{"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:00635677","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00635677","name":"Obec Hlušovice","short_name":"Hlušovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Olomouc","municipality_code":552020},"amounts":{"revenue_approved":26115655,"revenue_adjusted":29609635.88,"revenue_actual":28525759.79,"expense_approved":48515651,"expense_adjusted":52009631.88,"expense_actual":18025040.62,"tax_revenue":21839100.09,"nontax_revenue":5123689.7,"capital_revenue":18500,"transfer_revenue":1544470,"current_expense":16307755.22,"capital_expense":1717285.4,"budget_balance":10500719.17,"cash_current":25316581.85,"cash_previous":16745866.68},"ratios":{"revenue_execution":0.96339448,"expense_execution":0.3465712,"balance_to_revenue":0.36811357,"cash_to_expense":1.40452287,"cash_yoy":0.51181078,"capital_expense_share":0.09527221,"transfer_revenue_share":0.05414299},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00635677/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00635677"},"seo":{"slug":"hlusovice","path":"/cz/municipalities/hlusovice/"},"population":{"value":1097,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":26115655,"expenditure_czk":48515651,"financing_czk":22399996,"balance_czk":-22399996},{"stage":"revised","revenue_czk":29609635.88,"expenditure_czk":52009631.88,"financing_czk":22399996,"balance_czk":-22399996},{"stage":"actual","revenue_czk":28525759.79,"expenditure_czk":18025040.62,"financing_czk":-10500719.17,"balance_czk":10500719.17}],"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":[["5901",17118762.4],["6121",7175000],["5169",6756000],["5171",3940000],["5011",1800000],["5023",1500000],["5154",1043000],["5331",900000],["6122",700000],["5031",682500],["5021",665000],["5137",627000],["5139",601500],["5151",550000],["5365",505000],["6123",400000],["5032",351000],["5178",350000],["5362",260000],["5323",217808.6],["5329",205000],["5141",195000],["5153",180000],["5163",180000],["5168",156000],["5194",150000],["5166",120000],["5221",96000],["5903",95000],["5156",90000],["5136",85000],["5321",85000],["5167",80000],["5162",70000],["5213",70000],["5222",70000],["5041",60000],["5175",60000],["6349",50000],["5192",40000],["5223",35000],["5138",30000],["5173",30000],["5229",20000],["5492",20000],["5164",17000],["5019",15000],["5132",15000],["5161",11000],["5038",10000],["5133",10000],["5172",10000],["5189",5000],["5123",3000],["6322",2580],["5364",2000],["5134",500]],"economic_expenditure_total_czk":48515651,"economic_financing":[["8115",24400000],["8124",-2000004]],"economic_financing_total_czk":22399996,"economic_revenue":[["1211",9500000],["1121",4700000],["1111",3300000],["2111",2737000],["1511",1000000],["1345",800000],["2324",785245],["1113",650000],["2141",500000],["2133",377000],["1122",300000],["1112",270000],["4112",257400],["4116",251310],["2132",231000],["2131",125000],["1386",110000],["1387",60000],["1381",40000],["4111",35000],["1341",34000],["2112",20700],["1334",20000],["1361",10000],["2119",2000]],"economic_revenue_total_czk":26115655,"purpose_expenditure":[["6409",17109762.4],["6171",5670000],["2219",3810000],["2321",2945500],["3745",2393000],["6112",2070000],["3111",1962000],["3631",1900000],["3412",1640000],["3722",1175000],["3319",1170000],["3632",1052000],["3725",959000],["2310",811000],["6399",750000],["2212",434000],["3723",400000],["1032",300000],["3314",264000],["6310",220000],["5213",218000],["2294",217808.6],["3326",216200],["2341",165000],["5512",100000],["3329",83800],["2141",70000],["3633",70000],["6320",70000],["3721",40000],["3421",35000],["3429",35000],["4356",35000],["6114",35000],["3613",23000],["3341",21000],["4351",20000],["3525",16000],["3543",5000],["3900",2580],["6402",2000]],"purpose_expenditure_total_czk":48515651},"revised":{"economic_expenditure":[["5901",18646695.04],["6121",7029780.65],["5169",6771734],["5171",4070048.46],["5011",1800000],["5023",1687135],["6122",1218622.35],["5154",1006400],["5331",900000],["5021",776379],["5031",708118],["5137",685987.14],["5139",627477.07],["5151",550000],["5365",495000],["6123",443059.86],["5178",432000],["5032",359710],["5336",314564],["5221",281000],["5362",273381],["6130",255500],["5323",217808.6],["5141",195000],["5153",180300],["5163",180000],["5329",171500],["5168",156000],["5194",155603],["5162",145007],["