{"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:00261602","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00261602","name":"Město Rumburk","short_name":"Rumburk","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Děčín","municipality_code":562777},"amounts":{"revenue_approved":381543507,"revenue_adjusted":398081003.49,"revenue_actual":400884560.92,"expense_approved":386943507,"expense_adjusted":403481003.49,"expense_actual":374124694.26,"tax_revenue":259027386.53,"nontax_revenue":40063372.03,"capital_revenue":6646765,"transfer_revenue":95147037.36,"current_expense":322849135.41,"capital_expense":51275558.85,"budget_balance":26759866.66,"cash_current":36297049.36,"cash_previous":17046204.52},"ratios":{"revenue_execution":1.00704268,"expense_execution":0.9272424,"balance_to_revenue":0.06675205,"cash_to_expense":0.09701859,"cash_yoy":1.12933321,"capital_expense_share":0.13705473,"transfer_revenue_share":0.23734273},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00261602/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00261602"},"seo":{"slug":"rumburk","path":"/cz/municipalities/rumburk/"},"population":{"value":10782,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":381543507,"expenditure_czk":386943507,"financing_czk":5400000,"balance_czk":-5400000},{"stage":"revised","revenue_czk":398081003.49,"expenditure_czk":403481003.49,"financing_czk":5400000,"balance_czk":-5400000},{"stage":"actual","revenue_czk":400884560.92,"expenditure_czk":374124694.26,"financing_czk":-26759866.66,"balance_czk":26759866.66}],"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",94121830],["5331",61940000],["5169",46839600],["6121",37722000],["5031",24085500],["5171",22755000],["6119",12734000],["5032",8982570],["5901",7500000],["5139",6610600],["5152",5820000],["5222",5522500],["5023",5400000],["5365",5000000],["5168",4260000],["5154",4044000],["5151",2800000],["5137",2760000],["5336",2352907],["5364",2300000],["5021",1962000],["5167",1788000],["5213",1760000],["5166",1565000],["5156",1483000],["5163",1370000],["5153",1275000],["5362",1202000],["5162",1110000],["6351",1002000],["5499",950000],["5161",936000],["6125",900000],["5038",550000],["5179",534000],["5134",512000],["5132",498000],["6122",450000],["5194",440000],["5138",400000],["6130",400000],["5141",350000],["5223",320000],["5175",249000],["5164",226000],["5173",214000],["5172",200000],["5229",158000],["5136",96000],["5329",85000],["5133",66000],["5144",60000],["5221",60000],["5492",40000],["5122",35000],["5192",35000],["5909",35000],["5811",30000],["5131",20000],["5019",10000],["5368",10000],["5339",6000],["5142",1000]],"economic_expenditure_total_czk":386943507,"economic_financing":[["8113",10000000],["8124",-7500000],["8115",2900000]],"economic_financing_total_czk":5400000,"economic_revenue":[["1211",113420000],["1121",57790000],["1111",44020000],["4216",34249000],["4112",29136100],["4116",22869907],["2132",17740000],["1511",10100000],["1345",8500000],["1113",7250000],["1361",5362500],["1122",5000000],["3111",4600000],["1387",4000000],["1112",3500000],["2212",2842000],["2111",2622000],["2324",2130000],["4122",1650000],["1386",1500000],["2122",871000],["2131",380000],["2329",367000],["1353",330000],["2112",300000],["2141",250000],["1343",230000],["1341",190000],["2119",150000],["2322",150000],["4121",20000],["2321",13000],["2229",10000],["2310",1000]],"economic_revenue_total_czk":381543507,"purpose_expenditure":[["6171",112074000],["3412",31912000],["2212",30297000],["3612",26990000],["3113",23286907],["5311",21970100],["3745",15429000],["3319",13032000],["5512",11313000],["3639",11145500],["3722",9320000],["3314",8140000],["3723",7200000],["6112",6830000],["3111",6466000],["6399",6100000],["3699",5436000],["3631",4500000],["4349",3660000],["4339",3547000],["