{"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:00377295","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00377295","name":"Obec Chlístov","short_name":"Chlístov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Třebíč","municipality_code":590703},"amounts":{"revenue_approved":11345500,"revenue_adjusted":12368314,"revenue_actual":12540432.18,"expense_approved":11105271,"expense_adjusted":12867398,"expense_actual":11124416.2,"tax_revenue":6389095.63,"nontax_revenue":1453530.55,"capital_revenue":4110249,"transfer_revenue":587557,"current_expense":6192313.24,"capital_expense":4932102.96,"budget_balance":1416015.98,"cash_current":5056958.07,"cash_previous":3881170.55},"ratios":{"revenue_execution":1.01391606,"expense_execution":0.86454279,"balance_to_revenue":0.11291604,"cash_to_expense":0.45458188,"cash_yoy":0.30294663,"capital_expense_share":0.44335836,"transfer_revenue_share":0.04685301},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00377295/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00377295"},"seo":{"slug":"chlistov-00377295","path":"/cz/municipalities/chlistov-00377295/"},"population":{"value":301,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":11345500,"expenditure_czk":11105271,"financing_czk":-240229,"balance_czk":240229},{"stage":"revised","revenue_czk":12368314,"expenditure_czk":12867398,"financing_czk":499084,"balance_czk":-499084},{"stage":"actual","revenue_czk":12540432.18,"expenditure_czk":11124416.2,"financing_czk":-1416015.98,"balance_czk":1416015.98}],"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",5750000],["5169",1170000],["5362",734000],["5011",637000],["5171",531200],["5365",500000],["5023",350000],["5154",196000],["5153",178000],["5031",159250],["5222",140000],["5139",117161],["5137",115000],["5032",92550],["5021",86000],["5499",55300],["5168",53000],["5194",32000],["5329",27210],["5163",27200],["5151",25500],["5164",21000],["5167",17000],["5175",15000],["5156",13000],["5162",10150],["5223",10000],["5166",9000],["5339",8000],["5041",5500],["5903",5000],["5136",4500],["5038",2500],["5019",2100],["5173",1750],["5141",1500],["5131",1000],["5161",1000],["5039",900]],"economic_expenditure_total_czk":11105271,"economic_financing":[["8124",-240229]],"economic_financing_total_czk":-240229,"economic_revenue":[["3111",4110250],["1211",2500000],["1121",1300000],["1111",825000],["2111",604700],["1122",500000],["1511",330000],["2132",265000],["1345",220000],["1113",200000],["2324",146250],["2131",106000],["4112",72200],["1112",60000],["4111",32000],["1386",25000],["4116",16800],["1387",13000],["1341",6800],["1334",6000],["1361",2500],["2119",2000],["2139",1200],["2141",800]],"economic_revenue_total_czk":11345500,"purpose_expenditure":[["3633",4000000],["6399",1230000],["3613",1024000],["3639",724300],["6171",703361],["2141",527000],["2419",500000],["6112",402000],["1032",400000],["3722",323050],["2212",300000],["2341",150000],["3745",121800],["3723",121200],["3419",100000],["3631",90000],["3429",51000],["3726",40000],["3399",33000],["6114",32000],["5512",30000],["3319",23000],["6320",20000],["3341",17500],["3721",17000],["2219",15500],["1037",15000],["3111",15000],["2321",13500],["3632",10000],["4341",10000],["2310",9060],["3729",9000],["3522",8000],["3314",7000],["6310",6000],["5213",5000],["3349",2000]],"purpose_expenditure_total_czk":11105271},"revised":{"economic_expenditure":[["6121",5773250],["5169",1699895],["5362",975500],["5011",777000],["5171",733200],["5365",423000],["5139",402475],["5023",361150],["5154",216000],["5137",197100],["5153",188000],["5031",183750],["5909",167706],["5222",142000],["5194",111500],["5032",102400],["5021",99477],["5499",55300],["5168