{"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:00250449","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00250449","name":"Město Husinec","short_name":"Husinec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Prachatice","municipality_code":550230},"amounts":{"revenue_approved":37835000,"revenue_adjusted":43513051.5,"revenue_actual":43172954.46,"expense_approved":53470000,"expense_adjusted":64001501.5,"expense_actual":59195383.17,"tax_revenue":32127748.3,"nontax_revenue":8930400.06,"capital_revenue":350249.6,"transfer_revenue":1764556.5,"current_expense":28011717.81,"capital_expense":31183665.36,"budget_balance":-16022428.71,"cash_current":41050927.86,"cash_previous":57573356.57},"ratios":{"revenue_execution":0.99218402,"expense_execution":0.92490616,"balance_to_revenue":-0.3711219,"cash_to_expense":0.69348192,"cash_yoy":-0.28698047,"capital_expense_share":0.52679219,"transfer_revenue_share":0.0408718},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00250449/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00250449"},"seo":{"slug":"husinec-00250449","path":"/cz/municipalities/husinec-00250449/"},"population":{"value":1406,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":37835000,"expenditure_czk":53470000,"financing_czk":15635000,"balance_czk":-15635000},{"stage":"revised","revenue_czk":43513051.5,"expenditure_czk":64001501.5,"financing_czk":20488450,"balance_czk":-20488450},{"stage":"actual","revenue_czk":43172954.46,"expenditure_czk":59195383.17,"financing_czk":16022428.71,"balance_czk":-16022428.71}],"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",23424000],["5169",7551430],["5362",4314000],["5011",4271000],["5331",3236000],["5171",2202300],["5023",1347639],["5031",1292249],["5139",852300],["5152",691900],["5154",628600],["5032",507762],["5903",500000],["5137",432000],["5499",299500],["5163",292673],["5156",260200],["5222",254650],["5021",242500],["5151",168400],["5168",124490],["5175",119050],["5153",78900],["5166",60500],["5162",51500],["5164",49000],["5136",43000],["5194",25000],["5221",25000],["5167",24000],["5161",21110],["5173",18000],["5038",17470],["5132",16500],["5364",10527],["5329",8000],["5494",5000],["5229",2050],["5138",1800]],"economic_expenditure_total_czk":53470000,"economic_financing":[["8115",16135000],["8124",-500000]],"economic_financing_total_czk":15635000,"economic_revenue":[["1211",13300000],["1121",6700000],["1111",4800000],["2111",4578240],["2132",2817081],["1511",1440000],["1113",1100000],["1345",950000],["4112",552000],["1122",500000],["1112",300000],["2119",246370],["2131",193000],["1386",140000],["1387",67000],["1381",60000],["1361",34000],["1341",30000],["1343",18000],["1346",5000],["1342",4000],["2141",309]],"economic_revenue_total_czk":37835000,"purpose_expenditure":[["3612",22360000],["3639",3900000],["6399",3800000],["3113",3536000],["6171",3500000],["1031",3200000],["3722",2700000],["2219",1900000],["6112",1740000],["3319",1595000],["3635",701800],["3631",680000],["5273",500000],["6409",500000],["2321",400000],["3419",400000],["3745",340000],["6320",275000],["3314",270000],["3511",210000],["2212",200000],["2310",200000],["3399",200000],["5512",150000],["3322",125000],["3525",20000],["6310",16673],["3421",15000],["6402",10527],["2341",10000],["3429",5000],["3543",5000],["3632",5000]],"purpose_expenditure_total_czk":53470000},"revised":{"economic_expenditure":[["6121",30609550],["5169",8782755],["5362",4387510],["5011",4235144],["5331",3236000],["5171",2153500],["5023",1364434],["5031",1282552],["5139",993803],["5336",912811.5],["5152",833400],["5154",686950],["5032",507871],["5903",500000],["6122",445000],["5163",419323],["5021",292050],["5499",269500],["5156",263400],["5222",251841],["5151",251650],["5137",197000],["5164",181950],["5168",149990],["6119",147700],["5175",127050