{"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:00581038","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00581038","name":"OBEC HORNÍ BRUSNICE","short_name":"HORNÍ BRUSNICE","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Trutnov","municipality_code":579238},"amounts":{"revenue_approved":14173000,"revenue_adjusted":17985476.12,"revenue_actual":16609353,"expense_approved":15009000,"expense_adjusted":15846546.57,"expense_actual":8859031.16,"tax_revenue":10946014.04,"nontax_revenue":2671887.64,"capital_revenue":133270,"transfer_revenue":2858181.32,"current_expense":8046527.28,"capital_expense":812503.88,"budget_balance":7750321.84,"cash_current":40006440.74,"cash_previous":31795766.13},"ratios":{"revenue_execution":0.92348698,"expense_execution":0.55905122,"balance_to_revenue":0.46662395,"cash_to_expense":4.51589344,"cash_yoy":0.2582317,"capital_expense_share":0.09171476,"transfer_revenue_share":0.17208264},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00581038/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00581038"},"seo":{"slug":"horni-brusnice","path":"/cz/municipalities/horni-brusnice/"},"population":{"value":452,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":14173000,"expenditure_czk":15009000,"financing_czk":836000,"balance_czk":-836000},{"stage":"revised","revenue_czk":17985476.12,"expenditure_czk":15846546.57,"financing_czk":-2138929.55,"balance_czk":2138929.55},{"stage":"actual","revenue_czk":16609353,"expenditure_czk":8859031.16,"financing_czk":-7750321.84,"balance_czk":7750321.84}],"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":[["5171",3390000],["5169",1709000],["5901",1498254],["5011",1234000],["5023",1100000],["5139",773000],["6123",720746],["5031",550000],["5365",403686],["6121",380000],["5331",350000],["5021",305000],["5154",295000],["5137",275000],["5153",235000],["5032",200000],["6379",200000],["5229",183000],["5362",154000],["5168",150000],["5156",125000],["5499",111000],["6122",95000],["5199",70000],["5212",60000],["5163",57000],["5164",36000],["5492",32000],["5162",30000],["5321",30000],["5175",29000],["5173",28000],["5364",25314],["5138",20000],["5179",20000],["5192",20000],["5194",20000],["5167",16000],["6130",12000],["5038",10000],["5172",10000],["5223",10000],["5026",5000],["5041",5000],["5122",5000],["5132",5000],["5166",5000],["5903",5000],["5161",3000],["5909",2000],["5136",1000],["5222",1000]],"economic_expenditure_total_czk":15009000,"economic_financing":[["8115",836000]],"economic_financing_total_czk":836000,"economic_revenue":[["1211",4600000],["2111",2300600],["1121",2200000],["1111",1700000],["1511",800000],["2132",629500],["1113",350000],["2141",349157.04],["1122",310000],["2324",211000],["1345",160000],["4112",105300],["1112",100000],["1386",65000],["3111",50000],["4111",32000],["1334",30000],["1387",28000],["4116",24254.96],["1342",20000],["1381",20000],["2131",20000],["2139",15000],["2112",12500],["2212",11788],["2322",10400],["1361",10000],["2119",5500],["1335",1000],["1337",1000],["1382",1000]],"economic_revenue_total_czk":14173000,"purpose_expenditure":[["2310",3709000],["6171",1797000],["3639",1491000],["6112",1435000],["1031",1060000],["3111",1000000],["2212",721000],["3612",675000],["6399",504824],["3722",480000],["3745",325000],["3631",310000],["2321",290000],["3319",250000],["3613",200000],["3399",145000],["4351",140000],["2141",60000],["3632",60000],["3739",48862],["3412",41000],["6320",40000],["3113",32000],["6114",32000],["5511",28000],["6402",25314],["3326",20000],["4341",20000],["3419",15000],["6310",11000],["3539",10000],["4359",10000],["4379",10000],["5213",6000],["4350",5000],["6409",2000]],"purpose_expenditure_total_czk":15009000},"revised":{"economic_expenditure":[["5171",4511028.81],["5169",1754492.59],["5011",1316421.77],["5023",1100000],["6123",720746],["5901",613791.19],["5139",573500],["5031",555560.52],["5362",441383.26],["6121",417821.44],["5336",372637.59],["5331",350000],["5137",307513.48],["5021",300500],["5154",295985.1],["5365",253