{"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:00287245","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00287245","name":"Město Chropyně","short_name":"Chropyně","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Kroměříž","municipality_code":588512},"amounts":{"revenue_approved":129117600,"revenue_adjusted":130976000,"revenue_actual":136909521.05,"expense_approved":227017600,"expense_adjusted":229085600,"expense_actual":164120317.87,"tax_revenue":116509189.79,"nontax_revenue":4939308.85,"capital_revenue":94106.4,"transfer_revenue":15366916.01,"current_expense":96011397.89,"capital_expense":68108919.98,"budget_balance":-27210796.82,"cash_current":40862379.44,"cash_previous":58378051.26},"ratios":{"revenue_execution":1.04530235,"expense_execution":0.71641482,"balance_to_revenue":-0.19875022,"cash_to_expense":0.24897819,"cash_yoy":-0.30003865,"capital_expense_share":0.41499383,"transfer_revenue_share":0.1122414},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00287245/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00287245"},"seo":{"slug":"chropyne","path":"/cz/municipalities/chropyne/"},"population":{"value":4614,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":129117600,"expenditure_czk":227017600,"financing_czk":97900000,"balance_czk":-97900000},{"stage":"revised","revenue_czk":130976000,"expenditure_czk":229085600,"financing_czk":98109600,"balance_czk":-98109600},{"stage":"actual","revenue_czk":136909521.05,"expenditure_czk":164120317.87,"financing_czk":27210796.82,"balance_czk":-27210796.82}],"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",104016000],["5331",47206000],["5011",15415000],["6901",8500000],["5169",7520000],["6125",7278000],["5031",4275000],["5229",3800000],["5023",3180000],["6122",2650000],["5901",2347600],["5213",2060000],["6130",2000000],["5336",1925000],["5171",1808000],["5141",1800000],["5032",1663000],["5166",1170000],["5365",1020000],["5139",913000],["5137",856000],["5168",815000],["5163",698000],["5499",510000],["5323",480000],["5167",440000],["5362",413000],["5153",340000],["5021",265000],["5162",245000],["5194",215000],["5161",152000],["5154",140000],["5156",123000],["5321",120000],["5173",118000],["5164",95000],["5179",90000],["5175",65000],["5492",53000],["5038",52000],["5151",47000],["5172",30000],["5903",30000],["5019",20000],["5329",20000],["5136",15000],["5176",10000],["5152",7000],["5361",5000],["5039",2000]],"economic_expenditure_total_czk":227017600,"economic_financing":[["8123",47800000],["8115",33100000],["8117",17000000]],"economic_financing_total_czk":97900000,"economic_revenue":[["1211",46500000],["1121",23700000],["1111",16500000],["1511",14000000],["4216",7711800],["1345",3330000],["4112",3209200],["1113",3000000],["4122",1925000],["2141",1500000],["2324",1400000],["1112",1300000],["1122",1000000],["4116",927200],["2111",534000],["1343",515000],["2131",350000],["1361",268000],["1381",200000],["1386",200000],["1387",200000],["2142",191400],["1341",180000],["2119",150000],["2329",133000],["3111",50000],["1334",40000],["2132",31000],["2229",28000],["4121",22000],["2139",20000],["1344",1000],["2112",1000]],"economic_revenue_total_czk":129117600,"purpose_expenditure":[["3412",55682000],["3639",41199000],["6171",28432000],["3113",12500000],["2219",12495000],["6399",12257600],["3141",10932000],["2212",7510000],["5311",6087000],["3699",5235000],["5512",3979000],["6112",3940000],["3722",3785000],["3512",2800000],["3419",2700000],["5212",2700000],["3636",2500000],["3111",2300000],["6310",1900000],["3421",1861000],["3635",1235000],["3349",710000],["6320",598000],["3549",500000],["2292",480000],["3729",440000],["3900",420000],["3633",310000],["3399",240000],["3799",225000],["2143",215000],["3631",200000],["3742",200000],["3745",200000],["2199",160000],["6409",60000],["5213",30000]],"purpose_expenditure_total_czk":227017600},"revised":{"economic_expenditure":[["6121",97715000],["5331",46667300],["5901",15736000],["5011",14969400],["6122",10533900],["5169",8168300],["5031",4280300],["5023",3180000],["5222",3140000],["5336",2563700],["5365",2147500],["5213",2060000],["6125",2000000],["6130",2000000],["5032",1665100],["5141",1300000],["5166",1104800],["5168",815000],["6901",743600],["5139",741700],["5171",719600],["5163",718000],["5137",633000],["5499",529300],["5229",511500],["5167",500000],["5323",480000],["5021",450700],["5362",415700],["5194",315500],["5153",310500],["5162",191000],["5154",189000],["5156",153000],["6351",150000],["5179",138000],["5173",120200],["5321",120000],["5221",119200],["5164",112900],["5492",100800],["5161",90000],["5175",75900],["5019",63900],["5038",60000],