{"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:00233315","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00233315","name":"Obec Chaloupky","short_name":"Chaloupky","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Beroun","municipality_code":531251},"amounts":{"revenue_approved":10434700,"revenue_adjusted":12146800,"revenue_actual":11846796.96,"expense_approved":16243700,"expense_adjusted":17955800,"expense_actual":11521119.23,"tax_revenue":10548014.53,"nontax_revenue":318525.59,"capital_revenue":3476,"transfer_revenue":976780.84,"current_expense":9800481.25,"capital_expense":1720637.98,"budget_balance":325677.73,"cash_current":8152079.71,"cash_previous":8016421.98},"ratios":{"revenue_execution":0.97530189,"expense_execution":0.64163776,"balance_to_revenue":0.02749078,"cash_to_expense":0.70757706,"cash_yoy":0.01692248,"capital_expense_share":0.14934643,"transfer_revenue_share":0.08245105},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00233315/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00233315"},"seo":{"slug":"chaloupky","path":"/cz/municipalities/chaloupky/"},"population":{"value":530,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":10434700,"expenditure_czk":16243700,"financing_czk":5809000,"balance_czk":-5809000},{"stage":"revised","revenue_czk":12146800,"expenditure_czk":17955800,"financing_czk":5809000,"balance_czk":-5809000},{"stage":"actual","revenue_czk":11846796.96,"expenditure_czk":11521119.23,"financing_czk":-325677.73,"balance_czk":325677.73}],"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",2653700],["5171",2480000],["6121",2400000],["5169",2179000],["5011",1527000],["5023",1200000],["6123",1000000],["5031",553000],["5154",390000],["5139",324000],["5021",317000],["5032",235000],["5229",185000],["5153",130000],["5156",130000],["5329",90000],["5499",90000],["5163",65000],["5134",55000],["5362",30000],["5151",28000],["5162",28000],["5136",27000],["5167",20000],["5175",20000],["5492",20000],["5494",20000],["5141",10000],["5194",10000],["5321",10000],["5038",7000],["5019",5000],["5166",5000]],"economic_expenditure_total_czk":16243700,"economic_financing":[["8115",6000000],["8124",-191000]],"economic_financing_total_czk":5809000,"economic_revenue":[["1211",4500000],["1121",2300000],["1111",1500000],["1345",750000],["1511",380000],["1113",300000],["4112",149200],["2111",131000],["1112",100000],["2132",92000],["1386",50000],["1122",30000],["1381",30000],["1387",30000],["2142",27000],["1341",17000],["2133",9000],["1334",7000],["1335",7000],["4121",7000],["2329",5500],["1343",5000],["2131",4000],["1361",3000],["2141",1000]],"economic_revenue_total_czk":10434700,"purpose_expenditure":[["6409",2773700],["2219",2500000],["5512",1800000],["3631",1500000],["3745",1500000],["6112",1500000],["6171",1500000],["3722",900000],["3725",700000],["2141",600000],["2142",200000],["2212",100000],["2333",100000],["3412",100000],["3399",60000],["2321",50000],["4351",40000],["3421",30000],["3429",30000],["3632",30000],["3721",30000],["6320",30000],["6399",30000],["3314",25000],["6310",25000],["3341",20000],["3419",20000],["3319",15000],["3543",10000],["3639",10000],["5213",10000],["3741",5000]],"purpose_expenditure_total_czk":16243700},"revised":{"economic_expenditure":[["5169",2848000],["6121",2400000],["5171",2047000],["5901",2045800],["5011",1527000],["5023",1200000],["5139",1078000],["6123",1050000],["5031",563000],["5021",538000],["5154",425000],["5032",250000],["5137",216000],["5156",212000],["5229",210000],["6122",172000],["5163",140000],["5499",140000],["5153",130000],["5329",90000],["5175",77000],["5166