{"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:00573566","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00573566","name":"Obec Chlistov","short_name":"Chlistov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Klatovy","municipality_code":556343},"amounts":{"revenue_approved":3469000,"revenue_adjusted":6241600,"revenue_actual":6033255.55,"expense_approved":3469000,"expense_adjusted":4519400,"expense_actual":4033272.92,"tax_revenue":3049989.05,"nontax_revenue":553258.5,"capital_revenue":150000,"transfer_revenue":2280008,"current_expense":2926879.04,"capital_expense":1106393.88,"budget_balance":1999982.63,"cash_current":836069.15,"cash_previous":369941.52},"ratios":{"revenue_execution":0.96662003,"expense_execution":0.89243548,"balance_to_revenue":0.33149311,"cash_to_expense":0.20729298,"cash_yoy":1.26000355,"capital_expense_share":0.27431664,"transfer_revenue_share":0.37790675},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00573566/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00573566"},"seo":{"slug":"chlistov","path":"/cz/municipalities/chlistov/"},"population":{"value":133,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3469000,"expenditure_czk":3469000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":6241600,"expenditure_czk":4519400,"financing_czk":-1722200,"balance_czk":1722200},{"stage":"actual","revenue_czk":6033255.55,"expenditure_czk":4033272.92,"financing_czk":-1999982.63,"balance_czk":1999982.63}],"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",849940],["5169",598560],["5023",560000],["5021",315000],["5154",249000],["5171",215000],["5137",110000],["5139",87000],["5141",77000],["5032",71000],["5163",53000],["5222",50000],["5031",48000],["5134",35000],["5019",27000],["5364",23000],["5156",15000],["5194",15000],["5162",14000],["5039",10000],["5136",10000],["5179",8500],["5173",6500],["5175",6000],["5323",6000],["5321",4500],["5329",1500],["5161",1000],["5167",1000],["5901",1000],["5362",500]],"economic_expenditure_total_czk":3469000,"economic_financing":[["8115",2137660],["8124",-2137660]],"economic_financing_total_czk":0,"economic_revenue":[["1211",1326000],["1121",675500],["1111",476000],["2111",207000],["1511",180000],["1345",150000],["1113",85500],["4111",80000],["4112",71800],["1122",70000],["2132",54200],["1112",40500],["1386",15000],["2324",10000],["3111",10000],["1387",7000],["1381",6000],["1341",4000],["1361",500]],"economic_revenue_total_czk":3469000,"purpose_expenditure":[["6171",820000],["6112",716000],["3631",540000],["2310",436940],["3722",294000],["5512",195000],["2212",150000],["6310",100000],["1036",31560],["1032",30000],["3639",30000],["6320",30000],["6402",23000],["6114",21000],["3721",16000],["3399",15000],["6409",10000],["2292",6000],["3319",3000],["5212",1000],["4379",500]],"purpose_expenditure_total_czk":3469000},"revised":{"economic_expenditure":[["6121",1106940],["5169",721560],["5171",628000],["5023",560000],["5021",344000],["5154",249000],["5137",149000],["5141",107100],["5139",102300],["5163",72000],["5032",71000],["5364",50500],["5222",50000],["5031",48000],["5365",47500],["5134",35000],["5329",31500],["5156",30000],["5019",27000],["5194",18500],["5162",14000],["5039",10000],["5136",10000],["5179",9500],["5173",6500],["5175",6000],["5323",6000],["5321",4500],["5161",1500],["5167",1000],["5901",1000],["5362",500]],"economic_expenditure_total_czk":4519400,"economic_financing":[["8124",-2137660],["8115",415460]],"economic_financing_total_czk":-1722200,"economic_revenue":[["4213",1600000],["1211",1326000],["1121",692500],["1111",476000],["4222",350000],["2131",264000],["2111",219000],["1511",209000],["4116",201000],["3111",168000],["1345",160500],["1113",92500],["4111",80000],["4112",71800],["2324",71000],["1122",70000],["2132",54200],["1112",46000],["1386",32500],["4122",25000],["1387",10000],["2310",7000],["1381",6000],["2321",5000],["1341",4000],["1361",500],["1382",100]],"economic_revenue_total_czk":6241600,"purpose_expenditure":[["6171",1249500],["2310",732940],["6112",716000],["3631",606000],["3722",335000],["5512",195000],["2212",150000],["6310",130100],["1032",62000],["6402",50500],["6320",49000],["6399",47500],["6409",41000],["1036",31560],["3639",30000],["3635",27000],["6114",21300],["3399",18500],["3721",16000],["2292",6000],["3319",3000],["5212",1000],["4379",500]],"purpose_expenditure_total_czk":4519400},"actual":{"economic_expenditure":[["6121",1106393.88],["5169",677722.62],["5023",559824],["5171",472443.17],["5021",338025],["5154",131709.06],["5137",122353.67],["5141",114042.66],["5032",70538],["5139",57482.46],["5163",51526.2],["5364",50213],["5031",47616],["5365",47040],["5134",33090.97],["5329",31360],["5156",23748],["5019",22613],["5194",18500],["5162",12367.91],["5222",10000],["5179",9295.32],["5136",8080],["5323",5168],["5039",4420],["5321",3968],["5175",2064],["5161",1355],["5173",313]],"economic_expenditure_total_czk":4033272.92,"economic_financing":[["8124",-1533855],["8115",-466127.63]],"economic_financing_total_czk":-1999982.63,"economic_revenue":[["4213",1600000],["1211",1294436.29],["1121",692265.42],["1111",471573.09],["4222",350000],["2131",264000],["1511",208998.83],["4116",200708],["1345",160350],["2111",154690],["3111",150000],["1113",91570.5],["4112",71800],["2324",70641.5],["2132",52200],["1122",47040],["1112",45137.53],["4111",32500],["1386",25218.02],["4122",25000],["1387",9885.91],["2310",6727],["2321",5000],["1341",3200],["1381",206.4],["1361",100],["1382",7.06]],"economic_revenue_total_czk":6033255.55,"purpose_expenditure":[["6171",1113425.62],["2310",727878.66],["6112",705011],["3631",585374.35],["3722",334275.51],["6310",117023.86],["5512",98090.97],["1032",51620],["6402",50213],["6320",48545],["6399",47040],["6409",40655.32],["1036",31560],["3635",26620],["3399",18500],["6114",12121],["3721",10787.63],["3639",7600],["2292",5168],["3319",1275],["4379",488]],"purpose_expenditure_total_czk":4033272.92}},"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."}}}}