{"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:00245925","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00245925","name":"Obec Chvalšiny","short_name":"Chvalšiny","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Český Krumlov","municipality_code":545546},"amounts":{"revenue_approved":55099630,"revenue_adjusted":72016838.66,"revenue_actual":52470333.93,"expense_approved":52060840,"expense_adjusted":66861589.53,"expense_actual":58389132.24,"tax_revenue":31376791.93,"nontax_revenue":11388596.55,"capital_revenue":229121,"transfer_revenue":9475824.45,"current_expense":29029311.56,"capital_expense":29359820.68,"budget_balance":-5918798.31,"cash_current":17248612.22,"cash_previous":23104361.3},"ratios":{"revenue_execution":0.72858424,"expense_execution":0.87328364,"balance_to_revenue":-0.11280276,"cash_to_expense":0.29540792,"cash_yoy":-0.25344778,"capital_expense_share":0.50283023,"transfer_revenue_share":0.18059394},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00245925/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00245925"},"seo":{"slug":"chvalsiny","path":"/cz/municipalities/chvalsiny/"},"population":{"value":1222,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":55099630,"expenditure_czk":52060840,"financing_czk":-3038790,"balance_czk":3038790},{"stage":"revised","revenue_czk":72016838.66,"expenditure_czk":66861589.53,"financing_czk":-5155249.13,"balance_czk":5155249.13},{"stage":"actual","revenue_czk":52470333.93,"expenditure_czk":58389132.24,"financing_czk":5918798.31,"balance_czk":-5918798.31}],"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",27950000],["5169",6100340],["5011",4385000],["5171",2427700],["5331",2300000],["5362",1600000],["5139",1287500],["5023",1110000],["5031",914000],["5154",902000],["5153",635000],["5032",512500],["5222",305000],["5156",284500],["5163",246000],["5021",234800],["5168",200000],["5151",185000],["5166",160000],["5162",80000],["5194",46000],["5041",45500],["5137",40000],["5321",20000],["5132",15000],["5136",15000],["5542",15000],["5161",10000],["5167",10000],["5175",10000],["5138",5000],["5179",5000],["5229",5000]],"economic_expenditure_total_czk":52060840,"economic_financing":[["8115",-3038790]],"economic_financing_total_czk":-3038790,"economic_revenue":[["3111",17000000],["1211",13567554],["1121",6909903],["2111",6051000],["1111",5059256],["2132",2124230],["1511",1150000],["1113",873873],["2324",785000],["1112",414414],["4112",401400],["1345",375000],["1386",150000],["2131",74500],["1342",40000],["1356",40000],["1361",40000],["1341",30000],["2112",8500],["2141",5000]],"economic_revenue_total_czk":55099630,"purpose_expenditure":[["3636",17000000],["3612",4800000],["2310",4100000],["6171",3100000],["3639",2950000],["3113",2700000],["2212",2650000],["1031",1600000],["1032",1600000],["6399",1600000],["6112",1410000],["2219",700000],["2411",675000],["1036",667920],["3399",620000],["3631",600000],["2115",457380],["3412",450000],["3722",450000],["3723",450000],["3729",450000],["3111",445000],["3392",430000],["3315",300000],["2321",250000],["5512",250000],["3419",230000],["3613",200000],["1037",175000],["6320",125000],["2341",100000],["3349",90000],["3745",75000],["3314",70000],["3421",65000],["3319",30000],["3326",30000],["5212",30000],["3312",20000],["6310",20000],["2223",15000],["6409",15000],["1014",10000],["1039",10000],["1070",10000],["3429",10000],["3721",10000],["3543",5000],["3632",5000],["6223",5000],["3341",540]],"purpose_expenditure_total_czk":52060840},"revised":{"economic_expenditure":[["6121",34261313.54],["5169",7790920.42],["5011",4607168.8],["5171",4359600.65],["5362",3135349.93],["5331",2350000],["5139",1507613.98],["5154",1318628.71],["5023",1239034],["5031",1229626.69],["5153",576380],["5336",555017.54],["5032",515687.6],["5222",472367],["6122",453270.11],["5021",371058],["5137",368185.44],["5163",300414],["5151",232882],["5168",200000],["6130",196500],["5156",192902.86],["5166",180992],["5162",92000],["5194",68901],["5041",45500],["5175",45021.93],["5167",26340],["5138",22288.2],["5321",20000],["5364",16791],["5038",16754],["5132",15000],["5542",15000],["5179",13861.13],["5136",12866],["5161",10000],["5189",9000],["5229",9000],["5329",3715],["5499",1488],["5192",1330],["5134",1000],["5173",720],["5365",100]],"economic_expenditure_total_czk":66861589.53,"economic_financing":[["8115",-5155249.13]],"economic_financing_total_czk":-5155249.13,"economic_revenue":[["3111",17227516],["1211",13650635.6],["2111",8241085.47],["1121",7315121.6],["4222",5100000],["1111",5078498.8],["2132",2138254.44],["4216",1851008.34],["4116",1644848.11],["1511",1532071.45],["2324",1191005.41],["1122",1124760],["4119",1010000],["1113",966334.07],["4219",862000],["1112",476704.51],["4213",436239],["4112",401400],["1345",375000],["1386",280000],["1342",217300],["1334",146926.8],["1387",115000],["2131",106113],["2329",89236.4],["1356",81383.77],["4122",70000],["2212",66096],["2322",56017],["1361",40000],["4111",32500],["1341",30000],["2119",22603],["2139",14612],["2112",10227],["2141",5000],["2229",4955.17],["1343",2500],["1381",2080.72],["3113",1605],["1379",200]],"economic_revenue_total_czk":72016838.66,"purpose_expenditure":[["3412",14256258.69],["3636",9097127.7],["3612",8837586.29],["3113",4236299.34],["3639",3890084.13],["6171",3762002.7],["6399",3135349.93],["2212",2980132.54],["2341",1942213.37],["6112",1584213.57],["1032",1550000],["1031",1250000],["3111",1086644.44],["2411",927094.57],["5512",899283.77],["3399",701161.05],["1036",683792.24],["3631",677741.74],["3729",579204.74],["3722",543365.31],["3723",504439.41],["2115",457380],["3392",444496.38],["3315",443221.61],["3613",347527.37],["3419",342994.13],["2310",287725],["1039",191337],["1037",157521.15],["6320",125000],["3349",119843.28],["2321",113731.08],["3314",102993.23],["3429",96972],["3421",95633],["3745",67145],["3319",45212.47],["2223",43919],["3326",30000],["5212",30000],["2219",25200],["6409",25124.13],["6114",22892.33],["3312",20000],["6310",20000],["3721",19172.5],["6402",16791],["3632",15840.34],["1014",10000],["6223",7452],["3543",5000],["4359",4000],["4351",3200],["3341",270]],"purpose_expenditure_total_czk":66861589.53},"actual":{"economic_expenditure":[["6121",28850050.57],["5169",7125216.97],["5011",4016989],["5171",3587199.31],["5362",3135349.93],["5331",2350000],["5154",1316468.71],["5023",1239034],["5031",1229249],["5139",1044317.55],["5336",555017.54],["5153",500139.75],["5032",473026],["5222",472298],["5137",357515.44],["5021",316858],["6122",313270.11],["5163",283031.8],["5151",225166],["6130",196500],["5156",182897.95],["5166",180992],["5168",104311.46],["5194",68901],["5162",64523.13],["5175",44968.93],["5138",22288.2],["5167",21040],["5364",16791],["5038",16754],["5321",15600],["5179",13861.13],["5136",9866],["5189",9000],["5229",9000],["5161",5290],["5041",4175.76],["5132",3821],["5329",3715],["5499",1488],["5192",1330],["5134",1000],["5173",720],["5365",100]],"economic_expenditure_total_czk":58389132.24,"economic_financing":[["8115",5918798.31]],"economic_financing_total_czk":5918798.31,"economic_revenue":[["1211",13650635.6],["2111",8187196.1],["1121",7315121.6],["4222",5100000],["1111",5078498.8],["2132",2129264.98],["4216",1851008.34],["4116",1644848.11],["1511",1532071.45],["1122",1124760],["1113",966334.07],["2324",788435.8],["1112",476704.51],["4112",401400],["4213",376068],["1345",360099],["1386",266482.89],["3111",227516],["1342",217300],["1334",146926.8],["1387",104445.72],["1356",81383.77],["2131",77648],["4122",70000],["2212",66096],["2322",56017],["2329",33007.4],["4111",32500],["1361",28060],["1341",24647],["2119",22603],["2139",14612],["2112",7727],["2229",4955.17],["1381",2080.72],["3113",1605],["1343",1040],["2141",1034.1],["1379",200]],"economic_revenue_total_czk":52470333.93,"purpose_expenditure":[["3412",9256258.69],["3612",8837586.29],["3636",8685864.73],["3113",4230818.59],["3639",3424022.19],["6171",3196879.94],["6399",3135349.93],["2212",2650351.44],["2341",1663842.07],["6112",1584160.57],["1032",1417521.75],["3111",1086644.44],["1031",1053679.6],["2411",858322.52],["5512",701452.73],["1036",683790.24],["3631",677741.74],["3399",653389.87],["3722",543365.31],["2115",457380],["3729",431350.94],["3392",414968.39],["3315",409435.35],["3613",347527.37],["3419",342994.13],["2310",219801.38],["3723",193712.66],["1039",188337],["1037",125898.45],["6320",124046],["2321",113731.08],["3314",102195.94],["3349",98851.34],["3429",96972],["3421",95564],["3745",63494],["3319",43396.47],["2223",28919],["2219",25200],["6114",22892.33],["3721",19172.5],["6402",16791],["6310",16021.8],["3632",15840.34],["6409",10124.13],["6223",7452],["3543",5000],["4359",4000],["1014",3950],["4351",2800],["3341",270]],"purpose_expenditure_total_czk":58389132.24}},"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."}}}}