{"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:00509850","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00509850","name":"Obec Velký Chlumec","short_name":"Velký Chlumec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Beroun","municipality_code":531910},"amounts":{"revenue_approved":7222670,"revenue_adjusted":10333380,"revenue_actual":10322477,"expense_approved":9637000,"expense_adjusted":10787817,"expense_actual":6470106.14,"tax_revenue":9097342.3,"nontax_revenue":565257.7,"capital_revenue":0,"transfer_revenue":659877,"current_expense":6363086.14,"capital_expense":107020,"budget_balance":3852370.86,"cash_current":14148462.36,"cash_previous":10296091.5},"ratios":{"revenue_execution":0.99894488,"expense_execution":0.59976046,"balance_to_revenue":0.37320217,"cash_to_expense":2.18674347,"cash_yoy":0.37415857,"capital_expense_share":0.01654069,"transfer_revenue_share":0.06392623},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00509850/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00509850"},"seo":{"slug":"velky-chlumec","path":"/cz/municipalities/velky-chlumec/"},"population":{"value":440,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":7222670,"expenditure_czk":9637000,"financing_czk":2414330,"balance_czk":-2414330},{"stage":"revised","revenue_czk":10333380,"expenditure_czk":10787817,"financing_czk":454437,"balance_czk":-454437},{"stage":"actual","revenue_czk":10322477,"expenditure_czk":6470106.14,"financing_czk":-3852370.86,"balance_czk":3852370.86}],"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":[["5169",1985500],["6121",1721860],["5171",1450000],["5023",916900],["5011",648000],["5154",559000],["5175",323000],["5021",310500],["5493",180000],["5222",178000],["5031",165000],["5139",150200],["5032",144100],["5137",117000],["5329",109600],["5194",104000],["5163",76600],["5162",73000],["5168",70900],["5321",51000],["5362",46000],["5903",40000],["5156",33040],["5136",32000],["5132",27000],["5365",20100],["5167",16000],["5138",15000],["5166",10000],["5172",10000],["5339",10000],["5179",8700],["5173",8000],["5133",7000],["5221",7000],["5151",5000],["5038",3500],["5161",2500],["5131",1000],["5164",1000]],"economic_expenditure_total_czk":9637000,"economic_financing":[["8115",2414330]],"economic_financing_total_czk":2414330,"economic_revenue":[["1211",3084000],["1121",1600000],["1111",1000000],["1345",393000],["1511",369570],["1113",210000],["2132",168000],["4112",101100],["2111",82000],["1112",70000],["4111",62000],["1381",30780],["2131",21000],["1122",20000],["1341",10000],["2324",1200],["2141",20]],"economic_revenue_total_czk":7222670,"purpose_expenditure":[["6171",3263960],["2212",1060000],["6112",999500],["2310",793000],["3722",621200],["2321",464000],["3399",427000],["3326",305000],["3723",287000],["3635",200000],["3419",150000],["3421",142000],["3631",139500],["3745",124040],["2292",88000],["3726",88000],["5213",66000],["6320",66000],["6114",62000],["3412",52000],["3612",50000],["5512",45000],["3349",30000],["6409",22300],["3429",20000],["6399",20000],["3721",14000],["3319",10000],["6310",9500],["3111",5000],["4350",5000],["4356",5000],["3900",2000],["4379",1000]],"purpose_expenditure_total_czk":9637000},"revised":{"economic_expenditure":[["5169",2055465],["6121",1721860],["5171",1400504.52],["5023",1051835],["5011",898232],["5154",600500],["5139",361917],["5021",344481],["5175",339300],["5032",250448],["5222",248000],["5493",180000],["5031",165000],["5365",148990],["5137",128650],["5194",119000