{"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:00256650","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00256650","name":"Obec Chlumčany","short_name":"Chlumčany","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Plzeň-jih","municipality_code":557781},"amounts":{"revenue_approved":131103246,"revenue_adjusted":89492446,"revenue_actual":94819081.03,"expense_approved":214003978,"expense_adjusted":173893178,"expense_actual":134223685.5,"tax_revenue":61239028.42,"nontax_revenue":27748138.05,"capital_revenue":4814266.56,"transfer_revenue":1017648,"current_expense":69220049.28,"capital_expense":65003636.22,"budget_balance":-39404604.47,"cash_current":83024710.37,"cash_previous":127429318.84},"ratios":{"revenue_execution":1.0595205,"expense_execution":0.77187436,"balance_to_revenue":-0.41557674,"cash_to_expense":0.61855484,"cash_yoy":-0.34846461,"capital_expense_share":0.48429333,"transfer_revenue_share":0.01073252},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00256650/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00256650"},"seo":{"slug":"chlumcany","path":"/cz/municipalities/chlumcany/"},"population":{"value":2434,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":131103246,"expenditure_czk":214003978,"financing_czk":82900732,"balance_czk":-82900732},{"stage":"revised","revenue_czk":89492446,"expenditure_czk":173893178,"financing_czk":84400732,"balance_czk":-84400732},{"stage":"actual","revenue_czk":94819081.03,"expenditure_czk":134223685.5,"financing_czk":39404604.47,"balance_czk":-39404604.47}],"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",129100000],["5362",28000500],["5171",12265000],["5169",10822000],["5331",5972000],["5011",5433400],["6122",2500000],["5152",2404000],["5154",2287600],["5023",2000000],["5151",1960800],["5365",1800500],["5031",1610500],["6123",1500000],["5153",1115000],["5222",1000000],["5021",752000],["5032",663300],["5139",409000],["5166",320000],["5163",314800],["5162",245620],["5323",185000],["5141",180000],["5156",168000],["5329",160000],["5137",150000],["5168",150000],["5499",150000],["5364",65758],["5213",55000],["5167",53000],["5194",31000],["5038",30000],["5229",30000],["5175",27000],["5161",20000],["5903",20000],["5179",16000],["5321",12000],["5136",8000],["5134",5000],["5176",5000],["5173",4000],["5132",1500],["5133",1300],["5164",400]],"economic_expenditure_total_czk":214003978,"economic_financing":[["8115",87900732],["8124",-5000000]],"economic_financing_total_czk":82900732,"economic_revenue":[["3111",47000000],["1211",23638176],["2132",15382622],["1121",12038832],["1511",11000000],["1111",9061342],["2111",3401226],["1345",2600000],["1122",1800000],["1113",1522512],["2141",1000000],["1112",722016],["2324",630000],["4112",622300],["1386",250000],["2131",153220],["1387",80000],["1341",68000],["2329",60000],["1361",22000],["2321",20000],["1356",15000],["2119",10000],["2112",3000],["2139",3000]],"economic_revenue_total_czk":131103246,"purpose_expenditure":[["3613",117448000],["6399",29800000],["3612",12570000],["2321",12550000],["3113",8407780],["6171",8218600],["3722",4769000],["3111",3613000],["2212",2525600],["6112",2430000],["5512",1803900],["3745",1778500],["3631",1650000],["3723",1500000],["3429",1030000],["4351",940000],["3399",859000],["3412",364000],["1032",278200],["3314",269540],["2292",240000],["6320",220000],["6409",160000],["2219",106400],["3632",69800],["6402",65758],["3341",65000],["3349",60000],["3319",58000],["3421",45000],["1036",30000],["6310",23000],["3326",20000],["5213",20000],["2310",15000],["3639",900]],"purpose_expenditure_total_czk":214003978},"revised":{"economic_expenditure":[["6121",82880390],["5362",28011050],["5169",15591510],["5171",9100050],["5331",5972000],["5011",5425220],["5192",3500000],["6123",2933400],["5152",2870900],["5154",2389490],["5023",2000000],["5151",1846751],["5031",1814159],["5365",1802500],["5021",1222064.97],["5222",969000],["5032",732806],["5139",689346.03],["5153",544891],["6122",496500],["5137",438700],["5166",402000],["5163",333610],["5162",284020],["5323",185000],["5141",180000],["5156",166600],["5329",160000],["6130",