{"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:00287709","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00287709","name":"Obec Rusava","short_name":"Rusava","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Kroměříž","municipality_code":588962},"amounts":{"revenue_approved":20210300,"revenue_adjusted":24971741.69,"revenue_actual":27186866.41,"expense_approved":20809800,"expense_adjusted":28571541.69,"expense_actual":25385634.03,"tax_revenue":16773262.13,"nontax_revenue":3398923.74,"capital_revenue":573646,"transfer_revenue":6441034.54,"current_expense":12084992.96,"capital_expense":13300641.07,"budget_balance":1801232.38,"cash_current":11437787.36,"cash_previous":10704358.98},"ratios":{"revenue_execution":1.08870526,"expense_execution":0.88849367,"balance_to_revenue":0.06625377,"cash_to_expense":0.45056142,"cash_yoy":0.0685168,"capital_expense_share":0.52394362,"transfer_revenue_share":0.23691714},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00287709/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00287709"},"seo":{"slug":"rusava","path":"/cz/municipalities/rusava/"},"population":{"value":584,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":20210300,"expenditure_czk":20809800,"financing_czk":599500,"balance_czk":-599500},{"stage":"revised","revenue_czk":24971741.69,"expenditure_czk":28571541.69,"financing_czk":3599800,"balance_czk":-3599800},{"stage":"actual","revenue_czk":27186866.41,"expenditure_czk":25385634.03,"financing_czk":-1801232.38,"balance_czk":1801232.38}],"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",9083758],["5169",2079000],["5023",1050000],["5011",1020000],["5331",1000000],["5362",770000],["5365",750000],["5021",715000],["5171",595000],["5154",573000],["5031",536000],["5139",353500],["5032",254000],["5141",250000],["6130",200000],["5136",171000],["5156",168000],["5222",165000],["5163",146000],["5137",130000],["5903",100000],["5168",80000],["5499",79000],["5194",75000],["5323",65000],["5175",61000],["5223",60000],["5151",40000],["5167",40000],["5162",36000],["6122",34000],["5179",18042],["5321",18000],["5173",15000],["5138",10000],["5165",10000],["5329",10000],["5364",10000],["5038",9000],["6127",8000],["5161",6500],["5361",6000],["5901",5000],["5132",2000],["5172",1000],["5229",1000],["5319",1000]],"economic_expenditure_total_czk":20809800,"economic_financing":[["8115",1667604],["8124",-1068104]],"economic_financing_total_czk":599500,"economic_revenue":[["1211",5800000],["1121",2800000],["1511",2500000],["4216",2423627.43],["1111",2025000],["2132",856000],["2139",800000],["1345",640000],["1122",600000],["1113",390000],["1342",279000],["2111",257000],["1112",185000],["2324",150000],["4112",136100],["1386",100000],["4116",79572.57],["1387",50000],["3111",50000],["4111",32000],["1341",20000],["2112",10000],["2131",10000],["2141",6000],["1343",5000],["1361",5000],["1344",1000]],"economic_revenue_total_czk":20210300,"purpose_expenditure":[["3429",3400000],["6171",2700000],["2219",2200000],["3119",2000000],["6399",1500000],["6112",1400000],["3722",1000000],["3631",800000],["2310",700000],["2212",600000],["2321",600000],["3639",500000],["3727",500000],["3745",500000],["3419",350000],["6310",260000],["3612",200000],["3315",150000],["3349",150000],["6409",100042],["3314",100000],["3316",100000],["3341",100000],["3392",100000],["3399",100000],["5213",100000],["6320",90000],["2143",80000],["5512",80000],["2292",65000],["3326",51758],["3632",50000],["3721",50000],["3319",45000],["6114",32000],["2115",30000],["2141",10000],["6402",10000],["3113",5000],["5511",1000]],"purpose_expenditure_total_czk":20809800},"revised":{"economic_expenditure":[["6121",14504065.96],["5169",2690895.38],["5171",1278500],["5011",1129864],["5023",1015597.91],["5331",1000000],["5362",855440],["5365",752000],["5336",612934.3],["5021",577491],["5031",577256],["5154",567900],["5139",436962.14],["6130",382190],["5032",269780],["5141",250000],["5222",241000],["5137",236200],["5163",136500],["5136",128100],["5903",100000],["5499",98900],["5168",80500],["5223",72000],["5156",66600],["5323",65000],["6122",61