{"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:00236853","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00236853","name":"Obec Chlumín","short_name":"Chlumín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mělník","municipality_code":534820},"amounts":{"revenue_approved":13355160,"revenue_adjusted":17893356.2,"revenue_actual":17827193.38,"expense_approved":16288070,"expense_adjusted":24267196.59,"expense_actual":23338204.47,"tax_revenue":12986876.9,"nontax_revenue":1564366.48,"capital_revenue":0,"transfer_revenue":3275950,"current_expense":12062511.51,"capital_expense":11275692.96,"budget_balance":-5511011.09,"cash_current":6583922.55,"cash_previous":6219953.64},"ratios":{"revenue_execution":0.99630238,"expense_execution":0.96171819,"balance_to_revenue":-0.30913509,"cash_to_expense":0.28210922,"cash_yoy":0.05851634,"capital_expense_share":0.48314312,"transfer_revenue_share":0.1837614},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00236853/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00236853"},"seo":{"slug":"chlumin","path":"/cz/municipalities/chlumin/"},"population":{"value":490,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":13355160,"expenditure_czk":16288070,"financing_czk":2932910,"balance_czk":-2932910},{"stage":"revised","revenue_czk":17893356.2,"expenditure_czk":24267196.59,"financing_czk":6373840.39,"balance_czk":-6373840.39},{"stage":"actual","revenue_czk":17827193.38,"expenditure_czk":23338204.47,"financing_czk":5511011.09,"balance_czk":-5511011.09}],"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":[["5011",2718000],["5171",2423000],["6121",1700000],["5331",1660000],["5169",1562700],["5023",1150000],["5901",800000.8],["5031",659500],["6122",415000],["5021",349200],["5139",297800],["5032",260500],["5137",260000],["6119",230000],["5154",211000],["5153",200000],["5166",190000],["5499",139000],["5163",137000],["5362",122360],["5222",120000],["5323",120000],["5168",86000],["5136",85000],["5156",85000],["5162",50000],["5151",40000],["5175",40000],["5173",30000],["5167",25000],["5229",20000],["5213",15000],["5221",15000],["5903",15000],["5141",11909.2],["5038",11000],["5172",8000],["5132",6000],["5133",5000],["5194",5000],["5321",5000],["5161",2000],["5329",2000],["5164",1100]],"economic_expenditure_total_czk":16288070,"economic_financing":[["8115",3557930],["8124",-625020]],"economic_financing_total_czk":2932910,"economic_revenue":[["1211",5200000],["1121",2700000],["1111",1850000],["1511",950000],["1345",470000],["2324",435000],["1113",350000],["2132",199400],["2111",190000],["2131",169000],["1112",140000],["1122",122360],["4112",115100],["1334",115000],["2321",98000],["1386",70000],["4121",70000],["1387",35000],["1381",30000],["1341",12000],["2329",10000],["1333",8000],["1361",6000],["2112",5000],["1343",3000],["2119",2000],["2141",300]],"economic_revenue_total_czk":13355160,"purpose_expenditure":[["6171",4738460.8],["3113",4160000],["6112",1497000],["3745",1104000],["2212",840000],["3341",750700],["3322",560954.6],["3722",400000],["5512",380000],["3723",350000],["3632",304000],["2321",290000],["3635",230000],["3631",215000],["3399",180000],["2221",120000],["3419",50000],["3429",40000],["5213",25000],["3721",20000],["2219",15954.6],["6310",15000],["3319",2000]],"purpose_expenditure_total_czk":16288070},"revised":{"economic_expenditure":[["6121",11680393.12],["5171",2986956.41],["5011",1781525],["5331",1660000],["5169",1515952.1],["5023",1000000],["5031",579318],["5021",386014],["5032",306711],["5137",283127],["5163",248021.86],["5153",200000],["5154",183089.23],["5362",178710],["5222",164700],["5139",157121.87],["5499",134