2143",3485000],["3419",2500000],["6402",2300000],["3519",1950000],["4379",1610000],["3613",1585000],["3141",1485000],["6320",1425000],["3725",1400000],["4378",1297000],["1032",1000000],["3349",800000],["3635",800000],["3632",740000],["6310",630000],["2341",600000],["3399",540000],["2321",500000],["2229",405000],["2221",400000],["2333",400000],["5274",317000],["3541",300000],["3721",250000],["4374",175000],["3429",170000],["2334",150000],["1039",145000],["5212",139000],["3716",116000],["3119",106000],["3729",100000],["5273",100000],["6223",90000],["3239",85000],["2219",65000],["3233",50000],["4352",25000],["4329",20000],["5272",20000],["4324",10000],["2169",5000],["5279",5000]],"purpose_expenditure_total_czk":386943507},"revised":{"economic_expenditure":[["5011",97060417.02],["5331",61450721.22],["5169",50103935.64],["6121",42228286],["5031",24635298.25],["5171",21674045],["5901",13796991.97],["5032",9156333.73],["5336",7892167.39],["6119",7560933],["5023",5776000],["5222",5527000],["5152",4691603.08],["5139",4368609.56],["5365",4289610],["5168",4253680.54],["5154",4137574.28],["5137",3969085.63],["5151",2997238.92],["5364",2232737],["5167",2142190.03],["5362",2088063],["6122",1946527.6],["5213",1760000],["5021",1468889],["5153",1441942.16],["5166",1421000],["5163",1370000],["5156",1236770],["5162",1105800.61],["5499",910000],["5161",893407],["6351",864000],["5179",723385.32],["5223",620000],["5038",605050],["5194",578535.75],["5132",531772.58],["5175",470039.98],["5134",467688.83],["6111",435000],["5138",409778.2],["5141",350000],["5164",327181.7],["5173",226950.45],["5229",195500],["6130",150000],["5136",119565.82],["5221",105300],["6379",100000],["5329",85000],["5133",77541],["5811",71796],["5144",60000],["5366",56561.31],["5192",47327],["5131",44738],["5909",37692.71],["5122",35000],["5492",32000],["5660",20000],["5019",18697.34],["5368",10000],["5339",6000],["5363",5500],["5182",3666],["5142",1200],["5191",931.5],["5143",746.37]],"economic_expenditure_total_czk":403481003.49,"economic_financing":[["8113",10000000],["8124",-7500000],["8115",2900000]],"economic_financing_total_czk":5400000,"economic_revenue":[["1211",108150365.94],["1121",57877292.61],["1111",41396696.16],["4116",29902900.25],["4216",28783987.09],["4112",28540400],["2132",18199745.8],["1511",10789443.19],["1345",8808629.32],["2122",7758124.36],["1113",7652464.6],["3111",6646765],["1361",6357450],["1387",6021188.65],["4213",4544107.9],["1122",4289610],["1112",3773073.64],["2212",3725650.24],["2324",3498663.74],["2111",2807433.08],["4122",2616020],["1386",2108689.24],["2141",716515.56],["2322",450578],["4222",420550],["2329",419154.2],["2112",370967],["1353",343500],["4111",325072.12],["2131",272000],["1343",220000],["1341",171079],["2119",60000],["2310",17000],["4121",14000],["2460",10800],["2229",9000],["1334",6667.5],["2321",5000],["2143",419.3]],"economic_revenue_total_czk":398081003.49,"purpose_expenditure":[["6171",118279576.5],["3113",32027714.18],["2212",30195800],["3412",28004075],["3612",24234000],["5311",22601991.83],["3639",16881396.97],["3745",16326561.86],["3319",13067000],["5512",10997763.46],["3722",9582000],["3723",8246000],["3314",8068000],["3111",7296208.82],["6112",7235288],["6399",6239610],["3699",4944364.18],["3631",4491000],["2143",3544031.57],["4349",3156187.86],["3419",2500000],["4339",2277875],["6402",2232737],["3632",1958796],["3519",1950000],["4379",1610000],["3141",1571500],["6320",1546906],["3613",1375000],["3725",1244000],["4378",1048489],["3349",830470],["3399",810967],["2221",722000],["2321",650000],["6310",630000],["2341",600000],["3635",416000],["2229",389943.81],["1032",350000],["6114",344861.45],["2333",340000],["5274",317000],["3541",300000],["3119",281250],["3721",261000],["3429",170000],["1039",165000],["4374",164500],["