{"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:00508373","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00508373","name":"Obec Chlístov","short_name":"Chlístov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Benešov","municipality_code":532045},"amounts":{"revenue_approved":8945000,"revenue_adjusted":11036240,"revenue_actual":11264542.94,"expense_approved":11514000,"expense_adjusted":7315194,"expense_actual":6830762.62,"tax_revenue":8993119.9,"nontax_revenue":363383.04,"capital_revenue":0,"transfer_revenue":1908040,"current_expense":6284960.26,"capital_expense":545802.36,"budget_balance":4433780.32,"cash_current":10169141.27,"cash_previous":5735360.95},"ratios":{"revenue_execution":1.02068666,"expense_execution":0.93377737,"balance_to_revenue":0.39360499,"cash_to_expense":1.48872708,"cash_yoy":0.77306038,"capital_expense_share":0.07990358,"transfer_revenue_share":0.16938459},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00508373/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00508373"},"seo":{"slug":"chlistov-00508373","path":"/cz/municipalities/chlistov-00508373/"},"population":{"value":461,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":8945000,"expenditure_czk":11514000,"financing_czk":2569000,"balance_czk":-2569000},{"stage":"revised","revenue_czk":11036240,"expenditure_czk":7315194,"financing_czk":-3721046,"balance_czk":3721046},{"stage":"actual","revenue_czk":11264542.94,"expenditure_czk":6830762.62,"financing_czk":-4433780.32,"balance_czk":4433780.32}],"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",5730000],["5169",1598000],["5171",886000],["5321",734800],["5154",700000],["5023",530000],["5021",266500],["5229",205000],["5329",200200],["5139",86500],["5168",80000],["5222",77000],["5032",65000],["6119",50000],["5031",35000],["5137",30000],["5162",30000],["5163",30000],["5903",25000],["5042",22000],["5172",20000],["5194",20000],["5492",20000],["6130",20000],["5221",15000],["5362",12000],["5175",10000],["5136",7000],["5223",5000],["5161",2000],["5164",2000]],"economic_expenditure_total_czk":11514000,"economic_financing":[["8115",2569000]],"economic_financing_total_czk":2569000,"economic_revenue":[["1211",3550000],["1121",1700000],["1111",1300000],["1345",550000],["1511",450000],["4222",401000],["1113",295000],["2111",280000],["1112",90000],["4112",90000],["1386",60000],["2132",50000],["1387",40000],["4111",30000],["2131",25000],["2133",15000],["2119",10000],["1335",5000],["1361",3000],["2141",1000]],"economic_revenue_total_czk":8945000,"purpose_expenditure":[["2212",5350000],["6171",1200000],["3725",650000],["3722",600000],["2321",590000],["6112",580000],["2310",520000],["3111",500000],["3631",480000],["2292",350000],["3399",100000],["3639",100000],["3745",100000],["1039",70000],["3635",50000],["3799",47000],["6114",40000],["2341",30000],["5213",25000],["3341",22000],["5512",20000],["3314",15000],["3721",15000],["3900",15000],["2119",10000],["3319",10000],["3633",10000],["6310",10000],["5311",5000]],"purpose_expenditure_total_czk":11514000},"revised":{"economic_expenditure":[["5169",2022375],["5171",1297565],["5154",693600],["5023",635900],["5321",599668],["6121",547100],["5909",425855],["5329",259586],["5021",219688],["5229",100770],["5032",65220],["5168",65000],["5221",63000],["5163",55000],["5139",39130],["5137",35360],["5222",26000],["5903",25000],["5031",24460],["5042",22000],["5194",16200],["5492",14700],["5162",13450],["5175",11956],["5223",10000],["5362",10000],["5172",7410],["5136",5335],["5164",2000],["5167",1700],["5161",166]],"economic_expenditure_total_czk":7315194,"economic_financing":[["8115",-3721046]],"economic_financing_total_czk":-3721046,"economic_revenue":[["1211",3905000],["1121",1750000],["1111",1415000],["4213",1400000],["1345",550000],["1511",520000],["4222",401000],["2111",306000],["1113",295000],["1112",130000],["4112",88600],["1386",80000],["2132",50000],["1387",40000],["2131",25000],["2212",25000],["4111",18440],["2133",15500],["2119",10000],["1335",5000],["1361",3000],["2324",1600],["2112",1100],["2141",1000]],"economic_revenue_total_czk":11036240,"purpose_expenditure":[["6171",1327000],["2212",950000],["6112",693000],["2321",680000],["2310",610000],["3725",585000],["3631",560000],["3722",500000],["3111",455000],["2292",259868],["3745",210000],["1039",129386],["3633",73000],["3399",70000],["3799",47000],["5213",25000],["3341",22000],["5512",20000],["6114",18440],["3900",16000],["3314",15000],["3639",11000],["2119",10000],["6310",10000],["3721",8500],["3113",5000],["3319",5000]],"purpose_expenditure_total_czk":7315194},"actual":{"economic_expenditure":[["5169",1908396.82],["5171",1007685.62],["5154",691171.35],["5023",626000],["5321",599667],["6121",545802.36],["5909",425860],["5329",259586.86],["5021",212724],["5229",98550.05],["5032",65196],["5168",64927.95],["5221",62500],["5163",52519.2],["5137",33765.17],["5222",26000],["5031",24458],["5042",21634.8],["5139",20101],["5162",13448.63],["5194",12169],["5175",11708],["5492",11338],["5223",10000],["5362",10000],["5172",6849.81],["5136",5285],["5167",1700],["5164",1556],["5161",162]],"economic_expenditure_total_czk":6830762.62,"economic_financing":[["8115",-4433780.32]],"economic_financing_total_czk":-4433780.32,"economic_revenue":[["1211",3925628.85],["1121",2101205.58],["1111",1413181.84],["4213",1400000],["1511",519143.57],["1345",510325],["4222",401000],["1113",277785.5],["2111",277748],["1112",136972.75],["4112",88600],["1386",76558.08],["2132",45500],["1387",30004.15],["2131",21459],["4111",18440],["2133",15600],["1361",1700],["2324",1526],["2112",1050],["1381",614.38],["2141",500.04],["1382",0.2]],"economic_revenue_total_czk":11264542.94,"purpose_expenditure":[["6171",1321989.25],["2212",685023.49],["6112",683078],["2321",673952.16],["3725",581311.69],["3631",549859.27],["2310",511569.23],["3722",490084.47],["3111",455000],["2292",259868],["3745",184045],["1039",129385.86],["3633",71784],["3399",62549],["3799",46500],["3341",21634.8],["5512",20000],["6114",18440],["3900",16000],["3314",11213],["3639",11000],["6310",8423.2],["3721",8252.2],["3113",5000],["3319",4800]],"purpose_expenditure_total_czk":6830762.62}},"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."}}}}