{"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:00246816","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00246816","name":"Městys Chlum u Třeboně","short_name":"Chlum u Třeboně","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Jindřichův Hradec","municipality_code":546461},"amounts":{"revenue_approved":55026800,"revenue_adjusted":75221830.63,"revenue_actual":75041521.04,"expense_approved":92373000,"expense_adjusted":104824457.97,"expense_actual":76833627.46,"tax_revenue":52580880.3,"nontax_revenue":4811673.11,"capital_revenue":966577,"transfer_revenue":16682390.63,"current_expense":38046813.11,"capital_expense":38786814.35,"budget_balance":-1792106.42,"cash_current":112252976.35,"cash_previous":114718501.6},"ratios":{"revenue_execution":0.99760296,"expense_execution":0.73297424,"balance_to_revenue":-0.02388153,"cash_to_expense":1.46098759,"cash_yoy":-0.02149196,"capital_expense_share":0.50481561,"transfer_revenue_share":0.2223088},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00246816/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00246816"},"seo":{"slug":"chlum-u-trebone","path":"/cz/municipalities/chlum-u-trebone/"},"population":{"value":1835,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":55026800,"expenditure_czk":92373000,"financing_czk":37346200,"balance_czk":-37346200},{"stage":"revised","revenue_czk":75221830.63,"expenditure_czk":104824457.97,"financing_czk":29602627.34,"balance_czk":-29602627.34},{"stage":"actual","revenue_czk":75041521.04,"expenditure_czk":76833627.46,"financing_czk":1792106.42,"balance_czk":-1792106.42}],"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",34299704],["5171",14229500],["6122",10050000],["5169",7579500],["5011",6945000],["5023",2100000],["5031",1993000],["5365",1600000],["5154",1540000],["5331",1500000],["5901",1495000],["5139",1416500],["5153",1290000],["5032",836000],["5222",615000],["5156",545000],["5329",500296],["5137",475000],["5122",401000],["5141",400000],["5163",295000],["5151",246000],["5021",239000],["5168",206000],["5162",202000],["5499",148000],["6130",111000],["5339",100000],["6119",100000],["5221",95000],["5194",85500],["5042",80000],["5132",80000],["5167",60000],["5136",56000],["5164",56000],["5138",50000],["5341",50000],["5175",42000],["5166",40000],["5161",38000],["5223",36000],["5038",35000],["5041",30000],["5019",20000],["5172",20000],["5492",14000],["5229",10000],["5039",6000],["5362",6000],["5173",4000],["5165",2000]],"economic_expenditure_total_czk":92373000,"economic_financing":[["8115",38962200],["8124",-1616000]],"economic_financing_total_czk":37346200,"economic_revenue":[["1211",19800000],["1121",9800000],["1111",6800000],["1511",6500000],["1122",1600000],["1345",1600000],["2111",1474000],["1113",1300000],["4131",1156000],["1342",1100000],["2141",800000],["4112",687800],["1112",600000],["2132",431000],["2131",320000],["1386",250000],["1387",200000],["4111",160000],["4121",150000],["1343",60000],["3111",60000],["1361",40000],["1341",32000],["2324",30000],["2112",26000],["1344",15000],["2139",15000],["1334",10000],["1335",5000],["2119",5000]],"economic_revenue_total_czk":55026800,"purpose_expenditure":[["4339",15000000],["2341",12000000],["3722",9562000],["2212",8700000],["5512",7328000],["6171",6790000],["3113",5780000],["2321",3900000],["2219",3602000],["6112",2550000],["3319",2410000],["2310",2100000],["6399",1600000],["3511",1530000],["3631",1500000],["3412",1255000],["3111",1120000],["3723",670000],["6310",500000],["3326",465000],["3314",430000],["2141",418000],["4351",380000],["3419",375000],["6409",350000],["3421",332000],["3745",280000],["3322",250000],["3349",250000],["3639",200000],["3341",160000],["3632",140000],["6114",120000],["3635",100000],["3399",66000],["6330",50000],["3721",30000],["3725",30000],["3513",25000],["5212",15000],["4341",10000]],"purpose_expenditure_total_czk":92373000},"revised":{"economic_expenditure":[["6121",38660452.01],["6122",14350000],["5171",13229500],["5169",7622000],["5011",6945000],["6130",3111000],["5365",2204790],["5023",2100000],["5031",1993000],["5154",1540000],["5331",1500000],["5901",1495000],["5139",1416500],["5153",1290000],["5336",945139.8],["5032",836000],["5222",615000],["5156",545000],["5329",500296],["5137",475000],["5122",401000],["5141",400000],["5163",295000],["5151",246000],["5021",239000],["5168",206000],["5162",202000],["5499",148000],["5341",123497.78],["5364",121602.38],["5339",100000],["6119",100000],["5221",95000],["5194",88680],["5042",80000],["5132",80000],["5167",60000],["5136",56000],["5164",56000],["5138",50000],["5175",42000],["