["5151",49300],["5123",35000],["5152",30700],["5172",30000],["5903",30000],["5363",24500],["5329",20000],["5136",15000],["5223",15000],["5039",14900],["5364",11900],["5176",10000]],"economic_expenditure_total_czk":229085600,"economic_financing":[["8123",47800000],["8115",33309600],["8117",17000000]],"economic_financing_total_czk":98109600,"economic_revenue":[["1211",44500000],["1121",23000000],["1111",16500000],["1511",14000000],["4213",6527300],["1345",3368000],["4112",3209200],["1113",3000000],["4122",2583700],["4216",2274500],["1122",2127500],["2324",1487800],["1112",1300000],["1343",1215000],["4116",793900],["2141",750000],["1386",680000],["2111",474000],["2149",400000],["2119",367600],["2131",350000],["2321",282500],["1387",270000],["1361",268000],["2142",191400],["4111",182500],["1341",180000],["2329",133000],["4222",121000],["4113",117600],["2132",71700],["3113",62000],["1334",40000],["2229",30100],["3111",30000],["2322",27700],["4121",22000],["2139",20000],["2212",16000],["1344",1000],["2112",1000]],"economic_revenue_total_czk":130976000,"purpose_expenditure":[["3412",54923600],["3639",37199300],["6171",23301300],["6399",19041600],["3141",16872600],["3113",16210400],["3699",6676200],["3729",5925000],["2219",5550200],["5512",5424000],["5311",5332000],["6112",4026000],["3722",3335000],["3512",2884700],["3419",2740000],["5212",2740000],["3636",2518200],["3111",2300000],["3631",1700000],["3635",1585000],["6310",1400000],["2212",1393000],["3421",1235100],["3349",827000],["6320",618000],["3549",500000],["2292",480000],["3633",351000],["2143",301000],["3900",300000],["3799",285000],["3399",240000],["6114",182500],["3745",180000],["3749",170000],["2199",160000],["6409",60000],["3742",48000],["5213",30000],["3319",28000],["6402",11900]],"purpose_expenditure_total_czk":229085600},"actual":{"economic_expenditure":[["6121",54755870.99],["5331",46667300],["5011",14656961],["6122",10047191.71],["5169",7145057.52],["5031",3794169],["5222",3140000],["5023",3005578],["5336",2563740],["5365",2128810],["5213",2043120],["6130",1810800],["5032",1559167],["6125",1345057.28],["5141",1121731.51],["5166",862925],["5168",792245.48],["5163",713910.03],["5139",561890.41],["5137",534202.93],["5499",529111],["5323",466800],["5229",452193],["5171",444639.32],["5021",434902],["5167",342803.18],["5153",310336.83],["5194",275546.08],["5154",185739.46],["5162",167485.64],["6351",150000],["5179",117495.16],["5221",116050],["5156",110453.3],["5164",109479.34],["5321",96500],["5161",87028.9],["5492",67000],["5175",66937],["5038",59336.9],["5019",58452],["5173",54045],["5362",-45249],["5151",40573.17],["5123",34521.3],["5152",23632.11],["5363",22000],["5039",19743.88],["5172",18718.7],["5329",18568],["5223",15000],["5364",11828.74],["5136",8919]],"economic_expenditure_total_czk":164120317.87,"economic_financing":[["8117",88000000],["8118",-81200000],["8115",10717621.82],["8123",9695125],["8901",-1950]],"economic_financing_total_czk":27210796.82,"economic_revenue":[["1211",45887520.97],["1121",24557142.7],["1111",17415915.3],["1511",15380509.7],["4213",6062457.1],["1345",3386147.66],["1113",3246900.39],["4112",3209200],["4122",2583740],["4216",2274663.47],["1122",2127510],["2324",1655566.34],["1112",1600899.57],["1343",1233637],["1386",892509.7],["4116",793956.44],["2141",741163.5],["2149",558375],["2111",494593.52],["2119",367077.7],["2131",366990.28],["1387",350668.73],["2321",282500],["1361",246541.21],["2142",191367],["4111",182500],["1341",169617],["2329",127770.62],["4222",120999],["4113",117600],["2132",71234.54],["3113",64106.4],["3111",30000],["2322",27706],["4121",21800],["2139",19432.6],["2229",17631.75],["2212",16600],["1381",7209.69],["1344",3500],["1334",2898.61],["2310",1300],["1382",61.56]],"economic_revenue_total_czk":136909521.05,"purpose_expenditure":[["3639",37062996.31],["6171",22039834.73],["3412",17214252.8],["3113",15801460.73],["3141",15721595.73],["3699",6244221.56],["3729",5854862],["5512",5245780.65],["2219",4854618.6],["5311",4278330.72],["6112",3620388.57],["3722",3267718.96],["3512",2808238],["3419",2740000],["5212",2696936.74],["3111",2300000],["6399",2098631],["3636",1903651],["3421",1235080],["3635",1231626.13],["6310",1216451.54],["3349",767293.1],["6320",619190],["2292",466800],["3549",442193],["2143",293192.79],["2212",249123],["3900",232316],["3799",220720],["3633",220413],["3631",187219.3],["6114",182074.06],["3399",176385],["3745",171112.6],["3749",169592.35],["2199",155349.16],["3742",48000],["6409",43120],["3319",27720],["6402",11828.74]],"purpose_expenditure_total_czk":164120317.87}},"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."}}}}