000],["5166",122350],["5168",122000],["6122",78903],["5323",70000],["5141",61909.2],["5156",50000],["5162",50000],["5194",45500],["5151",40000],["5173",30467],["5175",24480],["5167",24160],["5229",20000],["5213",15000],["5903",15000],["5136",11000],["5029",9848],["5172",8000],["5038",7399],["5132",6000],["5164",2100],["5161",2000],["5329",1730.8],["5909",1389],["5192",1000],["5321",1000],["5191",321]],"economic_expenditure_total_czk":24267196.59,"economic_financing":[["8123",6500000],["8124",-625020],["8115",498860.39]],"economic_financing_total_czk":6373840.39,"economic_revenue":[["1211",5416829.52],["1121",2900000],["1111",2056900],["4116",1900000],["1511",1191000],["4222",1171379],["1345",475000],["2122",430000],["2324",425255.23],["1113",384000],["2132",199400],["1112",190000],["1122",178710],["2111",172801],["2131",171835],["1386",120000],["4112",118200],["2321",116701],["4121",70000],["2322",55386],["1387",48000],["2329",17965],["4111",16651],["1334",16602.27],["1333",15000],["1343",13000],["1341",12000],["1361",7500],["2119",2000],["1381",848.78],["2141",300],["2112",90],["1382",2.4]],"economic_revenue_total_czk":17893356.2,"purpose_expenditure":[["4350",7490000],["3113",5866541.12],["6171",3864346.53],["3322",2465186.6],["6112",1289711],["3745",872343],["3722",474742],["3723",399161],["3632",317070],["5512",299811.1],["3631",247089.23],["3399",173800],["2321",161000],["3419",79700],["2221",70000],["2212",46336.71],["2219",35755.6],["3721",30000],["3341",22725.7],["6114",16651],["5213",15000],["6310",15000],["3429",13226],["3319",2000]],"purpose_expenditure_total_czk":24267196.59},"actual":{"economic_expenditure":[["6121",11196789.96],["5171",2880264.67],["5011",1758881],["5331",1660000],["5169",1472719.14],["5023",996900],["5031",560207],["5021",345741],["5032",303391],["5163",247591.07],["5137",227680.23],["5362",178710],["5154",170217.75],["5153",169866.02],["5222",162565.89],["5139",139586.83],["5499",129950],["5168",121823.62],["5166",103277],["6122",78903],["5323",62839],["5141",53306.7],["5162",48242.01],["5156",47522.74],["5194",44413],["5151",37093],["5167",23450],["5173",23217],["5229",18900],["5175",18642.3],["5213",12425],["5136",10550.74],["5029",9848],["5038",7399],["5172",5661],["5164",2000],["5329",1730.8],["5909",1389],["5161",1372],["5192",1000],["5321",1000],["5132",817],["5191",321]],"economic_expenditure_total_czk":23338204.47,"economic_financing":[["8123",6500000],["8124",-625020],["8115",-363968.91]],"economic_financing_total_czk":5511011.09,"economic_revenue":[["1211",5416829.52],["1121",2899222.01],["1111",2051859.19],["4116",1900000],["1511",1190975.04],["4222",1171379],["1345",473404],["2122",430000],["2324",423607.23],["1113",383298.99],["2132",194324],["1112",188996.32],["1122",178710],["2111",171921],["2131",152815],["4112",118200],["2321",116701],["1386",105632.77],["4121",69720],["2322",55386],["1387",41399.61],["2329",17965],["4111",16651],["1334",16602.27],["1343",11140],["1341",10726],["1333",9830],["1361",7400],["2119",1281],["1381",848.78],["2141",276.25],["2112",90],["1382",2.4]],"economic_revenue_total_czk":17827193.38,"purpose_expenditure":[["4350",6995090.5],["3113",5859921.96],["6171",3679432.99],["3322",2418763.18],["6112",1276471],["3745",821953.99],["3722",465804.33],["3723",391411.46],["3632",312017],["5512",274966.42],["3631",204626.23],["3399",171654],["2321",149147.84],["3419",79700],["2221",62839],["2212",46336.71],["2219",33377.6],["3721",28598.35],["3341",22725.7],["6114",16651],["6310",14569.21],["3429",12146]],"purpose_expenditure_total_czk":23338204.47}},"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."}}}}