{"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:47015951","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"47015951","name":"Obec Velká Chmelištná","short_name":"Velká Chmelištná","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Rakovník","municipality_code":529699},"amounts":{"revenue_approved":1850000,"revenue_adjusted":2002168,"revenue_actual":2551513.08,"expense_approved":6550000,"expense_adjusted":6702168,"expense_actual":2148836.08,"tax_revenue":2188678.63,"nontax_revenue":190066.45,"capital_revenue":0,"transfer_revenue":172768,"current_expense":1748447.08,"capital_expense":400389,"budget_balance":402677,"cash_current":8719644.54,"cash_previous":8316967.54},"ratios":{"revenue_execution":1.27437512,"expense_execution":0.32061806,"balance_to_revenue":0.1578189,"cash_to_expense":4.05784537,"cash_yoy":0.04841632,"capital_expense_share":0.18632831,"transfer_revenue_share":0.06771198},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/47015951/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/47015951"},"seo":{"slug":"velka-chmelistna","path":"/cz/municipalities/velka-chmelistna/"},"population":{"value":55,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":1850000,"expenditure_czk":6550000,"financing_czk":4700000,"balance_czk":-4700000},{"stage":"revised","revenue_czk":2002168,"expenditure_czk":6702168,"financing_czk":4700000,"balance_czk":-4700000},{"stage":"actual","revenue_czk":2551513.08,"expenditure_czk":2148836.08,"financing_czk":-402677,"balance_czk":402677}],"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":[["5171",2848000],["5169",2342000],["5023",550000],["6122",280000],["5154",140000],["5021",65000],["5032",50000],["5329",50000],["5139",40000],["5229",40000],["5163",33000],["5137",30000],["5156",20000],["5168",20000],["5194",15000],["5162",14000],["5159",10000],["5175",2000],["5038",500],["5161",500]],"economic_expenditure_total_czk":6550000,"economic_financing":[["8115",4700000]],"economic_financing_total_czk":4700000,"economic_revenue":[["1211",700000],["1121",300000],["1511",300000],["1111",220000],["2141",100000],["1345",75000],["4112",50400],["1113",50000],["1112",15000],["2131",15000],["2324",12000],["2119",8000],["1381",3000],["1341",1500],["1361",100]],"economic_revenue_total_czk":1850000,"purpose_expenditure":[["2212",2000000],["3745",1035000],["2339",750000],["6171",650000],["6112",600000],["3635",500000],["3639",350000],["3722",250000],["2310",100000],["3631",100000],["5512",40000],["3319",30000],["3322",30000],["6320",30000],["6409",30000],["2221",20000],["3419",15000],["3721",15000],["6310",3000],["3632",2000]],"purpose_expenditure_total_czk":6550000},"revised":{"economic_expenditure":[["5171",2590863],["5169",2294225],["5023",493300],["6122",295301],["6121",158994],["5903",150000],["5154",148067],["5137",77100],["5021",76703],["5139",61819],["5026",56700],["5032",50000],["5329",45314],["5229",40000],["5163",31884],["5156",20000],["5362",16916],["5168",15450],["5194",15000],["5321",15000],["5162",14000],["5175",13240],["5159",10000],["5493",5000],["5179",4686],["5222",1000],["5173",771],["5038",500],["5161",335]],"economic_expenditure_total_czk":6702168,"economic_financing":[["8115",4700000]],"economic_financing_total_czk":4700000,"economic_revenue":[["1211",700000],["1121",300000],["1511",300000],["1111",220000],["2141",100000],["4222",100000],["1345",75000],["4112",57400],["1113",50000],["1122",16800],["4111",15368],["1112",15000],["2131",15000],["2324",12000],["1386",10000],["2119",8000],["1381",3000],["1387",3000],["1341",1500],["1361",100]],"economic_revenue_total_czk":2002168,"purpose_expenditure":[["2212",1690000],["3745",1032200],["6171",861253],["2339",600000],["6112",600000],["3635",475000],["3639",350000],["2310",320000],["3722",250000],["5213",150000],["3631",95000],["5512",56000],["3322",55663],["3319",30000],["6409",30000],["6320",28884],["2292",20000],["6114",15368],["3419",15000],["3721",15000],["3429",5000],["6310",3000],["4311",2800],["3632",2000]],"purpose_expenditure_total_czk":6702168},"actual":{"economic_expenditure":[["5169",681632.3],["5023",436223],["6122",241395],["6121",158994],["5171",119378],["5154",80544.94],["5137",67525],["5021",61767],["5026",56700],["5032",39158],["5139",36033.02],["5163",29944.4],["5229",29000],["5329",18500],["5362",16916],["5321",15000],["5162",11987.88],["5175",10454.24],["5156",9254.1],["5168",8670.2],["5194",7678],["5493",5000],["5179",4686],["5222",1000],["5173",771],["5038",400],["5161",224]],"economic_expenditure_total_czk":2148836.08,"economic_financing":[["8115",-402677]],"economic_financing_total_czk":-402677,"economic_revenue":[["1211",768750.19],["1511",509972.39],["1121",408879.49],["1111",283517.71],["2141",142856.45],["4222",100000],["1345",97088],["4112",57400],["1113",54281.07],["2324",36417],["1112",26699.77],["1122",16800],["4111",15368],["1386",14876.01],["2131",7173],["1387",5841.77],["2132",2000],["1341",1800],["2111",1620],["1381",137.18],["1382",35.05]],"economic_revenue_total_czk":2551513.08,"purpose_expenditure":[["6171",771784.83],["6112",532081],["2310",261151.16],["3722",244112.07],["3745",92380.12],["3322",55663],["5512",45000],["3631",33538.99],["6320",27836],["3319",16245.91],["6114",15368],["2292",13640],["3721",10426.6],["2212",10154],["6409",9546],["3429",5000],["4311",2800],["6310",2108.4]],"purpose_expenditure_total_czk":2148836.08}},"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."}}}}