",75000],["5167",72000],["6119",65000],["5134",60000],["5363",50000],["5362",44000],["5162",40000],["5151",35000],["5194",30000],["5136",27000],["5492",20000],["5494",20000],["5321",16000],["5019",15000],["5141",10000],["5038",7000],["5161",6000],["5039",5000]],"economic_expenditure_total_czk":17955800,"economic_financing":[["8115",6000000],["8124",-191000]],"economic_financing_total_czk":5809000,"economic_revenue":[["1211",4700000],["1121",2500000],["1111",1700000],["1345",770000],["4216",740000],["1511",380000],["1113",350000],["2111",175000],["1112",170000],["4112",154800],["2132",107000],["1386",100000],["4116",52000],["1387",50000],["2142",45000],["1122",40000],["4111",33000],["1341",17000],["1335",10000],["2133",9000],["1334",7000],["4121",7000],["2329",5500],["1343",5000],["2112",5000],["2131",4500],["3111",3500],["1361",3000],["1381",2000],["2141",1000],["1382",500]],"economic_revenue_total_czk":12146800,"purpose_expenditure":[["5512",2767000],["2219",2500000],["6409",2175800],["6171",1701000],["6112",1604000],["3745",1553000],["3631",1510000],["3725",1000000],["3722",900000],["2141",600000],["3639",427000],["2142",200000],["3412",171000],["3429",105000],["3399",80000],["6320",80000],["2321",70000],["3635",65000],["4351",61000],["2299",50000],["3421",41000],["2212",40000],["6399",40000],["3632",30000],["3721",30000],["6114",29000],["3314",25000],["6310",25000],["3419",20000],["3319",15000],["2333",10000],["3543",10000],["5213",10000],["3741",5000],["4379",5000],["3341",1000]],"purpose_expenditure_total_czk":17955800},"actual":{"economic_expenditure":[["5169",2464706.78],["5011",1383393],["5023",1198712],["6123",1041611],["5139",944524.36],["5171",793944.47],["5031",524081],["5021",452143],["6121",446827.98],["5154",342157.3],["5032",232363],["5137",209718.68],["5156",192424.46],["6122",171699],["5229",163679],["5153",109756.8],["5163",108618.27],["5499",108369],["5329",74044],["5166",70180],["5175",64840.07],["6119",60500],["5167",59328],["5363",44932],["5134",42198.82],["5362",41300],["5162",35753.84],["5151",25416],["5194",18576.6],["5136",18034],["5494",15000],["5321",14240],["5492",14000],["5019",13330],["5141",7267.8],["5038",5817],["5039",4509],["5161",3123]],"economic_expenditure_total_czk":11521119.23,"economic_financing":[["8124",-190020],["8115",-135657.73]],"economic_financing_total_czk":-325677.73,"economic_revenue":[["1211",4595245.46],["1121",2459040.77],["1111",1683880.02],["1345",759540],["4216",736971.25],["1511",379172.76],["1113",325142.79],["2111",170537.5],["1112",160309.43],["4112",154800],["2132",91593],["1386",89591.09],["4116",51587.98],["2142",41040],["1122",38010],["1387",35114.56],["4111",26421.61],["1341",13920],["1335",7557.5],["4121",7000],["2133",5500],["2131",4380],["3111",3476],["2329",2895],["2112",2000],["1381",722.95],["2141",580.09],["1361",450],["1343",300],["1334",9],["1382",8.2]],"economic_revenue_total_czk":11846796.96,"purpose_expenditure":[["5512",2580920.47],["6112",1559273.21],["6171",1464990.98],["3745",1397529.11],["3725",993155.9],["3722",686888.1],["3631",573321.62],["2219",532896.48],["3639",375375.16],["2141",336669.7],["3412",145279.67],["2142",129963.66],["6409",119723],["3429",74662.54],["6320",72683],["3635",60500],["3399",55391.6],["4351",54520],["2299",44932],["6399",38010],["2212",37003],["6114",26421.61],["3721",26148.1],["2321",25088],["3632",23240],["6310",21981.07],["3419",18000],["3421",16811.25],["3314",14470],["3319",5000],["3741",5000],["4379",5000],["3341",270]],"purpose_expenditure_total_czk":11521119.23}},"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."}}}}