5166",120000],["5903",95000],["5156",90000],["5222",85000],["5223",85000],["5321",85000],["5136",80000],["6119",78650],["5366",77705.71],["5213",70000],["5041",60000],["6349",50000],["5175",49000],["5138",45000],["5192",40000],["5167",20000],["5229",20000],["5492",20000],["5164",17000],["5132",15000],["5161",11000],["5133",10600],["5038",10000],["5172",10000],["5173",10000],["5364",5786],["5019",5000],["5189",5000],["5123",3000],["6322",2580],["5134",500]],"economic_expenditure_total_czk":52009631.88,"economic_financing":[["8115",24330000],["8124",-2000004],["8901",70000]],"economic_financing_total_czk":22399996,"economic_revenue":[["1211",9677561.97],["1121",5184480.34],["1111",3554194.82],["2111",3207060.93],["2324",1074615.03],["1511",1015282.49],["1345",800000],["1113",685008.79],["2132",576923],["4116",565874],["2141",500000],["4213",464580],["1112",407884.27],["2133",377000],["1122",300000],["4222",261000],["4112",257400],["1386",188874.05],["2131",125040],["2226",76096],["1387",74026.19],["1381",40000],["2212",39121],["4111",35532],["1341",35341],["2112",21200],["1334",20000],["3113",18500],["1361",10000],["1342",9620],["2329",5000],["2119",2420]],"economic_revenue_total_czk":29609635.88,"purpose_expenditure":[["6409",18646495.04],["6171",6198900],["2219",3822584],["2321",2945500],["3745",2583525.53],["3111",2276564],["6112",2184323],["3412",2116703],["3631",1900000],["3722",1190000],["3319",1170000],["3632",1052000],["3725",964000],["2310",856000],["6399",753381],["2212",434000],["3723",400000],["1032",300000],["3314",285019],["6310",220000],["5213",218600],["2294",217808.6],["3326",166200],["2341",165000],["5512",100000],["3329",83800],["6402",83491.71],["3113",75000],["2141",70000],["3633",70000],["6320",70000],["3421",54500],["3341",51000],["3330",50000],["3721",40000],["4356",35000],["6114",35000],["3613",23000],["3639",20007],["3543",20000],["4351",20000],["3726",18150],["3429",15500],["3525",6000],["3900",2580]],"purpose_expenditure_total_czk":52009631.88},"actual":{"economic_expenditure":[["5169",4249170.91],["5011",1716280],["5023",1687135],["5171",1229112.58],["5331",900000],["6122",882122.35],["5031",689230],["5021",653694],["5154",531774.66],["5151",472248.9],["5137",428820.86],["6123",421599],["5139",421171.21],["5178",377575.74],["5336",314564],["5032",310646],["5221",278936],["5365",277940],["6130",255500],["5323",217808.6],["5362",217356],["5162",130427.38],["5163",129666.33],["5166",116160],["5153",109529.2],["5141",94991.62],["5223",85000],["6121",79414.05],["6119",78650],["5366",77705.71],["5222",74500],["5168",73734.74],["5321",73163],["5194",67569.28],["5156",66190],["5136",52976],["5329",39323.9],["5138",33111.65],["5175",23878],["5229",20000],["5192",14643],["5132",12791],["5133",7806],["5038",6965],["5364",5786],["5189",5000],["5492",5000],["5161",2840],["5164",2420],["5041",2162.95],["5173",950]],"economic_expenditure_total_czk":18025040.62,"economic_financing":[["8115",-8570715.17],["8124",-2000004],["8901",70000]],"economic_financing_total_czk":-10500719.17,"economic_revenue":[["1211",9677561.97],["1121",5184480.34],["1111",3554194.82],["2111",3201986.93],["1511",1015282.49],["2324",939134.34],["1345",793347],["1113",685008.79],["4116",525958],["2132",519173],["4213",464580],["1112",337884.27],["1122",275940],["4222",261000],["4112",257400],["2141",198749.35],["1386",188874.05],["2131",125040],["2226",76096],["1387",74026.19],["2212",39120.08],["4111",35532],["1341",34575],["3113",18500],["2112",16970],["1342",9620],["1361",6820],["2329",5000],["2119",2420],["1381",1485.17]],"economic_revenue_total_czk":28525759.79,"purpose_expenditure":[["6171",5474140.06],["6112",2167602],["3745",1849771.15],["2321",1796151.79],["3111",1229208],["3722",862707.06],["3319",636997.14],["2310",618439.03],["3412",609643.4],["3631",493431.02],["6399",493296],["3725",304766.66],["2294",217808.6],["3314",216155.98],["3723",209512.5],["6310",112222.95],["5512",87645],["6402",83491.71],["3113",74536],["6320",62035],["3421",54500],["3330",50000],["3341",48104.93],["2219",44001.9],["2341",39961.44],["4356",35000],["6114",32002],["3721",25688.3],["3639",20007],["3543",20000],["4351",20000],["3726",18150],["3613",7212],["3525",5000],["5213",3432],["2212",2420]],"purpose_expenditure_total_czk":18025040.62}},"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."}}}}