{"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:00262871","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00262871","name":"Město Chrastava","short_name":"Chrastava","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Liberec","municipality_code":564117},"amounts":{"revenue_approved":160602324.69,"revenue_adjusted":258924525.56,"revenue_actual":258925258.14,"expense_approved":373037113.14,"expense_adjusted":339853439.67,"expense_actual":335323428.21,"tax_revenue":167292650.43,"nontax_revenue":32930636.29,"capital_revenue":2934381.17,"transfer_revenue":55767590.25,"current_expense":160277256.95,"capital_expense":175046171.26,"budget_balance":-76398170.07,"cash_current":168931268.22,"cash_previous":247045701.56},"ratios":{"revenue_execution":1.00000283,"expense_execution":0.98667069,"balance_to_revenue":-0.29505878,"cash_to_expense":0.50378606,"cash_yoy":-0.31619426,"capital_expense_share":0.52202189,"transfer_revenue_share":0.21538104},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00262871/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00262871"},"seo":{"slug":"chrastava","path":"/cz/municipalities/chrastava/"},"population":{"value":6329,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":160602324.69,"expenditure_czk":373037113.14,"financing_czk":212434788.45,"balance_czk":-212434788.45},{"stage":"revised","revenue_czk":258924525.56,"expenditure_czk":339853439.67,"financing_czk":80928914.11,"balance_czk":-80928914.11},{"stage":"actual","revenue_czk":258925258.14,"expenditure_czk":335323428.21,"financing_czk":76398170.07,"balance_czk":-76398170.07}],"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",179200000],["5169",37408000],["5011",31558000],["5171",29141000],["5331",13617000],["5362",9627000],["5031",8968000],["6123",6820000],["5152",6370000],["6122",5700000],["5154",5450800],["5021",3613600],["5032",3418280],["5023",3386000],["5909",3083400],["5139",2691000],["5137",2335000],["6130",2000000],["6322",2000000],["5229",1846000],["5151",1757000],["5903",1500000],["5323",1457200],["5153",1376000],["5163",1205000],["5156",798000],["5168",620000],["5199",600000],["5138",595000],["5166",525000],["5172",495000],["5162",476000],["5161",316000],["5499",300000],["5141",284795.14],["5134",275000],["5136",271000],["5194",270000],["5175",255000],["5167",228000],["5179",191240],["5132",170000],["5041",168000],["5223",165000],["5038",140000],["5492",120000],["5195",70000],["5164",51000],["5019",30000],["5364",28298],["5173",26500],["5122",22000],["5181",10000],["5365",5000],["5176",3000]],"economic_expenditure_total_czk":373037113.14,"economic_financing":[["8115",217434792.45],["8124",-5000004]],"economic_financing_total_czk":212434788.45,"economic_revenue":[["1111",56000000],["1511",22000000],["1211",21500000],["2111",12480000],["1121",10000000],["2132",9737000],["1122",5500000],["4112",5057900],["1345",3200000],["1387",3000000],["2141",3000000],["2122",2437000],["4122",1600000],["2328",1220000],["1113",1000000],["1112",500000],["1361",500000],["2324",500000],["2131",400000],["1341",200000],["3111",200000],["2212",180000],["2329",150000],["2112",102000],["1334",50000],["1342",40000],["4111",26424.69],["2460",12000],["1343",8000],["1344",2000]],"economic_revenue_total_czk":160602324.69,"purpose_expenditure":[["3639",70937400],["3113",47280000],["3392",33527000],["6171",32162000],["3612",25584000],["2219",19600000],["2212",18800000],["3634",15154000],["2310",12700000],["6399",9500000],["3722",8970000],["3613",8766000],