{"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:00509647","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00509647","name":"Obec Chlustina","short_name":"Chlustina","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Beroun","municipality_code":534455},"amounts":{"revenue_approved":7266100,"revenue_adjusted":7227044.2,"revenue_actual":7064544.48,"expense_approved":7934554,"expense_adjusted":8055498.2,"expense_actual":6336377.48,"tax_revenue":5825706.24,"nontax_revenue":648894.04,"capital_revenue":41600,"transfer_revenue":548344.2,"current_expense":4206808.35,"capital_expense":2129569.13,"budget_balance":728167,"cash_current":12477758.51,"cash_previous":11734790.51},"ratios":{"revenue_execution":0.97751505,"expense_execution":0.78659039,"balance_to_revenue":0.10307345,"cash_to_expense":1.96922588,"cash_yoy":0.06331327,"capital_expense_share":0.33608622,"transfer_revenue_share":0.07761919},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00509647/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00509647"},"seo":{"slug":"chlustina","path":"/cz/municipalities/chlustina/"},"population":{"value":255,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":7266100,"expenditure_czk":7934554,"financing_czk":668454,"balance_czk":-668454},{"stage":"revised","revenue_czk":7227044.2,"expenditure_czk":8055498.2,"financing_czk":828454,"balance_czk":-828454},{"stage":"actual","revenue_czk":7064544.48,"expenditure_czk":6336377.48,"financing_czk":-728167,"balance_czk":728167}],"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":[["6122",1981554],["5169",1495000],["5023",1035000],["6121",530000],["5171",510000],["5021",491000],["5031",300000],["5154",290000],["5139",287000],["5365",220000],["5153",170000],["5321",120000],["5032",100000],["5175",60000],["5161",50000],["5194",50000],["5492",50000],["5156",40000],["5162",35000],["5137",25000],["5038",20000],["5163",15000],["5229",15000],["5151",10000],["5166",10000],["5168",10000],["5362",10000],["5136",5000]],"economic_expenditure_total_czk":7934554,"economic_financing":[["8115",668454]],"economic_financing_total_czk":668454,"economic_revenue":[["1211",2500000],["1121",1350000],["1111",900000],["4216",450000],["2131",422000],["1511",340000],["2141",300000],["1122",200000],["1113",190000],["2132",160000],["1345",155000],["1112",80000],["4112",75000],["2324",70000],["1386",25000],["4111",21000],["1381",10000],["1387",10000],["1334",5000],["1341",3000],["2111",100]],"economic_revenue_total_czk":7266100,"purpose_expenditure":[["5512",1841554],["6112",1300000],["6171",1000000],["2219",550000],["3745",550000],["3631",350000],["3722",350000],["3635",250000],["3725",250000],["6399",220000],["3399",200000],["3723",180000],["2212",150000],["2141",120000],["5311",110000],["2142",100000],["3721",100000],["6409",80000],["2321",50000],["3421",45000],["4351",40000],["6114",21000],["3319",20000],["3314",12000],["3111",10000],["4344",10000],["5213",10000],["6310",10000],["3543",5000]],"purpose_expenditure_total_czk":7934554},"revised":{"economic_expenditure":[["6123",1761553.09],["5169",1702044.59],["5023",977358.71],["6121",581450],["5021",491881],["5171",347386.55],["5031",300726],["5139",290206],["5154",267775],["6122",216566.04],["5362",165400],["5168",161043.16],["5153",151350],["5032",122119],["6119",95000],["5162",80330.65],["5175",60993],["5321",59000],["5329",51261],["5163",33146],["5137",27383.91],["5194",25000],["5492",25000],["5151",16732],["5229",15000],["5365",6431],["5156",5902],["5136",5750],["5363",5000],["5167",4544.5],["5038",1699],["5161",466]],"economic_expenditure_total_czk":8055498.2,"economic_financing":[["8115",828454]],"economic_financing_total_czk":828454,"economic_revenue":[["1211",2500000],["1121",1350000],["1111",900000],["4216",450000],["2131",422000],["1511",340000],["2141",300000],["1113",190000],["2132",160000],["1122",155400],["1345",155000],["1112",80000],["4112",71800],["2324",70000],["1386",28200],["4111",26544.2],["1381",10000],["1387",10000],["1334",5000],["1341",3000],["2111",100]],"economic_revenue_total_czk":7227044.2,"purpose_expenditure":[["5512",1891554],["6112",1300000],["6171",1000000],["3745",553000],["2219",550000],["3722",424200],["3631",350000],["3725",275100],["3635",247000],["5311",230000],["6399",175400],["3723",154900],["2212",150000],["3399",150000],["2141",118000],["2142",102000],["6409",80000],["2321",50000],["4351",50000],["3421",45000],["3341",30000],["6114",26544.2],["3721",25800],["3319",20000],["3314",12000],["3111",10000],["4344",10000],["5213",10000],["6310",10000],["3543",5000]],"purpose_expenditure_total_czk":8055498.2},"actual":{"economic_expenditure":[["6123",1761553.09],["5169",1263894.96],["5023",951080],["5021",442799],["5031",261894],["6122",216566.04],["5139",166187],["5154",165548.9],["5168",160029.16],["5362",155655],["5153",145792],["5032",122119],["6119",95000],["5162",78272.92],["5171",60319.71],["5321",58900],["6121",56450],["5329",51261],["5163",26987.2],["5137",16134],["5175",15414],["5182",14801],["5229",10000],["5151",7769],["5194",6491],["5156",5902],["5363",5000],["5167",4544.5],["5365",4200],["5492",2000],["5038",1699],["5136",1648],["5161",466]],"economic_expenditure_total_czk":6336377.48,"economic_financing":[["8115",-741621],["8901",13454]],"economic_financing_total_czk":-728167,"economic_revenue":[["1211",2476913.99],["1121",1325065.25],["1111",895590.2],["4216",450000],["1511",443543.17],["2131",326798],["1345",192050],["1113",175239.38],["1122",155400],["2133",135546],["2132",87000],["1112",86390.51],["2324",78764],["4112",71800],["1386",48273.24],["3113",40000],["4111",26544.2],["1387",18922.13],["2111",18150],["1342",3900],["1341",2700],["2119",2136],["3111",1600],["1343",1200],["2141",500.04],["1381",392.27],["1361",100],["1334",18.3],["1382",7.8]],"economic_revenue_total_czk":7064544.48,"purpose_expenditure":[["5512",1877802.24],["6112",1227567.56],["6171",981220.01],["3722",424180.19],["3745",378980.8],["3725",275092.79],["5311",216430.43],["6399",173169],["3723",150564.61],["2141",112615.75],["2142",101823.75],["3635",96815],["3631",47775],["6409",46261],["4351",43920],["3399",40440],["6114",26544.2],["2212",17224.35],["3721",15318.6],["3319",14423],["3341",13859],["2219",11112],["3314",10618],["4344",10000],["3111",9900],["6310",8345.2],["3421",4375]],"purpose_expenditure_total_czk":6336377.48}},"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."}}}}