{"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:00556912","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00556912","name":"Město Chabařovice","short_name":"Chabařovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Ústí nad Labem","municipality_code":568007},"amounts":{"revenue_approved":73256100,"revenue_adjusted":87421415.15,"revenue_actual":89663877.71,"expense_approved":95164500,"expense_adjusted":98730720.15,"expense_actual":80269845.58,"tax_revenue":60992454.38,"nontax_revenue":11068818.18,"capital_revenue":1813180,"transfer_revenue":15789425.15,"current_expense":71314757.26,"capital_expense":8955088.32,"budget_balance":9394032.13,"cash_current":31555668.6,"cash_previous":24850749.8},"ratios":{"revenue_execution":1.02565118,"expense_execution":0.81301793,"balance_to_revenue":0.10476942,"cash_to_expense":0.39311984,"cash_yoy":0.2698075,"capital_expense_share":0.1115623,"transfer_revenue_share":0.17609572},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00556912/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00556912"},"seo":{"slug":"chabarovice","path":"/cz/municipalities/chabarovice/"},"population":{"value":2557,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":73256100,"expenditure_czk":95164500,"financing_czk":21908400,"balance_czk":-21908400},{"stage":"revised","revenue_czk":87421415.15,"expenditure_czk":98730720.15,"financing_czk":11309305,"balance_czk":-11309305},{"stage":"actual","revenue_czk":89663877.71,"expenditure_czk":80269845.58,"financing_czk":-9394032.13,"balance_czk":9394032.13}],"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",22260000],["5169",13135000],["6121",11770000],["5171",8860000],["5031",5820000],["5153",3495000],["5331",3370000],["5154",2285000],["5032",2200000],["5021",2150000],["5151",1618000],["5168",1565000],["5139",1494000],["5023",1400000],["5137",1309000],["5152",1250000],["6122",1250000],["6130",1150000],["5141",1127000],["5222",1120000],["5499",940000],["5362",703500],["5156",546000],["5163",540000],["6119",500000],["5901",390000],["5167",370000],["5134",342000],["5164",292000],["5162",245000],["5166",200000],["6125",200000],["5051",150000],["5175",139000],["5321",120000],["5329",120000],["5165",110000],["5492",100000],["5161",87000],["5038",75000],["5229",70000],["5194",60000],["5364",60000],["5173",40000],["5019",20000],["5132",20000],["5155",20000],["5172",20000],["5133",19000],["5136",19000],["5179",10000],["5131",4000],["5365",3000],["5192",2000]],"economic_expenditure_total_czk":95164500,"economic_financing":[["8115",24839400],["8124",-2931000]],"economic_financing_total_czk":21908400,"economic_revenue":[["1211",25630000],["1121",13050000],["1111",9770000],["1511",7200000],["2132",4979100],["2111",2750000],["3111",2000000],["1113",1660000],["4112",1000000],["1345",950000],["1112",780000],["2131",650000],["2324",601000],["2141",400000],["2212",315000],["1386",250000],["2321",215000],["4121",196000],["2329",191000],["1387",150000],["1361",120000],["2139",100000],["4111",90000],["1341",70000],["2119",50000],["1343",15000],["1344",15000],["2310",15000],["4116",15000],["1342",12000],["1334",10000],["2112",5000],["2322",1000],["3113",1000]],"economic_revenue_total_czk":73256100,"purpose_expenditure":[["6171",37321500],["5311",8876000],["3113",7355000],["3612",5670000],["3639",3290000],["3722",3200000],["3613",3198000],["3635",3100000],["3631",2472000],["3412",2255000],["6112",2182000],["3723",2065000],["3725",1450000],["2212",1150000],["5512",1148000],["3900",1120000],["3111",1115000],["3632",1095000],["2219",1020000],["3392",905000],["3399",852000],["6399",700000],["3231",560000],["6320",450000],["3319",413000],["3745",300000],["4359",260000],["3749",212000],["2333",200000],["4351",150000],["6409",130000],["3349",120000],["3314",110000],["2321",100000],["3322",100000],["5213",100000],["6114",90000],["6310",90000],["4350",70000],["6402",60000],["3341",40000],["3721",25000],["2221",20000],["3419",20000],["2411",5000]],"purpose_expenditure_total_czk":95164500},"revised":{"economic_expenditure":[["5011",22252000],["5169",13917972],["6121",10491148],["5171",8860728],["5031",5850000],["5153",3620191],["5331",3370000],["5021",2465900],["5154",2208500],["5032",2204000],["5139",1898922],["6122",1859060],["5336",1820881.15],["5137",1791540],["5168",1715940],["5151",1640000],["5023",1406000],["6130",1150000],["5141",1105360],["5222",1086400],["5152",1040000],["5499",940000],["5362",706500],["5163",540000],["6119",500000],["5164",490800],["5156",402000],["5901",390000],["5167",297700],["5134",289000],["5166",270000],["5162",225650],["6111",199950],["5051",150000],["5175",136500],["5165",130000],["5329",117000],["5366",112196],["5321",96000],["5194",94000],["5123",91000],["5492",90600],["5161",87600],["5038",83000],["5178",80000],["5229",70000],["5364",60000],["6123",56000],["5138",32000