{"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:00599433","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00599433","name":"Obec Chlumek","short_name":"Chlumek","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Žďár nad Sázavou","municipality_code":595713},"amounts":{"revenue_approved":5370676,"revenue_adjusted":6680990,"revenue_actual":6668620.82,"expense_approved":5370676,"expense_adjusted":5380676,"expense_actual":4205169.29,"tax_revenue":3952228.55,"nontax_revenue":2103137.27,"capital_revenue":38688,"transfer_revenue":574567,"current_expense":4205169.29,"capital_expense":0,"budget_balance":2463451.53,"cash_current":10368635.02,"cash_previous":7905183.49},"ratios":{"revenue_execution":0.9981486,"expense_execution":0.78153178,"balance_to_revenue":0.36940945,"cash_to_expense":2.4656879,"cash_yoy":0.31162484,"capital_expense_share":0,"transfer_revenue_share":0.08615979},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00599433/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00599433"},"seo":{"slug":"chlumek","path":"/cz/municipalities/chlumek/"},"population":{"value":159,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5370676,"expenditure_czk":5370676,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":6680990,"expenditure_czk":5380676,"financing_czk":-1300314,"balance_czk":1300314},{"stage":"actual","revenue_czk":6668620.82,"expenditure_czk":4205169.29,"financing_czk":-2463451.53,"balance_czk":2463451.53}],"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",1520716],["5171",1235460],["5365",400000],["5023",365000],["6121",327000],["5011",290000],["5154",290000],["5139",188000],["5021",169000],["5155",110000],["5032",100000],["5031",75000],["5163",70000],["5213",60000],["5137",28000],["5162",27000],["5194",25000],["5168",18000],["5492",15000],["5164",12500],["5156",12000],["5321",12000],["5136",8000],["5229",7000],["5903",2000],["5038",1500],["5161",1500],["5362",1000]],"economic_expenditure_total_czk":5370676,"economic_revenue":[["1211",1500000],["2111",1160000],["1121",820000],["1111",480000],["1511",330000],["1122",200000],["4122",150000],["1345",143000],["2131",127376],["1113",125000],["4112",71800],["2132",69500],["4116",50000],["1112",40000],["2324",35000],["4111",25000],["1386",18000],["1381",10000],["1387",10000],["1341",4000],["1361",2000]],"economic_revenue_total_czk":5370676,"purpose_expenditure":[["6171",990000],["1032",959676],["2212",650000],["2310",490000],["6112",440000],["3745",400000],["6399",400000],["2141",200000],["3722",200000],["3612",150000],["3631",100000],["3639",60000],["3613",40000],["6320",40000],["3412",35000],["3399",30000],["3421",30000],["3739",26000],["5512",25000],["6114",25000],["2321",15000],["3721",15000],["3632",12000],["2341",10000],["3322",10000],["3725",10000],["6310",4000],["5213",2000],["3341",1000],["3726",1000]],"purpose_expenditure_total_czk":5370676,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",1630084],["5171",999060],["5011",510000],["5023",438000],["5154",308490],["5021",285939],["6121",220800],["5139",132859],["5031",130000],["5155",123000],["5362",96995],["5032",86000],["5213",85910],["5137",82100],["5365",52610],["5163",49800],["5168",46000],["5194",29600],["5162",22000],["5156",17000],["5321",12795],["5229",3842],["5136",3700],["5019",3500],["5038",2500],["5903",2000],["5175",1984],["5161",1500],["6130",1000],["5492",900],["5173",708]],"economic_expenditure_total_czk":5380676,"economic_financing":[["8115",-1300314]],"economic_financing_total_czk":-1300314,"economic_revenue":[["1211",1647055],["2111",1400722],["1121",880800],["1111",600700],["2131",437753],["1511",436400],["4116",275267],["4122",195000],["1345",134375],["2149",127500],["1113",117000],["2132",93200],["4112",71800],["1112",57500],["2324",55600],["3111",38688],["4111",32500],["1386",32100],["1122",29610],["1387",12600],["1361",3510],["1341",1000],["1381",300],["1382",10]],"economic_revenue_total_czk":6680990,"purpose_expenditure":[["6171",1144800],["1032",1019676],["2212",650000],["2310",490000],["6112",478000],["3745",384400],["2141",222300],["3722",200000],["3612",150000],["6399",113905],["3631",100000],["3639",60000],["3613",40000],["6320",40000],["3412",35000],["6114",32500],["3725",32000],["3399",30000],["3421",30000],["3739",26000],["5512",25000],["2321",15000],["3721",15000],["3632",12795],["2341",10000],["3322",10000],["3319",6300],["6310",4000],["5213",2000],["3341",1000],["3726",1000]],"purpose_expenditure_total_czk":5380676},"actual":{"economic_expenditure":[["5169",1464757.23],["5171",591941.27],["5011",509602],["5023",438000],["5154",295070.44],["5021",255293],["5362",-129302],["5031",126390],["5155",101458.06],["5139",88152],["5213",85907],["5032",85285],["5137",73002],["5365",52604],["5168",44655.26],["5163",40813],["5194",23593.5],["5162",21505.96],["5321",12795],["5156",10656],["5229",3841.57],["5019",3467],["5038",2136],["5175",1857],["5173",708],["5161",537],["5136",444]],"economic_expenditure_total_czk":4205169.29,"economic_financing":[["8115",-2463451.53]],"economic_financing_total_czk":-2463451.53,"economic_revenue":[["1211",1647044.18],["2111",1394262.35],["1121",880787.09],["1111",600690.72],["2131",437704.2],["1511",436332.9],["4116",275267],["4122",195000],["1345",134375],["2149",127500],["1113",116512.14],["2132",88200],["4112",71800],["1112",57430.59],["2324",55470.72],["3111",38688],["4111",32500],["1386",32085.1],["1122",29610],["1387",12578.17],["1361",3510],["1341",1000],["1381",262.97],["1382",9.69]],"economic_revenue_total_czk":6668620.82,"purpose_expenditure":[["6171",1061337.75],["1032",952032.64],["6112",477420],["2212",448799.78],["2310",395515.58],["2141",219937.46],["3722",199744.39],["3745",155366.02],["6399",-111379],["3631",78106.73],["3639",56101.57],["3612",48627.36],["6320",35423],["3725",30798.6],["3399",28950],["3613",23298.23],["3739",22994],["6114",16827],["5512",13245],["3721",12859.28],["3632",12795],["3421",9025.5],["2321",6461.4],["3319",6210],["6310",2590],["3412",1207],["3726",605],["3341",270]],"purpose_expenditure_total_czk":4205169.29}},"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."}}}}