686],["5153",224680],["5032",224104.64],["6379",200000],["5229",183000],["5499",151000],["5168",150000],["5156",125000],["5212",120000],["5163",87000],["6122",86000],["5164",48167.11],["5173",32000],["5492",32000],["5123",31300],["5162",30000],["5321",30000],["5364",25314],["5175",22000],["5194",22000],["5179",20000],["5192",20000],["5167",16000],["6130",12000],["5038",10000],["5223",10000],["5138",8000],["5172",6000],["5026",5000],["5041",5000],["5122",5000],["5166",5000],["5903",5000],["5161",4000],["5132",2913.07],["5909",2000],["5136",1000],["5222",1000]],"economic_expenditure_total_czk":15846546.57,"economic_financing":[["8115",-2138929.55]],"economic_financing_total_czk":-2138929.55,"economic_revenue":[["1211",4708991.74],["1121",2521891.43],["2111",2300600],["4216",1898209.1],["1111",1707520.02],["1511",1018279.09],["2132",835985.5],["4116",535367.18],["1113",350000],["2141",349157.04],["1122",310000],["2324",211500],["4213",187951],["1112",164371.78],["1345",160000],["4122",144400],["4112",105300],["1386",91878.61],["3113",68000],["3111",65270],["1387",36009.63],["4111",32500],["1334",30000],["1342",21000],["1381",20000],["2131",20000],["2322",20000],["2139",15000],["2212",14194],["2112",12500],["2133",12100],["1361",10000],["2119",5500],["1335",1000],["1382",1000]],"economic_revenue_total_czk":17985476.12,"purpose_expenditure":[["2310",3709000],["6171",1781155.48],["3639",1661000],["6112",1440000],["3111",1372637.59],["3612",971679],["1031",880000],["2212",743732.03],["6399",642207.26],["3722",502167.11],["3745",325000],["2321",290000],["3319",239685.1],["3631",230000],["3613",196100],["3399",145000],["4351",140000],["2141",120000],["6320",70000],["3632",69507],["3739",48862],["3412",42000],["6114",32500],["3113",32000],["5511",28000],["6402",25314],["3326",20000],["4341",20000],["3419",15000],["6310",11000],["3539",10000],["4359",10000],["4379",10000],["5213",6000],["4350",5000],["6409",2000]],"purpose_expenditure_total_czk":15846546.57},"actual":{"economic_expenditure":[["5171",2025369.59],["5169",1121197.53],["5011",1039205],["5023",881012],["6123",668970],["5031",438722],["5336",372637.59],["5331",350000],["5365",244162],["5154",199621.95],["5032",172822],["5153",172772.85],["6121",143533.88],["5499",121656.71],["5212",120000],["5021",113529],["5137",106855.5],["5168",96040.48],["5139",76957.95],["5163",73280.4],["5229",70000],["5156",37801],["5162",29844.97],["5173",28468],["5123",25957],["5364",25314],["5321",22600],["5164",21949.76],["5362",-19459],["5492",16800],["5194",15117],["5179",13400],["5167",11064],["5175",9366],["5192",6000],["5038",4476],["5132",956],["5161",590],["5136",440]],"economic_expenditure_total_czk":8859031.16,"economic_financing":[["8115",-7978087.05],["8901",227765.21]],"economic_financing_total_czk":-7750321.84,"economic_revenue":[["1211",4708991.74],["1121",2521891.43],["4216",1898209.1],["1111",1707520.02],["2111",1570313.48],["1511",1018279.09],["2132",767632],["4116",489821.22],["1113",333280.56],["1122",195300],["4213",187951],["2324",181440.86],["1112",164371.78],["1345",151525],["4122",144400],["4112",105300],["2141",97132.3],["1386",91878.61],["3113",68000],["3111",65270],["1387",36009.63],["4111",32500],["2131",17790],["2212",13194],["2133",12100],["2322",9600],["1361",8225],["1342",7440],["2119",2420],["1381",727.98],["1335",573.2],["2112",265]],"economic_revenue_total_czk":16609353,"purpose_expenditure":[["2310",2073812.56],["6171",1190878.29],["6112",1171434.69],["3612",885696.17],["3639",799638.77],["3111",797757.86],["1031",436519.39],["3722",326199.64],["2212",235345.66],["6399",174241],["2141",120000],["3319",96903.35],["3631",69932.56],["3745",67616.94],["6320",65119],["3613",64085.48],["4351",60000],["3739",48862],["3399",41912.16],["6402",25314],["5511",23000],["2321",21221.44],["6114",18785.8],["3113",16800],["3412",9211],["4341",6000],["6310",5743.4],["4379",4000],["3419",3000]],"purpose_expenditure_total_czk":8859031.16}},"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."}}}}