["5512",7898000],["2321",7000000],["5311",6303000],["3412",5100000],["4351",4428000],["3631",4207600],["6112",4115000],["3745",3900000],["3111",2487000],["3429",2439000],["3141",2437000],["3512",2000000],["3319",1760000],["3419",1700000],["3315",1698000],["5213",1500000],["2292",1457200],["3119",1413000],["1031",1145800],["3314",1018780],["3313",939600],["6320",818000],["3632",787000],["6223",600000],["3729",500000],["6310",416795.14],["3349",310000],["3635",300000],["4357",296000],["6409",213640],["6114",200000],["3399",180000],["1014",150000],["3721",150000],["3669",60000],["3341",50000],["4359",35000],["6402",28298],["4379",15000]],"purpose_expenditure_total_czk":373037113.14},"revised":{"economic_expenditure":[["6121",160603124.31],["5011",31274207],["5169",30018246.05],["5171",24765868],["5331",14181000],["6123",10882000],["5031",8744400],["5362",6435260],["5366",5063368.79],["5152",4710000],["5139",3888750.89],["5154",3861400],["6122",3781600],["5021",3539968],["5032",3346044.7],["5023",3204500],["5151",2164500],["5499",2021500],["5137",1991107.25],["5909",1780000],["5229",1619700],["5323",1457200],["5336",1169490.04],["5168",1044400],["5163",1011750],["5153",717500],["5156",623114],["5194",558807],["5162",542855],["5166",505000],["5175",416227],["5161",304211],["5492",304000],["5141",284795.14],["5172",283924],["5134",262298],["6130",248000],["5223",225000],["5167",217873],["5136",204000],["6322",200000],["5179",193790],["5132",192600],["5038",140000],["5173",127200],["5041",119900],["5138",119200],["5133",94000],["5493",87964.5],["5329",83400],["6371",80000],["5364",67640],["5164",31000],["5122",22000],["5365",17100],["5019",8500],["5192",5000],["5191",3130],["5176",3000],["5039",780],["5142",246]],"economic_expenditure_total_czk":339853439.67,"economic_financing":[["8115",85928918.11],["8124",-5000004]],"economic_financing_total_czk":80928914.11,"economic_revenue":[["1211",64216000],["1121",34365000],["1511",26907000],["1111",24305000],["4216",23163682.08],["4213",16935784.47],["2111",11824500],["2132",11463002],["4112",5058000],["1113",4544000],["2141",3554300],["4116",3435517.79],["1345",3357000],["1122",2935380],["3111",2916781.17],["4122",2570878],["2122",2437000],["1112",2240000],["4222",2158867],["1387",2052900],["4121",1643183.76],["2324",1467000],["1386",1220000],["1361",658000],["2321",627249.14],["4113",592752.46],["2212",562000],["2131",387000],["2322",249583],["2119",223498],["1341",215000],["4111",208924.69],["1385",184000],["2112",88500],["1342",44000],["2229",39342],["1343",18000],["3113",17100],["1381",10000],["1383",10000],["1334",8800],["2460",7000],["1344",2000],["2143",700],["1335",200],["1382",100]],"economic_revenue_total_czk":258924525.56,"purpose_expenditure":[["3113",69651124.31],["2310",51372368.79],["6171",29781095],["3639",26891625],["3612",22153382],["3613",15057918],["3392",14989450],["2219",13632775],["5512",11447000],["3634",10925000],["3722",9520000],["2321",6735000],["6399",6307380],["5311",5847000],["3412",4577000],["4351",4445800],["6112",3775000],["3111",3110000],["3141",2885397],["3745",2700000],["3631",2664600],["3322",2200000],["3512",2000000],["3119",1991093.04],["3319",1828000],["3419",1715000],["2292",1457200],["3315",1370800],["2212",1230826.02],["1031",1145800],["3314",904330],["3632",787000],["3729",610000],["6320",570000],["3313",494800],["6310",416895.14],["6223",377000],["3349",322000],["3429",288028],["6409",216340],["4359",212200],["6114",188461.89],["1014",181000],["3399",169000],["3