5166",40000],["5161",38000],["5223",36000],["5038",35000],["5041",30000],["5019",20000],["5172",20000],["5492",14000],["5229",10000],["5039",6000],["5362",6000],["5173",4000],["5165",2000]],"economic_expenditure_total_czk":104824457.97,"economic_financing":[["8115",31218427.34],["8124",-1615800]],"economic_financing_total_czk":29602627.34,"economic_revenue":[["1211",19901000],["4216",11982161.53],["1121",10644000],["1111",7256000],["1511",6834000],["1122",2204790],["4116",1868831.1],["2141",1854000],["2111",1838150],["1345",1695000],["1113",1408000],["4131",1156000],["1342",1129000],["1112",694000],["4112",687800],["3113",550000],["2132",530000],["3111",417000],["4213",393157],["1386",388000],["2131",344000],["4222",300000],["2324",208500],["1387",200000],["4111",165000],["1344",135000],["4121",108000],["2112",75000],["1343",60000],["2119",46000],["1361",40000],["1341",32000],["4113",20761],["2139",15000],["2322",14800],["1334",12100],["1335",5000],["1381",3500],["4122",3180],["2212",2600],["1382",500]],"economic_revenue_total_czk":75221830.63,"purpose_expenditure":[["2341",18360748.01],["4339",15000000],["5512",11628000],["3722",9562000],["2212",8700000],["6171",6782000],["3113",6379138.4],["3639",3208000],["2321",2900000],["6112",2550000],["2219",2423000],["3319",2388000],["6399",2204790],["3511",1530000],["3631",1500000],["3111",1466001.4],["3412",1255000],["2310",1100000],["3723",670000],["3326",644000],["6310",500000],["3314",430000],["2141",418000],["4351",380000],["3419",375000],["6409",350000],["3421",332000],["3745",280000],["3349",272000],["3322",250000],["6114",162500],["3341",160000],["3632",140000],["6330",123497.78],["6402",121602.38],["3635",100000],["3399",69180],["3721",30000],["3725",30000],["3513",25000],["5212",15000],["4341",10000]],"purpose_expenditure_total_czk":104824457.97},"actual":{"economic_expenditure":[["6121",20619558.48],["6122",15072295.87],["5171",8082680.88],["5169",7079901.85],["5011",5898128],["6130",3003600],["5365",2218590],["5023",1899008],["5031",1678639],["5331",1500000],["5154",1353577.94],["5153",1351885.8],["5336",945139.8],["5032",696758],["5222",616488],["5156",547628.07],["5139",545631.95],["5329",496771],["5163",389335.51],["5137",388524.83],["5141",365253.96],["5151",282101],["5168",250425.78],["5021",211812],["5162",170593.4],["5364",121602.38],["5499",119914],["5221",112219],["6127",72000],["5138",69638.3],["5194",62208],["5164",56473.29],["5167",56105],["5136",55112],["5042",48496.8],["5166",44281],["5132",43321.8],["5175",39431],["5161",34525],["5123",34000],["5339",31000],["5038",25557],["5041",25383.44],["6123",19360],["5341",19192.78],["5362",17140],["5223",15000],["5229",11940],["5172",7428.55],["5492",6000],["5343",5970],["5019",5844],["5134",3559],["5173",3433],["5039",1978],["5165",1185]],"economic_expenditure_total_czk":76833627.46,"economic_financing":[["8117",86218657.53],["8118",-86218657.53],["8115",3407906.42],["8124",-1615800]],"economic_financing_total_czk":1792106.42,"economic_revenue":[["1211",19900040.04],["4216",11982161.53],["1121",10643609.78],["1111",7255010],["1511",6833091.18],["1122",2204790],["4116",1868831.1],["2141",1853312.97],["2111",1727328.84],["1345",1694997],["1113",1407808.37],["4131",1156000],["1342",1128436],["1112",693972.84],["4112",687800],["3113",550000],["2132",517736],["3111",416577],["4213",393157],["1386",387736.96],["2131",343575],["4222",300000],["2324",207818.19],["4111",162500],["1387",151995.03],["1344",134780],["4121",108000],["2112",86693],["1343",58820],["2119",45919.5],["1361",39560],["1341",30916],["4113",20761],["2322",14749],["1334",12040.5],["2139",11940.61],["4122",3180],["1381",3166.16],["2212",2600],["1382",110.44]],"economic_revenue_total_czk":75041521.04,"purpose_expenditure":[["2341",12698919.66],["5512",10196893.65],["3722",9276949.22],["4339",8091538.76],["2212",7387395.57],["6171",5361882.09],["3113",5062032.29],["3639",3184972],["6112",2306364],["6399",2204790],["3319",1677261.85],["3412",1145808.54],["3111",1073769.64],["3723",651480.21],["3326",643363.19],["3511",639166.57],["3631",617759.86],["2219",599854.28],["2321",547096],["6310",405332.47],["3314",383198.63],["3419",373488],["6409",341000],["2141",293659.35],["4351",274208],["3349",271719.6],["3745",261758.49],["3421",233801.37],["6402",121602.38],["3322",115086],["6114",113666.1],["3341",80518.02],["3399",57675.3],["2310",48400],["3721",25483.56],["6330",25162.78],["3513",24219],["3725",7895.03],["4341",6000],["3632",2456]],"purpose_expenditure_total_czk":76833627.46}},"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."}}}}