{"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:00665673","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00665673","name":"Obec Chlumec","short_name":"Chlumec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Český Krumlov","municipality_code":536229},"amounts":{"revenue_approved":2493000,"revenue_adjusted":2913100,"revenue_actual":2961573.29,"expense_approved":2485000,"expense_adjusted":3205100,"expense_actual":2555819.34,"tax_revenue":2548089.57,"nontax_revenue":309183.72,"capital_revenue":0,"transfer_revenue":104300,"current_expense":2283209.34,"capital_expense":272610,"budget_balance":405753.95,"cash_current":8558906.36,"cash_previous":8047218.03},"ratios":{"revenue_execution":1.01663976,"expense_execution":0.79742265,"balance_to_revenue":0.13700622,"cash_to_expense":3.34879161,"cash_yoy":0.06358574,"capital_expense_share":0.10666247,"transfer_revenue_share":0.03521777},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00665673/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00665673"},"seo":{"slug":"chlumec-00665673","path":"/cz/municipalities/chlumec-00665673/"},"population":{"value":106,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2493000,"expenditure_czk":2485000,"financing_czk":-8000,"balance_czk":8000},{"stage":"revised","revenue_czk":2913100,"expenditure_czk":3205100,"financing_czk":292000,"balance_czk":-292000},{"stage":"actual","revenue_czk":2961573.29,"expenditure_czk":2555819.34,"financing_czk":-405753.95,"balance_czk":405753.95}],"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",1158000],["5023",270000],["5154",260000],["5151",170000],["5171",128500],["5139",86000],["5021",85600],["5321",60000],["5032",40000],["5166",35000],["5175",27000],["5163",25000],["5137",20000],["5229",20000],["5492",20000],["5194",14000],["5159",10000],["5162",10000],["5222",8000],["5156",7000],["5161",5000],["5176",5000],["5213",5000],["6121",5000],["5141",4000],["5164",3000],["5329",2500],["5038",800],["5362",600]],"economic_expenditure_total_czk":2485000,"economic_financing":[["8115",-8000]],"economic_financing_total_czk":-8000,"economic_revenue":[["1211",900000],["1121",500000],["1111",350000],["2111",205000],["1511",200000],["4112",74900],["1113",66000],["1345",60000],["4111",37000],["2324",35000],["1112",20000],["2139",13000],["1381",10000],["2141",10000],["3122",6000],["1341",2600],["1361",2000],["2131",1500]],"economic_revenue_total_czk":2493000,"purpose_expenditure":[["6171",562300],["2321",525000],["6112",310000],["2310",295000],["3745",148000],["3631",136000],["3722",130000],["2212",98000],["3419",40000],["3723",40000],["3726",40000],["3412",35000],["3399",33000],["6221",20000],["3639",18100],["3429",15000],["5512",15000],["6310",12000],["3632",10000],["3314",2600]],"purpose_expenditure_total_czk":2485000},"revised":{"economic_expenditure":[["5169",1505500],["5023",280642.63],["6121",208000],["5151",190000],["5154",170000],["6130",150000],["5139",125500],["5021",107700],["5137",55000],["5171",54500],["5172",50000],["5032",40000],["5364",38357.37],["5166",35000],["5175",28500],["5163",25000],["5194",20000],["5229",20000],["5321",20000],["5492",20000],["5159",10000],["5162",10000],["5222",8000],["5156",7000],["5161",5000],["5176",5000],["5213",5000],["5141",4000],["5164",3000],["5329",2500],["5038",800],["5362",600],["5173",500]],"economic_expenditure_total_czk":3205100,"economic_financing":[["8115",292000]],"economic_financing_total_czk":292000,"economic_revenue":[["1211",1003200],["1121",570000],["1111",380000],["2111",275000],["1511",274000],["1345",85500],["4112",71800],["1113",66000],["2324",56000],["4111",32500],["1112",26000],["1386",20000],["2139",13000],["1381",10000],["2141",10000],["1387",6000],["3122",6000],["1341",2600],["1361",2000],["2119",2000],["2131",1500]],"economic_revenue_total_czk":2913100,"purpose_expenditure":[["2321",629000],["6171",486800],["3745",374300],["6112",320642.63],["2310",283500],["2212",235500],["3722",190000],["3639",168100],["3631",96000],["3399",69000],["3726",44000],["3429",42000],["3632",41000],["3419",40000],["3723",40000],["6402",38357.37],["3412",36100],["6221",20000],["6114",18700],["5512",15000],["6310",12000],["3314",2600],["3635",2500]],"purpose_expenditure_total_czk":3205100},"actual":{"economic_expenditure":[["5169",1387981.7],["5023",272958],["6121",200610],["5151",189359],["5021",82917],["5154",72911],["6130",72000],["5172",48954.39],["5139",45941.31],["5364",38357.37],["5137",32236.32],["5171",25101.49],["5032",24572],["5163",18020],["5321",10000],["5194",9954],["5175",9608],["5162",7308.8],["5159",2738],["5229",2563.96],["5161",875],["5038",400],["5173",362],["5362",90]],"economic_expenditure_total_czk":2555819.34,"economic_financing":[["8115",-405753.95]],"economic_financing_total_czk":-405753.95,"economic_revenue":[["1211",1063730.91],["1121",570039.27],["1111",396229.34],["1511",276523.71],["2111",272890],["1345",94000],["1113",75302.2],["4112",71800],["1112",37147.64],["4111",32500],["1386",20765.05],["2324",20659],["2139",9600],["1387",8139.04],["1341",2650],["1334",2500.3],["2329",2500],["2119",2000],["2131",1500],["1342",600],["1361",300],["1381",162.11],["2141",34.72]],"economic_revenue_total_czk":2961573.29,"purpose_expenditure":[["2321",596544.08],["3745",354199.5],["6171",308552.46],["6112",297530],["2310",236762.12],["2212",209103.5],["3722",178053.95],["3639",72090],["3399",56637.2],["3631",44129.94],["3726",43889.3],["6402",38357.37],["3632",30762],["3429",26917],["3723",19498.66],["6114",17755.26],["3412",15419],["3419",5500],["3635",2500],["6310",1618]],"purpose_expenditure_total_czk":2555819.34}},"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."}}}}