],["5329",103488],["5168",85500],["6122",80950],["5162",79130],["5163",76600],["5321",51000],["5362",46000],["5903",40000],["5156",33040],["5136",32000],["5132",27000],["5167",16000],["5138",15000],["5173",11360],["5166",10000],["5172",10000],["5339",10000],["5179",8700],["5192",8400],["5133",7000],["5221",7000],["5151",5000],["5038",3500],["5161",2905],["5164",2050],["5149",1011.48],["5131",1000]],"economic_expenditure_total_czk":10787817,"economic_financing":[["8115",454437]],"economic_financing_total_czk":454437,"economic_revenue":[["1211",3755199],["1121",2012373],["1111",1356189],["1511",809302],["1345",491247],["4222",409000],["2132",287517],["1113",265834],["2111",192283],["1122",148890],["1112",131140],["4112",101100],["4129",98169],["1386",73310],["4111",51608],["2324",42116],["2131",41000],["1387",28733],["1341",14500],["2119",13200],["1334",8359],["1361",1700],["1381",580],["2141",31]],"economic_revenue_total_czk":10333380,"purpose_expenditure":[["6171",3602082],["6112",1225323],["2212",1155227.52],["2310",793000],["3722",622200],["2321",484000],["3399",462272],["3723",296450],["3631",248900],["3326",202204],["3419",200000],["3635",200000],["3745",187040],["3421",186000],["6399",149021.48],["3726",132650],["2292",81888],["5213",66000],["6320",66000],["3412",58500],["6114",53074],["3612",50000],["5512",45000],["3341",36300],["3349",31400],["3429",25000],["6409",22300],["3319",21970],["2219",16335],["3543",15000],["3721",14000],["6310",10380],["3639",10300],["3111",5000],["4350",5000],["4356",5000],["3900",2000],["4379",1000]],"purpose_expenditure_total_czk":10787817},"actual":{"economic_expenditure":[["5169",1378945.49],["5023",1051835],["5011",898225],["5171",486693.76],["5154",414096.7],["5139",311454.9],["5021",286922],["5175",260858],["5222",240000],["5032",171629],["5365",148940],["5031",136734],["5194",91860],["5162",79121.32],["5329",66057],["6122",58620],["5163",55012],["5321",49500],["6121",48400],["5362",39156],["5168",32580.26],["5493",30000],["5136",29053],["5156",24203.34],["5138",13334.2],["5137",11650],["5173",10530],["5179",8628.88],["5192",8318],["5167",6890],["5221",5000],["5339",5000],["5038",3435],["5166",2800],["5164",1921.48],["5161",1284],["5149",825.81],["5132",592]],"economic_expenditure_total_czk":6470106.14,"economic_financing":[["8115",-3852370.86]],"economic_financing_total_czk":-3852370.86,"economic_revenue":[["1211",3755198.47],["1121",2012372.04],["1111",1356188.27],["1511",809301.23],["1345",491247],["4222",409000],["2132",287517],["1113",265833.43],["2111",181394.51],["1122",148890],["1112",131139.7],["4112",101100],["4129",98169],["1386",73308.64],["4111",51608],["2324",42116],["2131",41000],["1387",28732.73],["1341",14500],["2119",13200],["1334",8358.6],["1361",1700],["1381",572.19],["2141",30.19]],"economic_revenue_total_czk":10322477,"purpose_expenditure":[["6171",2050120.97],["6112",1146508],["3722",549081.09],["2212",540030.86],["3399",347047.94],["3723",251433.08],["3631",211924.39],["3419",200000],["3421",153212],["6399",148890],["3745",119256.5],["3726",101687],["2310",93416.44],["2321",80810],["2292",61057],["3412",52996.27],["6114",51608],["6320",48212],["5512",45000],["3341",36300],["3349",31360],["3612",29870.11],["3429",25000],["3319",21970],["2219",16335],["3543",15000],["3639",10300],["6310",7625.81],["3721",5424.8],["3326",5000],["4350",5000],["4356",5000],["6409",3628.88]],"purpose_expenditure_total_czk":6470106.14}},"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."}}}}