{"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:00236110","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00236110","name":"Obec Chlístovice","short_name":"Chlístovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kutná Hora","municipality_code":534099},"amounts":{"revenue_approved":23473116,"revenue_adjusted":27921338.63,"revenue_actual":27612208.42,"expense_approved":25139809,"expense_adjusted":43261851.36,"expense_actual":35786833.6,"tax_revenue":20901063.3,"nontax_revenue":2457891.84,"capital_revenue":83900,"transfer_revenue":4169353.28,"current_expense":23135368.38,"capital_expense":12651465.22,"budget_balance":-8174625.18,"cash_current":14725114.72,"cash_previous":23899739.9},"ratios":{"revenue_execution":0.98892853,"expense_execution":0.82721457,"balance_to_revenue":-0.29605112,"cash_to_expense":0.41146738,"cash_yoy":-0.38387971,"capital_expense_share":0.3535229,"transfer_revenue_share":0.15099673},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00236110/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00236110"},"seo":{"slug":"chlistovice","path":"/cz/municipalities/chlistovice/"},"population":{"value":769,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":23473116,"expenditure_czk":25139809,"financing_czk":1666693,"balance_czk":-1666693},{"stage":"revised","revenue_czk":27921338.63,"expenditure_czk":43261851.36,"financing_czk":15340512.73,"balance_czk":-15340512.73},{"stage":"actual","revenue_czk":27612208.42,"expenditure_czk":35786833.6,"financing_czk":8174625.18,"balance_czk":-8174625.18}],"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":[["5169",5537000],["6121",5450000],["5171",4114000],["5011",2530000],["5023",1280000],["5031",842600],["5154",820000],["5139",662000],["5137",550000],["5331",460000],["5032",344000],["5156",306000],["5223",275000],["5365",255000],["5362",201500],["5153",200000],["5163",145000],["5021",125000],["5168",107000],["5123",100000],["5166",100000],["6122",100000],["5167",79000],["5151",77000],["5222",70000],["5909",61709],["5499",50000],["5162",41000],["5175",35000],["5136",30000],["5321",27000],["5132",25000],["5019",20000],["5194",20000],["5329",20000],["5492",20000],["5229",15000],["5038",12000],["5179",10000],["5039",7000],["5138",7000],["5161",5000],["5133",4000]],"economic_expenditure_total_czk":25139809,"economic_financing":[["8115",1666693]],"economic_financing_total_czk":1666693,"economic_revenue":[["1211",7579000],["1121",3791627],["1511",2850000],["1111",2675000],["3111",2600000],["2111",940000],["1345",660000],["1113",647000],["2324",394500],["2131",320000],["1122",250000],["4112",180900],["1112",168000],["1386",120000],["2132",66680],["1387",60000],["4111",46709],["1342",32000],["3121",30000],["1341",15000],["4121",12000],["1334",10000],["2119",10000],["1361",7500],["2112",3000],["2141",2200],["1343",1000],["2310",1000]],"economic_revenue_total_czk":23473116,"purpose_expenditure":[["3392",3797000],["3745",3085600],["5512",2423000],["6171",2351000],["3631",1975000],["3722",1650000],["6112",1626000],["3429",1535000],["1037",1480000],["2212",1180000],["3111",785000],["3723",580000],["6399",450000],["3639",410500],["2321",260000],["5519",250000],["3399",207000],["3612",205000],["3341",201000],["3326",150000],["3314",132000],["3632",127000],["6320",120000],["6114",46709],["3721",26000],["6310",25000],["2310",20000],["2333",20000],["2341",20000],["5213",2000]],"purpose_expenditure_total_czk":25139809},"revised":{"economic_expenditure":[["6121",24683739.03],["5169",6037102.5],["5011",2459940.17],["5023",1280000],["5171",865000],["5031",845065],["5154",800000],["5139",700235.77],["6130",674444],["5137",616000],["5365",573890],["5331",460000],["5032",344894.83],["5223",275000],["5336",268906.06],["6122",250000],["5021",238054],["5156",206000],["5362",201500],["5153",200000],["5166",200000],["5163",155000],["5492",132590],["5168",107