{"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:00509663","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00509663","name":"Obec Chrustenice","short_name":"Chrustenice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Beroun","municipality_code":533670},"amounts":{"revenue_approved":20773320,"revenue_adjusted":21968074.99,"revenue_actual":25100144.46,"expense_approved":33375800,"expense_adjusted":34850719,"expense_actual":22207050.93,"tax_revenue":21945168.22,"nontax_revenue":1407441.25,"capital_revenue":57500,"transfer_revenue":1690034.99,"current_expense":20129116.67,"capital_expense":2077934.26,"budget_balance":2893093.53,"cash_current":29889969.33,"cash_previous":26996875.8},"ratios":{"revenue_execution":1.14257369,"expense_execution":0.63720496,"balance_to_revenue":0.11526203,"cash_to_expense":1.34596752,"cash_yoy":0.10716401,"capital_expense_share":0.09357092,"transfer_revenue_share":0.06733168},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00509663/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00509663"},"seo":{"slug":"chrustenice","path":"/cz/municipalities/chrustenice/"},"population":{"value":1083,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":20773320,"expenditure_czk":33375800,"financing_czk":12602480,"balance_czk":-12602480},{"stage":"revised","revenue_czk":21968074.99,"expenditure_czk":34850719,"financing_czk":12882644.01,"balance_czk":-12882644.01},{"stage":"actual","revenue_czk":25100144.46,"expenditure_czk":22207050.93,"financing_czk":-2893093.53,"balance_czk":2893093.53}],"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",9160000],["5171",7315000],["5169",3227000],["5011",2400000],["5023",1900000],["5222",1090000],["5154",960000],["5331",870000],["5031",810000],["5909",552000],["5032",460000],["5323",450000],["5139",447000],["5137",405000],["6123",400000],["5168",321000],["5221",316000],["5901",290000],["6122",245000],["5021",215000],["5166",165000],["5163",152000],["5153",150000],["5042",100000],["5156",100000],["5333",100000],["5162",90000],["5136",85000],["5151",80000],["5132",70000],["5167",60000],["5172",50000],["5223",48000],["6119",40000],["5179",38000],["5492",35000],["5173",30000],["5321",30000],["5123",20000],["5493",20000],["5038",15000],["5194",15000],["5041",10000],["5161",10000],["6130",10000],["5138",5000],["5175",5000],["5362",4800],["5019",3000],["5365",2000]],"economic_expenditure_total_czk":33375800,"economic_financing":[["8115",12602480]],"economic_financing_total_czk":12602480,"economic_revenue":[["1211",9100000],["1121",4200000],["1111",2650000],["1511",1500000],["1113",700000],["1345",600000],["2132",313900],["4112",251000],["4213",239920],["2324",230000],["1112",200000],["2141",180000],["2111",163500],["2139",120000],["1386",80000],["1381",40000],["1387",40000],["4111",35000],["2131",26000],["1341",25000],["2142",18000],["1361",15000],["2119",15000],["1334",10000],["1343",10000],["1344",5000],["2321",5000],["2112",1000]],"economic_revenue_total_czk":20773320,"purpose_expenditure":[["2212",6300000],["6171",4727000],["3392",4000000],["2321",2375000],["6112",2350000],["3612",1940000],["3111",1840000],["3631",1500000],["5512",1243000],["3722",950000],["2219",875000],["3723",805000],["3412",800000],["3745",585000],["2292",450000],["2223",400000],["3419",350000],["6221",300000],["5213",250000],["3319",195000],["6320",135000],["1014",130000],["3326",120000],["2310",100000],["3113",100000],["4334",96000],["3639",82800],["3721",70000],["3543",60000],["2221",50000],["6114",35000],["3399",30000],["3314",25000],["3421",20000],["5212",20000],["5272",20000],["6310",17000],["3525",10000],["4341",10000],["4379",10000]],"purpose_expenditure_total_czk":33375800},"revised":{"economic_expenditure":[["6121",9460000],["5171",7719000],["5169",3302560],["5011",2400000],["5023",1900000],["5222",1140000],["5331",1020000],["5154",960000],["5031",810000],["6122",645000],["5032",460000],["5323",450000],["5139",448789],["5166",415000],["6123",400000],["5137",350000],["5221",326000],["5168",321000],["5901",290000],["5336",278