000],["5162",58100],["5175",45881],["5194",31300],["5138",30000],["5492",30000],["5151",29600],["5179",27742],["5167",25000],["5329",23579],["5321",18000],["5165",12400],["5173",10000],["5339",10000],["5364",10000],["5038",9400],["5161",5863],["5901",5000],["5132",1000],["5172",1000],["5229",1000]],"economic_expenditure_total_czk":28571541.69,"economic_financing":[["8115",4667604],["8124",-1067804]],"economic_financing_total_czk":3599800,"economic_revenue":[["1211",5800000],["4216",3423920.73],["1121",2800000],["1511",2500000],["1111",2025000],["4222",1980000],["2132",1291431.96],["2139",1000109.61],["4116",868513.81],["1122",641340],["1345",640000],["1113",390000],["2111",351793.2],["1342",279000],["3111",234190],["1112",185000],["2324",150000],["4112",136100],["1386",100000],["1387",55635.58],["4111",32500],["1335",25206.8],["1341",20000],["2131",15000],["2112",10000],["2141",6000],["1343",5000],["1361",5000],["1344",1000]],"economic_revenue_total_czk":24971741.69,"purpose_expenditure":[["3429",4476118.52],["2219",4200000],["3119",3692934.3],["6171",2850000],["2212",2050000],["6399",1541340],["6112",1366597.91],["3745",1264950],["3722",995000],["3631",850000],["3639",624190],["3727",539000],["3315",500000],["2321",332000],["2310",302000],["3326",270889.96],["6310",260000],["2143",250000],["5512",210000],["3392",200000],["3612",200000],["3399",193500],["3341",166300],["3349",153600],["6409",142621],["3419",135000],["3314",100000],["3412",100000],["5213",100000],["6320",90000],["2292",65000],["3635",60000],["3319",50000],["3632",50000],["3721",50000],["6114",32500],["2115",30000],["2141",30000],["3725",22000],["4350",10000],["6402",10000],["3113",5000],["5511",1000]],"purpose_expenditure_total_czk":28571541.69},"actual":{"economic_expenditure":[["6121",12997419.07],["5169",2326400.26],["5171",1130775.46],["5011",1113231],["5331",1000000],["5023",924986],["5362",675645],["5365",643140],["5336",612934.3],["5021",566102],["5154",547293.3],["5031",535885],["5139",377107.22],["6130",246521],["5222",241000],["5032",213167],["5141",177631.31],["5137",164589.73],["5163",128628],["5136",122712],["5499",98783],["5168",73168.2],["5323",57300],["5162",57246.26],["6122",56701],["5156",53453.67],["5175",31996],["5194",30749],["5492",30000],["5138",26685],["5329",23419],["5179",23290.01],["5151",20992],["5165",12382],["5321",10000],["5339",10000],["5167",5990],["5038",5789],["5223",5000],["5364",4139.24],["5161",2193],["5173",1190]],"economic_expenditure_total_czk":25385634.03,"economic_financing":[["8124",-1067804],["8115",-733428.38]],"economic_financing_total_czk":-1801232.38,"economic_revenue":[["1211",6002500.48],["4216",3423920.73],["1121",3213417.37],["1511",2753148.19],["1111",2200375.49],["4222",1980000],["2132",1444992.84],["2139",1124698.12],["4116",868513.81],["1345",672737.13],["1122",641340],["3111",573646],["2111",427162.83],["1342",425115],["1113",424774.45],["2324",263734.05],["1112",209465.41],["4112",136100],["1386",117079.13],["2131",55338.4],["1387",45885.28],["4111",32500],["2133",31460],["2119",27472],["1335",25772.4],["1341",19800],["2112",17728],["1349",12116],["2142",5863],["1361",5500],["1343",2300],["1344",1000],["1381",935.8],["2141",474.5]],"economic_revenue_total_czk":27186866.41,"purpose_expenditure":[["3429",4425377],["2219",4036838.57],["3119",3651819.3],["6171",2735530.4],["2212",2034592.64],["3745",1253114.85],["6399",1252968],["6112",1202341.63],["3722",976604.4],["3639",482195.6],["3727",457894.49],["3631",326253.91],["3326",270889.96],["5512",202689.77],["2143",196305.5],["6310",186774.31],["3399",184965.78],["3392",164813.04],["3341",159915.73],["3349",147329.54],["2310",115249.45],["3612",107145.04],["3419",100000],["3412",99201],["6320",86530],["3314",79063],["6409",74059.01],["3635",59181],["2292",57300],["3319",50000],["3315",45457],["3721",33611.38],["6114",32490.86],["3632",27595.17],["2141",26685],["2115",15869.64],["3725",11495],["4350",10000],["6402",4139.24],["5511",1000],["2321",347.82]],"purpose_expenditure_total_czk":25385634.03}},"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."}}}}