],["5166",60500],["5162",57700],["5492",53000],["5136",50700],["5153",49050],["5194",39950],["5167",25700],["5134",25500],["5221",25000],["5173",22526],["5161",21630],["5229",19050],["5038",17634],["5132",16500],["5364",10527],["5179",9000],["5329",8000],["5494",5000],["5138",1800]],"economic_expenditure_total_czk":64001501.5,"economic_financing":[["8115",20988450],["8124",-500000]],"economic_financing_total_czk":20488450,"economic_revenue":[["1211",13943000],["1121",7462000],["1111",5324700],["2111",4837450],["2132",3494081],["1511",1955800],["4116",1145369.5],["1113",986600],["1345",950000],["1122",573510],["2119",550320],["4112",524300],["1112",486500],["3111",350300],["1386",271900],["2131",211500],["1387",106600],["2322",73000],["4122",62387],["1381",60000],["1361",45300],["4111",32500],["1341",30000],["1343",18000],["1346",7600],["1342",4000],["2212",4000],["2112",1150],["1334",540],["2141",409],["1335",135],["1382",100]],"economic_revenue_total_czk":43513051.5,"purpose_expenditure":[["3612",23945500],["2219",6466000],["3113",4448811.5],["3639",3900000],["6399",3800000],["6171",3607000],["3722",3594450],["1031",3528945],["3319",2306000],["6112",1756799],["3631",1092000],["3635",1016800],["3419",800000],["6409",573510],["5273",500000],["3745",406000],["2321",400000],["6320",301500],["3314",296486],["3511",210000],["2212",200000],["2310",200000],["3399",200000],["5512",150000],["3322",125000],["3421",47000],["6114",32500],["2341",28000],["3525",20000],["6310",16673],["6402",10527],["3429",5000],["3543",5000],["3632",5000],["4350",5000],["5522",2000]],"purpose_expenditure_total_czk":64001501.5},"actual":{"economic_expenditure":[["6121",30591076.6],["5169",7743687.59],["5011",4054678],["5331",3236000],["5362",2676315],["5023",1364434],["5171",1350389.24],["5031",1237375],["5336",912811.5],["5152",832916],["5139",827388.39],["5154",671168.87],["5032",487807],["6122",444916],["5163",418219.2],["5499",261395],["5021",255947],["5151",249918],["5222",238658],["5156",221086.39],["5164",153876.82],["5168",149946.48],["6119",147672.76],["5137",109685.05],["5175",108348],["5162",57599.38],["5492",53000],["5136",50602],["5153",41511.8],["5166",40734],["5194",39878],["5134",25353.92],["5221",25000],["5173",22526],["5161",18959],["5229",18315.18],["5038",16935],["5167",14070],["5364",10527],["5179",9000],["5329",5656]],"economic_expenditure_total_czk":59195383.17,"economic_financing":[["8115",16522428.71],["8124",-500000]],"economic_financing_total_czk":16022428.71,"economic_revenue":[["1211",13942880.47],["1121",7461949.01],["1111",5324681.12],["2111",4641873],["2132",3449456],["1511",1955305.07],["4116",1145369.5],["1113",986580.48],["1345",922554],["1122",573510],["2119",549450.23],["4112",524300],["1112",486445.35],["3111",350249.6],["1386",271869.9],["2131",211405],["1387",106554.08],["2322",72766],["4122",62387],["1361",45230],["4111",32500],["1341",26450],["1343",10050],["1346",7600],["2212",4000],["1342",3234],["1381",2188.82],["2112",1105],["1334",531.2],["2141",344.83],["1335",120],["1382",14.8]],"economic_revenue_total_czk":43172954.46,"purpose_expenditure":[["3612",23942573.76],["2219",6407190.19],["3113",4431607.3],["3722",3578970.49],["3639",3519938.18],["6171",3462868.51],["1031",3270471.74],["3319",2243421.4],["6399",2089596],["6112",1756799],["3631",1062925.2],["3419",760827.44],["6409",573510],["3745",404966],["3635",314600],["6320",301446],["3314",295959.43],["3399",192985],["3511",169963.37],["2310",80739.06],["3322",66600],["2321",65328.5],["5512",41312.64],["3421",31990],["6114",30194.58],["2341",28000],["3525",20000],["6310",15634.2],["6402",10527],["2212",7809.18],["3543",5000],["4350",5000],["3429",3000],["5522",2000],["3632",1629]],"purpose_expenditure_total_czk":59195383.17}},"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."}}}}