950.4],["5021",233676],["5163",152000],["5153",150000],["5909",103489.6],["5042",100000],["5156",100000],["5333",100000],["5162",90000],["5136",85000],["5151",80000],["5132",70000],["5167",60000],["5172",50000],["5223",48000],["6119",40000],["5365",38540],["5179",38000],["5492",35000],["5173",30592],["5321",30000],["5123",20000],["5493",20000],["5038",15000],["5194",15000],["5161",10810],["5041",10000],["6130",10000],["5175",6512],["5138",5000],["5362",4800],["5019",3000]],"economic_expenditure_total_czk":34850719,"economic_financing":[["8115",12882644.01]],"economic_financing_total_czk":12882644.01,"economic_revenue":[["1211",9094100],["1121",4200000],["1111",2650000],["1511",1500000],["1113",700000],["4213",609120],["1345",600000],["4216",496843.42],["2132",313900],["4116",303792.57],["4112",256900],["2324",230000],["1112",200000],["2141",180000],["2111",163500],["2139",120000],["1386",80000],["1381",40000],["1387",40000],["1122",36540],["2131",26000],["1341",25000],["4111",23379],["2142",18000],["1361",15000],["2119",15000],["1334",10000],["1343",10000],["1344",5000],["2321",5000],["2112",1000]],"economic_revenue_total_czk":21968074.99,"purpose_expenditure":[["2212",6300000],["6171",4727000],["3392",4000000],["6112",2350000],["3111",2240000],["2321",1975000],["3612",1940000],["3412",1500000],["3631",1500000],["5512",1243000],["3722",900000],["2219",875000],["3723",855000],["3745",585000],["2310",500000],["2292",450000],["2223",400000],["3639",382800],["3419",350000],["6221",300000],["5213",250000],["3319",195000],["6320",133000],["1014",130000],["3113",100000],["3326",100000],["3543",100000],["4334",96000],["3721",70000],["2221",50000],["6399",36540],["3399",30000],["3314",25000],["6114",23379],["3349",20000],["3421",20000],["3525",20000],["5212",20000],["5272",20000],["6310",19000],["4341",10000],["4379",10000]],"purpose_expenditure_total_czk":34850719},"actual":{"economic_expenditure":[["5171",6513251.71],["5169",2624224.7],["5011",2551530],["5023",1843353],["6121",1719708.44],["5331",1020000],["5222",937000],["5031",878151],["5154",543003.71],["5166",411102.5],["5032",410156],["5139",349409.76],["5137",339870.17],["6122",307405.82],["5336",278950.4],["5021",224616],["5168",191413.99],["5323",170942],["5163",116151.2],["5492",91000],["5153",89147.11],["5162",57264.05],["5151",53286],["5156",52240],["6125",50820],["5223",48000],["5136",47896.6],["5179",40737.41],["5365",36540],["5042",36154.8],["5167",30432],["5173",29154],["5194",25663],["5132",20040.56],["5221",20000],["5172",15899],["5038",11336],["5909",6315],["5321",6000],["5362",4000],["5161",2847],["5175",1512],["5164",526]],"economic_expenditure_total_czk":22207050.93,"economic_financing":[["8115",-2893093.53]],"economic_financing_total_czk":-2893093.53,"economic_revenue":[["1211",9444032.58],["1121",5053652.79],["1111",3443770.05],["1511",2057112.35],["1113",668220.48],["4213",609120],["1345",581310],["4216",496843.42],["2132",336436],["1112",329458.89],["4116",303792.57],["2324",276650.5],["4112",256900],["2139",240000],["2119",223600],["1386",184120.6],["2111",155589],["2141",140826.75],["1387",72165.16],["3111",57500],["1122",36540],["1361",30060],["2142",28974],["1341",23400],["4111",23379],["1343",9190],["1334",7300.5],["2131",5365],["1344",3330],["1381",1486.49],["1382",18.33]],"economic_revenue_total_czk":25100144.46,"purpose_expenditure":[["2212",4667077.02],["6171",4499607.08],["6112",2214338],["3111",2003489.42],["3412",1315664.17],["3631",1251528.82],["5512",1009948.06],["3723",852469.54],["2321",808379.23],["3722",745951.54],["3612",593963.22],["2310",427812.69],["3639",348976.27],["3419",316000],["3319",182159.9],["2292",170942],["3745",143790.15],["6320",97212],["4334",85395],["1014",68323],["3543",63000],["3721",60103.85],["2219",58306.27],["3326",40000],["6399",36540],["3399",28663],["6114",23379],["3314",22247.5],["3525",20000],["6310",18939.2],["3349",17425],["4379",10000],["3421",5420]],"purpose_expenditure_total_czk":22207050.93}},"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."}}}}