],["5173",32000],["5133",21000],["5019",20000],["5132",20000],["5172",20000],["5213",20000],["5136",19000],["5179",13000],["5192",12682],["5365",12000],["5155",10000],["5339",10000],["5363",10000],["5811",10000],["5131",9000]],"economic_expenditure_total_czk":98730720.15,"economic_financing":[["8115",14240305],["8124",-2931000]],"economic_financing_total_czk":11309305,"economic_revenue":[["1211",25630000],["1121",13050000],["4216",9795667],["1111",9770000],["1511",7200000],["2132",5010284],["2111",2781062],["4116",2716222.15],["3111",2000000],["1113",1660000],["1345",950000],["4112",935400],["1112",780000],["2131",650000],["2324",601000],["4222",549560],["4122",470440],["2212",425000],["2321",414000],["2141",400000],["4213",310244],["1386",250000],["4121",200036],["2329",191000],["1387",150000],["1361",120000],["2139",100000],["4111",97500],["1341",70000],["2119",50000],["1343",15000],["1344",15000],["2112",15000],["2310",15000],["1342",12000],["3113",11000],["1334",10000],["2322",1000]],"economic_revenue_total_czk":87421415.15,"purpose_expenditure":[["6171",37331500],["5311",9546000],["3113",8127950.4],["3612",5370000],["3613",3498000],["3639",3290000],["3635",3195000],["3722",3180000],["3631",2292000],["3412",2255000],["6112",2182000],["3723",1952804],["3725",1630000],["3111",1477870.55],["3632",1405244],["5512",1350722],["3231",1237251.2],["2212",1150000],["3900",1111400],["2219",1020000],["3399",1017000],["3392",865000],["6399",700000],["3319",453000],["6320",450000],["4359",260000],["3749",227000],["2321",205000],["2333",200000],["3745",200000],["6402",172196],["4351",150000],["6409",145682],["3314",142000],["2411",130000],["3349",120000],["1014",100000],["3322",100000],["5213",100000],["6114",97500],["6310",90000],["4350",70000],["3721",45000],["3341",40000],["3419",28600],["2221",20000]],"purpose_expenditure_total_czk":98730720.15},"actual":{"economic_expenditure":[["5011",20340180.69],["5169",10369345.36],["5171",7132735.93],["6121",6506428.17],["5031",5355920],["5331",3370000],["5153",2681115.9],["5032",1993368],["5336",1813072.15],["5021",1795864.65],["5154",1701975.22],["5168",1701597.86],["5139",1650069.97],["5151",1496508.49],["5023",1405053],["5137",1230195.81],["6130",1109000],["6122",1083734.95],["5141",989530.82],["5222",880000],["5152",813754.95],["5362",624974],["5499",581846.82],["5163",513144.62],["5164",448031.88],["5156",315623.02],["5166",265453],["5134",257655.34],["5167",215312.65],["6111",199925.2],["5162",179958.24],["5165",114812],["5366",112196],["5329",111405],["5123",89729],["5321",87685],["5175",84175.5],["5038",82141],["5178",79860],["5229",65000],["5364",61633],["5194",57830.49],["6123",56000],["5161",48723],["5492",42600],["5213",20000],["5019",16956],["5138",14321.9],["5173",13279],["5179",12153],["5365",12000],["5339",10000],["5363",10000],["5811",9910],["5136",8597],["5132",8512],["5192",7500],["5131",4152],["5155",3755],["5133",3543]],"economic_expenditure_total_czk":80269845.58,"economic_financing":[["8117",51519619],["8118",-45988551.52],["8115",-11576740.43],["8124",-2923380],["8901",-424979.18]],"economic_financing_total_czk":-9394032.13,"economic_revenue":[["1211",25311765.37],["1121",13548013.27],["4216",9795667],["1111",9607348.79],["1511",7970443.53],["2132",5074042.6],["2111",3056751.41],["4116",2740822.15],["3111",1803180],["1113",1791103.55],["4222",1549560],["1345",989259.98],["4112",935400],["1112",883167.19],["2324",710692],["1386",493624.47],["2131",492345.92],["2328",471321],["4122",470440],["2321",372000],["2149",291250],["2212",215100],["2139",202490],["4121",200036],["1387",193458.96],["2329",120435],["4111",97500],["1361",78785],["1341",64901],["1342",36255],["2119",35937],["1344",14074],["2112",10687],["3113",10000],["2229",9248.12],["2322",5600],["1349",5035.36],["1381",3962.73],["1334",1252.24],["2141",518.13],["2310",400],["1382",3.94]],"economic_revenue_total_czk":89663877.71,"purpose_expenditure":[["6171",32180668.79],["5311",8495512.02],["3113",6033328.67],["3612",3732238.19],["3613",3051406.69],["3722",2901067.15],["3639",2685377.87],["6112",1957818.39],["3723",1706158.68],["3725",1623055.09],["3631",1476270.37],["3412",1430952.28],["3632",1370549.11],["5512",1346039.29],["3111",1335758.85],["3231",1100565.61],["3399",983462.58],["3900",905000],["2219",830170.25],["3635",758554],["3392",723975.01],["6399",619452],["2212",475902.87],["6320",425219],["3319",401412.36],["2333",195120.97],["6402",166020],["4359",154475.56],["3745",141354],["6409",136058],["2321",131896.08],["3314",119893.69],["2411",109109.9],["1014",88330],["6310",87925.62],["3349",77606.56],["6114",73202.29],["4350",65000],["4351",50088],["3322",38006.1],["3341",35721.88],["3419",28600],["3721",19743.81],["3749",1778]],"purpose_expenditure_total_czk":80269845.58}},"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."}}}}