721",150000],["2341",117173.98],["2329",102997],["4349",85300],["6402",67640],["3341",50000],["3611",49967.5],["4357",30672],["3330",30000],["3421",25000]],"purpose_expenditure_total_czk":339853439.67},"actual":{"economic_expenditure":[["6121",159959037.39],["5011",30751582],["5169",29545795.34],["5171",24475960.81],["5331",14180792],["6123",10881313.14],["5031",8367433],["5362",6342436.02],["5366",5063368.79],["5152",4712993.97],["5154",3812216.72],["5139",3695935.2],["6122",3677960.73],["5032",3239232],["5023",3204071],["5021",3185923],["5151",2150033.32],["5499",2020965],["5137",1864549.25],["5909",1783111],["5229",1619489],["5323",1457200],["5336",1169490.04],["5168",1036489.26],["5163",999973.45],["5153",711757.39],["5156",597121.51],["5194",555899.99],["5162",420368.92],["5175",408292.82],["5492",303784],["5141",284795.14],["5134",261242.72],["6130",247860],["5161",228483.64],["5223",224820],["5167",216329],["6322",200000],["5179",180630.8],["5136",176953.24],["5172",137765.42],["5038",136449],["5173",120077.07],["5041",111943.32],["5133",93400],["5493",87964.5],["5138",84486.04],["5329",83400],["6371",80000],["5364",67640],["5132",42292.8],["5122",19360],["5365",13514],["5164",9648],["5019",8436.46],["5192",5000],["5191",2958],["5166",2420],["5039",771],["5142",212]],"economic_expenditure_total_czk":335323428.21,"economic_financing":[["8115",78600421.45],["8124",-5000004],["8901",2797752.62]],"economic_financing_total_czk":76398170.07,"economic_revenue":[["1211",64215845.02],["1121",34364574.76],["1511",26907057.07],["1111",24305096.06],["4216",23163682.08],["4213",16935784.47],["2111",11797053.11],["2132",11445746.24],["4112",5058000],["1113",4543720.72],["2141",3555097.95],["4116",3435517.79],["1345",3356922.81],["1122",2935380],["3111",2917281.17],["4122",2570878],["2122",2437077.75],["1112",2240274.05],["4222",2158867],["1387",2048427.97],["4121",1643183.76],["2324",1471713.14],["1386",1223740.62],["1361",658253],["2321",626766.64],["4113",592752.46],["2212",562527],["2131",386371.35],["2119",281551.27],["2322",230252],["1341",215936],["4111",208924.69],["1385",184056.36],["2112",88732],["1342",44097],["2229",39342],["1343",18860],["3113",17100],["1381",10096.82],["1383",9739.79],["1334",8787.3],["2460",7624],["1344",1500],["2143",781.84],["1335",183.17],["1382",101.91]],"economic_revenue_total_czk":258925258.14,"purpose_expenditure":[["3113",69646664.75],["2310",51306156.77],["6171",28782609.97],["3639",24672123.1],["3612",22156967.47],["3392",14865392.38],["3613",14798511.72],["2219",13577078.57],["5512",11446334.59],["3634",10901192.44],["3722",9499987.01],["2321",6729152.28],["6399",6307721],["5311",5845761.5],["3412",4566857.46],["4351",4410288.9],["6112",3774217],["3111",3108799],["3141",2885073],["3631",2664033.71],["3745",2548058.91],["3322",2157897],["3512",2000000],["3119",1991437.04],["3319",1826813.87],["3419",1714721],["2292",1457200],["3315",1331041.91],["2212",1163988.34],["1031",1113249.65],["3314",800505.73],["3632",666262.62],["3729",613072.53],["6320",560345.15],["3313",439136.21],["6310",414722.44],["6223",376005.65],["3349",321730.08],["3429",287725.13],["6409",224853.8],["4359",211840.97],["6114",199823.89],["1014",180879.23],["3399",168642],["2341",117173.98],["2329",101773.68],["3721",94164.25],["4349",85330.03],["6402",67640],["3611",49967.5],["4357",30740],["3330",30000],["3421",25000],["3341",6763]],"purpose_expenditure_total_czk":335323428.21}},"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."}}}}