150000],["5499",144000],["5168",128000],["5229",121000],["5364",65758],["5167",57200],["5194",55150],["5213",55000],["5175",48420],["5038",30000],["5161",21341],["5903",20000],["5179",16000],["5321",12000],["5136",8000],["5176",7000],["5134",5000],["5173",4151],["5132",1500],["5133",1300],["5164",400]],"economic_expenditure_total_czk":173893178,"economic_financing":[["8115",89400732],["8124",-5000000]],"economic_financing_total_czk":84400732,"economic_revenue":[["1211",23638176],["2132",15382622],["1121",12038832],["1511",11000000],["1111",9061342],["3111",4799200],["2111",3861226],["1345",2600000],["1122",1800000],["1113",1522512],["2141",1000000],["1112",722016],["2324",630000],["4112",622300],["1386",250000],["2131",153220],["4111",130000],["1387",80000],["1341",68000],["2329",60000],["1361",22000],["2321",20000],["1356",15000],["2119",10000],["2112",3000],["2139",3000]],"economic_revenue_total_czk":89492446,"purpose_expenditure":[["3613",72459510],["6399",29794000],["3612",15586000],["2321",12427000],["6171",8358510],["3722",7279590],["3113",5856380],["5512",3514200],["6112",2455000],["3631",1859000],["3745",1832090],["3111",1711500],["2212",1507060],["3723",1500000],["3412",1161500],["4351",1152800],["3399",1110500],["3429",1090000],["1032",642800],["2310",453500],["3314",311640],["2292",240000],["6320",226000],["3725",184800],["2219",175900],["6409",160000],["3639",152950],["6114",130000],["3421",90000],["3349",85000],["3341",82500],["3632",75800],["6402",65758],["3319",58000],["1036",30000],["6310",29000],["3326",20000],["5213",20000],["2333",3500],["4399",1390]],"purpose_expenditure_total_czk":173893178},"actual":{"economic_expenditure":[["6121",64691012.22],["5169",15168657.41],["5362",11456086],["5171",7716611.77],["5331",5972000],["5011",5026540],["5192",3502000],["5365",3287220],["5152",2490338.43],["5154",2305369.07],["5023",1996049],["5031",1765833],["5151",1694721.92],["5021",1065879],["5222",951688],["5032",700018],["5139",620927.72],["5153",405807.54],["5137",402265.6],["5166",401999],["5909",375141.06],["5163",330714.6],["5162",272556.7],["5323",184756],["6122",162624],["5329",159880],["6130",150000],["5156",148285.26],["5141",132634.6],["5229",121000],["5168",103333.1],["5499",97190],["5364",59880.99],["5213",54673],["5194",53276],["5167",50976],["5175",45227.8],["5038",23720],["5336",20000],["5179",15334.47],["5161",14497],["5321",11000],["5176",7000],["5136",4583.24],["5173",3019],["5132",959],["5164",400]],"economic_expenditure_total_czk":134223685.5,"economic_financing":[["8115",44404608.47],["8124",-5000004]],"economic_financing_total_czk":39404604.47,"economic_revenue":[["1211",23872159.94],["2132",17621263.31],["1121",12795833.41],["1111",9093470.13],["1511",6596479.4],["2111",6311254.91],["3111",4799266.56],["1122",3284820],["1345",2306153],["2141",2017242.97],["1113",1690063.88],["2324",908566.65],["1112",833809.83],["4112",622300],["1386",466122.73],["2212",366454],["2131",281670.37],["4122",214790],["1387",182695.74],["2329",140000],["4111",130000],["2119",92664.84],["1341",65870],["4116",40558],["1361",22820],["1356",15693.6],["3122",15000],["4129",10000],["2139",6552],["1343",6430],["1381",3618.06],["1334",2988.7],["2322",1895],["2112",564],["2310",10]],"economic_revenue_total_czk":94819081.03,"purpose_expenditure":[["3613",64119324.85],["3612",15712888.91],["6399",14723860],["6171",7589774.18],["3722",7270967.8],["3113",4731922.49],["6112",2449179],["2321",2120758.74],["3631",1848390.03],["3745",1747039.67],["3111",1644871.9],["3723",1413431.69],["2212",1202766.48],["3412",1138622.2],["3399",1105631.85],["3429",1072688],["4351",832208.01],["5512",571470.35],["1032",536185.99],["2310",451667.16],["3314",279648.34],["2292",239429],["6320",225551],["3725",183315],["2219",173228.84],["6409",159880],["3639",152946],["6114",99763.03],["3349",84082.88],["3341",72840.18],["6402",59880.99],["3632",52432.75],["3421",51444.36],["3319",34828],["1036",30000],["6310",28917.6],["3326",7020.23],["2333",3438],["4399",1390]],"purpose_expenditure_total_czk":134223685.5}},"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."}}}}