000],["5167",79000],["5151",77000],["6123",71000],["5222",70000],["5499",50000],["5162",41000],["5123",40000],["5175",38552],["5136",30000],["5321",27000],["5132",25000],["5019",22178],["5194",20000],["5329",20000],["5229",15000],["5909",15000],["5038",12000],["5179",10000],["5039",7736],["5138",7000],["5161",5540],["5133",4000],["5173",484]],"economic_expenditure_total_czk":43261851.36,"economic_financing":[["8115",16340512.73],["8128",-1000000]],"economic_financing_total_czk":15340512.73,"economic_revenue":[["1211",8179000],["1121",4091627],["1111",2975000],["1511",2850000],["4222",1536000],["4116",1469663.84],["2111",1412400],["4216",1310782.47],["1345",660000],["1113",647000],["1122",568890],["2324",563260],["2131",320000],["1112",258000],["4112",180900],["1386",160000],["4122",159827],["2132",103680],["3111",100000],["2322",95548],["1342",62000],["1387",60000],["4111",48560.32],["3121",30000],["2119",20000],["1341",15000],["1334",13000],["4121",12000],["1361",7500],["2112",6500],["2141",2200],["1335",1000],["1343",1000],["2310",1000]],"economic_revenue_total_czk":27921338.63,"purpose_expenditure":[["3392",10996767],["5512",6439006.03],["3639",4550500],["3745",3389521.95],["6171",2351000],["3631",1975000],["1037",1700000],["3722",1650000],["6112",1626000],["3723",1380000],["2212",1296700],["3111",1118906.06],["5519",1030000],["2321",880000],["6399",768890],["3399",657000],["3341",251000],["3314",222000],["3612",205000],["3326",150000],["3632",127000],["6320",120000],["3429",99000],["2115",50000],["6114",48560.32],["3721",37800],["6310",35000],["2341",29000],["1070",26200],["2310",20000],["2333",20000],["1014",10000],["5213",2000]],"purpose_expenditure_total_czk":43261851.36},"actual":{"economic_expenditure":[["6121",11695793.01],["5171",8871618.66],["5169",5256153.23],["5011",2101306],["5023",1259314],["5031",732471],["6130",667784.21],["5139",620543.75],["5154",599253.12],["5365",568890],["5331",460000],["5137",340448.22],["5032",303175],["5021",281942],["5223",272000],["5336",268906.06],["6122",217813],["5156",204027.7],["5153",161755.1],["5166",157179],["5163",143747.28],["5492",137590],["5168",78544.08],["6123",70075],["5222",70000],["5499",48672],["5151",47798],["5162",28526.18],["5362",23394],["5175",16086],["5321",12000],["5909",11913],["5329",9385],["5038",9249],["5132",8941],["5194",8437],["5179",6795],["5167",4635],["5138",4438],["5161",2607],["5019",2178],["5039",736],["5173",714]],"economic_expenditure_total_czk":35786833.6,"economic_financing":[["8115",13174625.18],["8118",-5000000]],"economic_financing_total_czk":8174625.18,"economic_revenue":[["1211",8211120.07],["1121",4399381.73],["1111",3010266.61],["1511",2882204.53],["4116",1459956.7],["2111",1363619.18],["4216",1172109.26],["4222",1136000],["1345",656200],["1113",581232.21],["1122",568890],["2324",543829.15],["2131",323372.9],["1112",286708.69],["4112",180900],["1386",160269.64],["4122",159827],["2132",107936],["2322",95548],["3111",83900],["1387",62815.6],["4111",48560.32],["1342",44540],["2119",15076.6],["1341",14552],["1334",14543],["4121",12000],["2112",6924],["1361",6370],["2141",1586.01],["1381",1256.82],["1335",712.4]],"economic_revenue_total_czk":27612208.42,"purpose_expenditure":[["3392",8751535.83],["5512",5306682.24],["3639",4497684],["3745",3070558.72],["6171",1775257.92],["1037",1624535.8],["6112",1591148.02],["3722",1524969.69],["2212",1292797.28],["3723",1165073.2],["3111",1040074.2],["5519",954274.11],["2321",794288.42],["3399",587954.56],["6399",554630],["3631",400202.19],["3341",193658.6],["3314",124966.01],["6320",110291],["3429",88553.26],["3326",68601],["3612",63649],["6114",48560.32],["3721",37769.55],["6310",33456.28],["1070",26130],["2341",25410],["2115",24000],["2310",5856.4],["3632",3166],["1014",1100]],"purpose_expenditure_total_czk":35786833.6}},"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."}}}}