",53000],["5151",29500],["5329",27210],["5163",27200],["5164",22000],["5162",20400],["5156",15000],["5175",14972],["5223",10000],["5167",7000],["5041",5500],["5903",5000],["5038",4000],["5339",4000],["5136",3500],["5019",2632],["5221",2000],["5141",1500],["5173",1381],["5131",1000],["5161",1000],["5039",900]],"economic_expenditure_total_czk":12867398,"economic_financing":[["8115",739313],["8124",-240229]],"economic_financing_total_czk":499084,"economic_revenue":[["3111",4110250],["1211",2500000],["1121",1300000],["1111",825000],["2111",754700],["1122",500000],["1511",330000],["2324",313956],["2132",268101],["1345",220000],["4122",215000],["4222",214187],["1113",200000],["4116",113670],["2131",106000],["2321",100000],["1112",80000],["4112",72200],["1386",43000],["4111",32500],["2119",29000],["1387",17000],["1334",12000],["1341",6800],["1361",2500],["2139",1200],["2141",800],["1381",450]],"economic_revenue_total_czk":12368314,"purpose_expenditure":[["3633",4494706],["6399",1387500],["3613",1024000],["3429",951000],["6171",773361],["1032",766321],["2141",764000],["2212",470000],["6112",402000],["3639",388750],["3722",336550],["3745",189300],["3723",129700],["2419",110000],["2219",105500],["3419",100000],["3631",90000],["3726",40000],["2321",39500],["3399",33000],["6114",32500],["5512",30000],["3319",24000],["3721",24000],["6320",20000],["3725",18150],["3341",17500],["1037",15000],["3111",15000],["3729",14000],["3632",10000],["4341",10000],["2310",9060],["3314",7000],["6310",6000],["2341",5000],["5213",5000],["3522",4000],["4379",4000],["3349",2000]],"purpose_expenditure_total_czk":12867398},"actual":{"economic_expenditure":[["6121",4932102.96],["5169",1617997.88],["5362",974799],["5011",705360],["5171",505236.55],["5365",422940],["5023",359399],["5139",322809.6],["5031",174936],["5909",167706],["5154",143779.59],["5222",132000],["5137",109660.17],["5032",95766],["5194",95286.4],["5153",83365],["5168",48858.59],["5499",48716],["5021",39477],["5329",27180],["5164",20835.81],["5151",17861],["5163",15935.8],["5162",15511.28],["5156",10991.2],["5223",10000],["5175",5511],["5041",4777.93],["5339",4000],["5167",3826],["5038",2793],["5221",2000],["5141",1494.44],["5019",532],["5161",450],["5173",381],["5136",140]],"economic_expenditure_total_czk":11124416.2,"economic_financing":[["8115",-1175787.52],["8124",-240228.46]],"economic_financing_total_czk":-1416015.98,"economic_revenue":[["3111",4110249],["1211",2654795.78],["1121",1421093.57],["1111",960752.34],["2111",674636.53],["1122",422940],["1511",349391.03],["2324",288635.69],["2132",254100.63],["4222",214187],["1345",207135],["1113",187863.54],["4122",155000],["4116",113670],["2131",106770],["2321",100000],["1112",92635.95],["4112",72200],["1386",51775.34],["4111",32500],["2119",27830],["1387",20292.37],["1334",10965.9],["1341",6300],["1361",2740],["2139",1200],["1381",414.81],["2141",357.7]],"economic_revenue_total_czk":12540432.18,"purpose_expenditure":[["3633",4494607.86],["6399",1387214],["1032",760184.23],["6171",700912.81],["2141",580722.87],["3429",562990.19],["3613",501220.11],["2212",442247.01],["6112",399798.07],["3722",327576.42],["3745",138596.2],["3723",121513.04],["2419",107700],["3419",100000],["2219",88113.8],["3631",69030],["3639",55243.31],["2321",39452.14],["3726",34227.99],["3721",23777.11],["3319",20448],["3725",18150],["6114",17736],["3399",15195],["1037",15000],["3111",15000],["6320",11431],["3632",10000],["4341",10000],["3729",9784.8],["2310",9060],["3341",8388.44],["5512",8335],["3314",7000],["3522",4000],["4379",4000],["6310",3760.8],["2341",2000]],"purpose_expenditure_total_czk":11124416.2}},"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."}}}}