",25000],["5329",25000],["5175",17000],["5221",10000],["5038",9484],["5136",6000],["5132",5000],["5903",5000],["5362",2000],["5161",1500],["5134",1210]],"economic_expenditure_total_czk":15855100,"economic_financing":[["8124",-1000800],["8115",19999]],"economic_financing_total_czk":-980801,"economic_revenue":[["1211",5315529],["1121",2640000],["2111",2096438],["1111",1860000],["1511",1100000],["4116",1100000],["1345",683338],["1122",450000],["1113",444000],["2324",305000],["2141",161500],["2119",150000],["4112",133896],["1112",100000],["1381",100000],["1386",50000],["1334",40000],["1348",31200],["1341",24000],["1387",20000],["2132",20000],["1361",6000],["2131",5000]],"economic_revenue_total_czk":16835901,"purpose_expenditure":[["6171",2556513],["3631",1809520],["3745",1762811],["4339",1637591],["2321",1526547],["2212",1350000],["6112",1167238],["3723",969596],["3722",545838],["3113",469000],["6399",450000],["3612",300000],["2341",270806],["2292",260000],["6310",231600],["3421",230000],["4351",55000],["3419",45000],["3721",45000],["5512",40000],["3613",28000],["3636",25000],["5311",25000],["2310",15000],["3429",15000],["3319",14500],["5212",5000],["5213",5000],["3341",540]],"purpose_expenditure_total_czk":15855100},"revised":{"economic_expenditure":[["6121",6973706],["5169",3386873],["5011",2275000],["5171",2227672],["6122",1189720],["5023",1167238],["5154",861076],["5031",608318],["5321",545600],["5365",450000],["5139",341232],["5323",260000],["5021",239000],["5141",216000],["5032",214372],["5153",182700],["5166",181393],["5137",150000],["5162",128712],["5163",115258],["5222",95000],["5156",65000],["5179",65000],["6349",60499],["5151",55254],["5499",55000],["5175",31456],["5164",31000],["5167",30000],["5168",25000],["5329",25000],["5221",10000],["5038",9484],["5136",6000],["5132",5000],["5339",5000],["5903",5000],["5161",2000],["5362",2000],["5134",1210]],"economic_expenditure_total_czk":22297773,"economic_financing":[["8115",4245117.2],["8124",-1000800]],"economic_financing_total_czk":3244317.2,"economic_revenue":[["1211",5952329],["1121",3188150],["2111",2247054],["1111",2161996],["1511",1261767],["4116",817564.8],["1345",683338],["1122",450000],["1113",444000],["2324",346094],["4222",310204],["2141",297710],["1112",208000],["2119",150000],["4112",133900],["2321",124600],["1386",50000],["1334",40000],["2132",37671],["4111",33333],["1348",31200],["1381",28297],["1341",24000],["1387",20000],["1361",6000],["2131",5000],["2112",1248]],"economic_revenue_total_czk":19053455.8,"purpose_expenditure":[["6171",7196513],["3631",2162420],["2321",1990819],["3745",1762811],["4339",1637591],["2212",1350000],["6112",1167238],["3723",969596],["3421",719720],["3722",625838],["3113",469000],["6399",450000],["3612",300000],["2341",270806],["2292",260000],["6310",231600],["2310",174000],["3636",65000],["2143",60499],["4351",55000],["3419",45000],["3721",45000],["5212",40000],["5512",40000],["6114",33333],["5311",31600],["3613",28000],["3319",25500],["3399",21719],["3314",20000],["3429",15000],["1014",10000],["4359",10000],["4379",5000],["5213",5000],["2229",2420],["3326",1210],["3341",540]],"purpose_expenditure_total_czk":22297773},"actual":{"economic_expenditure":[["6121",6161804.92],["5169",2739991.04],["5011",1695226],["5171",1097215.66],["5023",1070868],["6122",828290.28],["5021",770231],["5154",739513.63],["5031",473415],["5321",433312],["6130",377000],["5139",348259.43],["5365",346290],["5032",269650],["5166",202627],["5141",183046.74],["5323",139383],["5153",136409.47],["5162",135475.24],["5137",117637],["5163",97501.1],["5222",87000],["5362",-84418],["5179",64080],["5156",56767.33],["5364",51221.34],["5175",26370.42],["5499",26014],["5151",21294],["5329",14652.5],["5167",14529],["5164",14520],["5038",7852],["5221",6600],["5136",5503],["5339",5000],["5133",3160.5],["5161",2733],["5134",1328],["5132",1063],["5019",1004],["5191",3.4]],"economic_expenditure_total_czk":18689424,"economic_financing":[["8117",45000000],["8118",-45000000],["8124",-1000800],["8115",927846.4]],"economic_financing_total_czk":-72953.6,"economic_revenue":[["1211",5952314.47],["1121",3188146.32],["1111",2161901.91],["2111",2151624],["1511",1422835.95],["4116",817563.14],["1345",665770],["1113",421295.05],["2324",381845.63],["1122",346290],["4222",310204],["1112",207789.94],["2141",165608.32],["4112",133900],["2321",126883],["1386",116149.74],["1387",45522.47],["4111",33333],["1348",30000],["2132",29571],["1341",25693],["1361",9650],["2119",6000],["2131",4298],["1343",3750],["1334",2273.04],["2112",1248],["1381",917.62]],"economic_revenue_total_czk":18762377.6,"purpose_expenditure":[["6171",6366838.31],["3631",2162419.27],["2321",1990818.47],["4339",1414535.04],["3745",1382010.72],["6112",1167240],["3723",967963.17],["3421",658203.31],["3722",613898.94],["2212",385783],["3113",361800],["6399",249772],["6310",193790.34],["2310",173340.67],["2292",139383],["2341",126251.4],["3636",64080],["5212",40000],["5512",40000],["6114",33333],["5311",31512],["3319",22116],["3399",21718.98],["3314",19787],["3429",15000],["4351",10833],["1014",10000],["4359",10000],["3613",6596.38],["4379",5000],["2229",2420],["3612",1500],["3326",1210],["3341",270]],"purpose_expenditure_total_czk":18689424}},"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."}}}}