{"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:00234443","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00234443","name":"Obec Chržín","short_name":"Chržín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kladno","municipality_code":532398},"amounts":{"revenue_approved":7677600,"revenue_adjusted":9312077.93,"revenue_actual":8989738.31,"expense_approved":11671180,"expense_adjusted":13713513,"expense_actual":12629267.74,"tax_revenue":8014673.35,"nontax_revenue":773628.96,"capital_revenue":67100,"transfer_revenue":134336,"current_expense":4154455.68,"capital_expense":8474812.06,"budget_balance":-3639529.43,"cash_current":10255032.53,"cash_previous":14756189.96},"ratios":{"revenue_execution":0.96538478,"expense_execution":0.920936,"balance_to_revenue":-0.40485377,"cash_to_expense":0.81200532,"cash_yoy":-0.30503521,"capital_expense_share":0.6710454,"transfer_revenue_share":0.01494326},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00234443/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00234443"},"seo":{"slug":"chrzin","path":"/cz/municipalities/chrzin/"},"population":{"value":315,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":7677600,"expenditure_czk":11671180,"financing_czk":3993580,"balance_czk":-3993580},{"stage":"revised","revenue_czk":9312077.93,"expenditure_czk":13713513,"financing_czk":4401435.07,"balance_czk":-4401435.07},{"stage":"actual","revenue_czk":8989738.31,"expenditure_czk":12629267.74,"financing_czk":3639529.43,"balance_czk":-3639529.43}],"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",7650000],["5169",1192180],["5023",680000],["5154",440000],["5011",350000],["5021",254000],["5137",230000],["5139",165000],["5032",120000],["5031",100000],["5901",100000],["5171",86000],["5153",65000],["5162",45000],["5323",27000],["5175",26000],["5163",21000],["5156",15000],["5167",15000],["5194",15000],["5136",11000],["5229",10000],["5903",10000],["5151",7500],["5141",7000],["5492",6000],["5222",5000],["5132",4500],["5365",4000],["5173",3000],["5221",2500],["5161",2000],["5038",1500],["5155",1000]],"economic_expenditure_total_czk":11671180,"economic_financing":[["8115",4878820],["8124",-885240]],"economic_financing_total_czk":3993580,"economic_revenue":[["1211",2749000],["1511",1400000],["1121",1300000],["1111",890000],["2111",483000],["1345",260000],["1113",220000],["2131",117100],["2324",80000],["1112",70000],["1386",30000],["1381",15000],["1387",15000],["2132",13000],["4121",13000],["1341",11500],["2343",4000],["1361",3000],["2310",3000],["2141",1000]],"economic_revenue_total_czk":7677600,"purpose_expenditure":[["2212",7500000],["6171",976680],["6112",770000],["2321",661000],["3722",430000],["3745",286000],["3631",250000],["3723",180000],["2221",150000],["3613",109000],["2219",96000],["3725",50000],["3721",40000],["3399",33000],["2292",27000],["3632",26500],["5213",23000],["6310",21000],["5512",15000],["3419",11000],["3314",10000],["3341",6000]],"purpose_expenditure_total_czk":11671180},"revised":{"economic_expenditure":[["6121",8563758],["5169",1542680],["5023",962000],["5154",497000],["5011",495100],["5021",446500],["5139",152458],["5032",141500],["5031",122800],["5137",117617],["6119",102000],["5901",100000],["5171",86000],["5153",65000],["5194",52000],["5162",45000],["5323",28178],["5151",24757],["5175",23345],["5163",21000],["5492",21000],["5156",16500],["5167",15000],["5136",11000],["5229",10000],["5903",10000],["5132",7000],["5141",7000],["5321",6000],["5222",5000],["5365",4000],["5161",3076],["5173",3000],["5038",2700],["5221",2544],["5155",1000]],"economic_expenditure_total_czk":13713513,"economic_financing":[["8115",5286675.07],["8124",-885240]],"economic_financing_total_czk":4401435.07,"economic_revenue":[["1211",3015000],["1511",1704878],["1121",1612276],["1111",1120762],["2111",514100],["1345",275800],["1113",270000],["1112",170000],["2131",135000],["4112",106500],["2324",99257],["3111",73295],["1386",70000],["4111",32500],["1387",30000],["2321",15000],["1381",14973],["4121",13002],["2132",13000],["1341",11800],["1361",7000],["2343",3907.93],["2310",3000],["2141",1000],["1382",27]],"economic_revenue_total_czk":9312077.93,"purpose_expenditure":[["2212",8463758],["6171",1133741],["6112",1053583],["2321",832757],["3722",530000],["3745",314700],["3723",292000],["3631",250000],["2221",150000],["3613",127958],["3635",102000],["2219",96000],["3725",70000],["3399",65000],["3721",40000],["3632",32000],["3419",31000],["2292",28178],["5213",23000],["6310",21000],["6114",17338],["5512",15000],["3314",10000],["3639",8500],["3341",6000]],"purpose_expenditure_total_czk":13713513},"actual":{"economic_expenditure":[["6121",8372812.06],["5169",1237600.73],["5023",961092],["5011",494875],["5021",424249],["5154",414542.69],["5032",131037],["5031",122733],["6119",102000],["5139",97672],["5153",45102.56],["5162",38578.53],["5323",28178],["5194",26968.08],["5137",22380],["5163",18809.8],["5156",15223],["5492",14000],["5136",10723],["5151",9364],["5175",8620],["5229",5454],["5222",5000],["5321",5000],["5141",3647.76],["5171",3016.53],["5221",2544],["5132",2380],["5038",2012],["5161",1733],["5167",1400],["5155",520]],"economic_expenditure_total_czk":12629267.74,"economic_financing":[["8115",4501157.43],["8124",-885240],["8901",23612]],"economic_financing_total_czk":3639529.43,"economic_revenue":[["1211",3014730.8],["1121",1611693.61],["1511",1587589.22],["1111",1109496.91],["2111",510495],["1345",273251],["1113",213240.41],["2131",132389],["4112",106500],["1112",105097.06],["2324",97906],["3111",67100],["1386",58706.3],["1387",23016.54],["2321",15000],["4111",14834],["4121",13002],["1341",11600],["2132",11503],["1361",5740],["2343",3907.93],["2310",1800],["2141",628.03],["1381",484.5],["1382",27]],"economic_revenue_total_czk":8989738.31,"purpose_expenditure":[["2212",8420212.06],["6112",1052671],["6171",946492.56],["2321",632118.24],["3722",507861.38],["3745",273098.5],["3723",261366.66],["3631",166342.11],["3635",102000],["3725",54205.58],["3399",43414.08],["2292",28178],["3721",26262.45],["3632",21883],["2219",20336.53],["6310",18809.8],["6114",15912],["3613",15362.79],["3314",9967],["3639",8500],["3419",4274]],"purpose_expenditure_total_czk":12629267.74}},"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."}}}}