3322",153000],["5212",139000],["3729",118234],["3716",116000],["5273",100000],["6223",90000],["3239",85000],["2219",65000],["3233",50000],["4352",25000],["4329",20000],["5272",20000],["3522",10000],["2169",5000],["5279",5000],["4324",2904]],"purpose_expenditure_total_czk":403481003.49},"actual":{"economic_expenditure":[["5011",95255087.01],["5331",61450721.22],["5169",47824907.23],["6121",41531028.49],["5031",24360924.78],["5171",20706114.47],["5032",8999433.21],["5336",7892167.39],["6119",6397163.03],["5023",4753337],["5152",4610812.07],["5222",4607075],["5365",4289610],["5154",3878981.1],["5168",3495655.49],["5137",3468654.55],["5139",3357113.72],["5151",2656056.35],["5364",2232737],["5362",1977487],["6122",1854679.73],["5167",1828107.95],["5153",1403320.86],["5213",1392754],["5021",1312688],["5163",1107013.66],["5156",1080539.43],["5162",1026818.07],["5499",908923],["5161",875922.83],["6351",864000],["5166",859556.72],["5223",600000],["5179",544567.09],["5038",527329],["5132",464893.13],["6111",431080],["5175",414369.01],["5138",409396.69],["5194",402591.75],["5141",310779.17],["5164",286591.7],["5134",258367.74],["5173",215664.63],["5229",145000],["5221",105263.12],["5136",102944.82],["6379",100000],["6130",97607.6],["5329",83829],["5811",71320],["5133",64011.78],["5144",59756],["5366",56561.31],["5192",37327],["5131",37005],["5660",20000],["5019",8697.34],["5909",3944.72],["5339",3608],["5142",1120.43],["5191",931.5],["5143",746.37]],"economic_expenditure_total_czk":374124694.26,"economic_financing":[["8115",-19250844.84],["8124",-7500000],["8113",5000000],["8114",-5000000],["8901",-9021.82]],"economic_financing_total_czk":-26759866.66,"economic_revenue":[["1211",108150365.94],["1121",57877292.61],["1111",41396696.16],["4116",29902900.25],["4216",28783987.09],["4112",28540400],["2132",18670910.6],["1511",10896269.07],["1345",8831653.32],["2122",7758124.36],["1113",7652464.6],["3111",6646765],["1361",6570650],["1387",6021188.65],["4213",4544107.9],["1122",4289610],["2212",3976325.03],["2324",3902406.89],["1112",3773073.64],["2111",2906174.08],["4122",2616020],["1386",2108689.24],["2141",802497.21],["2322",631047],["1385",589689.31],["2112",477648],["2329",443422.2],["4222",420550],["1353",372600],["4111",325072.12],["2131",320860],["1343",283252],["1341",171079],["2119",80815.56],["2420",30000],["2310",25800],["1359",19000],["1381",16994.85],["2321",16930],["4121",14000],["2460",10800],["2229",9000],["1334",6667.5],["2143",611.1],["1382",150.64]],"economic_revenue_total_czk":400884560.92,"purpose_expenditure":[["6171",115514692.15],["3113",32019417.82],["2212",29230030.1],["3412",27723940.62],["3612",23001634.11],["5311",20199102.97],["3745",16278043.02],["3319",12638666.46],["5512",10525050.83],["3722",9580657.65],["3723",8244832.81],["3314",8067382.45],["3111",6833608.82],["6399",6220254],["6112",6027638],["3631",4413220.37],["3699",3920952.17],["2143",3098604.56],["4349",3051629.94],["3639",2303494.48],["3419",2277952],["6402",2232737],["4339",2036573],["3632",1955967.21],["3519",1850000],["4379",1400000],["6320",1299850.49],["3613",1295439.9],["3725",1243585.16],["3141",1203379.47],["4378",1039770],["3349",764544],["3399",726023],["2221",721290],["2321",647429.7],["6310",571266.83],["2341",431088.74],["3635",403226],["2229",388002.13],["6114",344861.45],["2333",339281],["3541",300000],["1032",269405.5],["3721",260112.63],["3119",217586],["1039",164000],["3322",152735.52],["3716",115870],["6223",86888],["3239",72400],["5212",71135.6],["5273",69121.44],["4374",60000],["3233",50000],["3729",38234],["3429",37000],["2219",29882.16],["4352",25000],["4329",20000],["3522",10000],["5272",4000],["5274",3299],["4324",2904]],"purpose_expenditure_total_czk":374124694.26}},"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."}}}}