{"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:00391387","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00391387","name":"Město Chlumec","short_name":"Chlumec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Ústí nad Labem","municipality_code":568015},"amounts":{"revenue_approved":132542000,"revenue_adjusted":158317231.07,"revenue_actual":150857663.7,"expense_approved":213152278,"expense_adjusted":238927509.07,"expense_actual":157639570.99,"tax_revenue":101489194.12,"nontax_revenue":7586742.07,"capital_revenue":711675,"transfer_revenue":41070052.51,"current_expense":82030981.27,"capital_expense":75608589.72,"budget_balance":-6781907.29,"cash_current":98568149.38,"cash_previous":112656100.5},"ratios":{"revenue_execution":0.95288215,"expense_execution":0.65977991,"balance_to_revenue":-0.04495567,"cash_to_expense":0.62527542,"cash_yoy":-0.12505271,"capital_expense_share":0.47962951,"transfer_revenue_share":0.27224373},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00391387/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00391387"},"seo":{"slug":"chlumec","path":"/cz/municipalities/chlumec/"},"population":{"value":4224,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":132542000,"expenditure_czk":213152278,"financing_czk":80610278,"balance_czk":-80610278},{"stage":"revised","revenue_czk":158317231.07,"expenditure_czk":238927509.07,"financing_czk":80610278,"balance_czk":-80610278},{"stage":"actual","revenue_czk":150857663.7,"expenditure_czk":157639570.99,"financing_czk":6781907.29,"balance_czk":-6781907.29}],"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",113300000],["5169",22100000],["5011",17879612],["5331",10481000],["5901",9500000],["5171",7580000],["5031",4850915],["5023",3487162],["5365",2900000],["5166",2000000],["5222",1982000],["5032",1895010],["5139",1735000],["5154",1468000],["6123",1200000],["5152",1150000],["5021",780000],["6119",700000],["5350",692079],["5137",680000],["5199",680000],["5163",670000],["5499",555000],["5141",550000],["5168",450000],["5156",370000],["5213",360000],["5151",355000],["5362",323000],["5164",274000],["5194",240000],["6424",200000],["5167",168000],["5162",160000],["5161",155000],["5903",150000],["5153",130000],["5134",125000],["5175",120000],["5038",95000],["5041",75000],["5179",66500],["5172",65000],["5191",55000],["5019",50000],["5909",50000],["5192",45000],["5138",30000],["5329",30000],["5339",30000],["5366",30000],["5173",25000],["5182",25000],["5029",20000],["5221",20000],["5133",15000],["5039",10000],["5136",10000],["5132",5000],["5189",5000]],"economic_expenditure_total_czk":213152278,"economic_financing":[["8115",85806786],["8124",-4846508],["8901",-350000]],"economic_financing_total_czk":80610278,"economic_revenue":[["4216",36800000],["1211",36200000],["1121",17600000],["1111",12500000],["1511",10500000],["1113",3000000],["1122",2700000],["4112",2600000],["2324",2295000],["2111",1873000],["1345",1600000],["2132",1475000],["1381",830000],["1112",820000],["2141",620000],["2131",439000],["1341",195000],["1361",140000],["2329",82000],["2139",74000],["2119",50000],["2112",49500],["3111",35000],["2212",26000],["2460",18000],["1342",6500],["2322",5000],["3113",5000],["1335",2000],["1343",2000]],"economic_revenue_total_czk":132542000,"purpose_expenditure":[["3900",40095000],["6171",32870821],["2321",30280000],["2212",14350000],["3722",12635000],["3429",12510000],["3412",10810000],["6409",9590000],["3113",7106000],["3639",6714000],["6112",4340378],["3326",3500000],["3111",3375000],["3632",3200000],["6399",3200000],["3399",2623000],["4351",2550000],["3745",2270000],["2292",1660000],["3612",1500000],["5512",1443000],["3419",942000],["3421",920000],["3392",775000],["3631",750000],["3635",700000],["6330",692079],["6320",600000],["3613",380000],["3721",300000],["5213",150000],["3314",76000],["6310",70000],["2143",45000],["3525",30000],["4339",30000],["6402",30000],["1014",20000],["3599",10000],["3741",10000]],"purpose_expenditure_total_czk":213152278},"revised":{"economic_expenditure":[["6121",139073874.42],["5169",22389000],["5011",18679612],["5331",10581000],["5171",8837602],["5031",4985915],["5901",3657991],["5023",3487162],["5365",2900000],["5166",2000000],["5222",1987000],["5032",1955010],["5336",1910634.65],["5139",1738396],["5154",1468000],["6123",1200000],["5152",1150000],["6119",950000],["5021",910000],["5163",820000],["5137",799400],["5350",720079],["5199",690000],["5499",555000],["5141",550000],["5168",450000],["5213",382404],["5156",370000],["5151",355000],["5362",323000],["5164",274000],["6122",261605],["5134",255000],["5194",240000],["6424",200000],["6130",181324],["5167",168000],["5162",160000],["5161",155000],["5903",150000],["5153",130000],["5175",120000],["5038",95000],["5041",75000],["5179",66500],["5172",65000],["5191",55000],["5019",50000],["5909",50000],["5192",45000],["5138",30000],["5329",30000],["5339",30000],["5366",30000],["5173",25000],["5182",25000],["5029",20000],["5221",20000],["5133",15000],["5039",10000],["5136",10000],["5132",5000],["5189",5000]],"economic_expenditure_total_czk":238927509.07,"economic_financing":[["8115",85806786],["8124",-4846508],["8901",-350000]],"economic_financing_total_czk":80610278,"economic_revenue":[["4216",57913276.74],["1211",36200000],["1121",17600000],["1111",12500000],["1511",10500000],["1113",3000000],["1122",2700000],["4116",2662005.33],["2324",2295000],["4112",2097000],["2111",1873000],["1345",1600000],["2132",1475000],["4122",1179350],["4213",1161599],["1381",830000],["1112",820000],["2141",620000],["2131",439000],["1341",195000],["1361",140000],["4111",130000],["2329",82000],["2139",74000],["2119",50000],["2112",49500],["3111",35000],["2321",32000],["2212",26000],["2460",18000],["1342",6500],["2322",5000],["3113",5000],["1335",2000],["1343",2000]],"economic_revenue_total_czk":158317231.07,"purpose_expenditure":[["2321",55132241.42],["3900",40095000],["6171",33865821],["2212",14350000],["3722",12635000],["3429",12510000],["3412",11060000],["3113",8314200.85],["3639",7875599],["3326",4438960],["6112",4340378],["3111",4177433.8],["6409",3747991],["3632",3200000],["6399",3200000],["3399",2655000],["4351",2550000],["3745",2277000],["5512",1705796],["2292",1682404],["3612",1500000],["3392",1036605],["3631",1000000],["3635",950000],["3419",947000],["3421",920000],["6320",750000],["6330",720079],["3613",390000],["3721",300000],["5213",150000],["6114",130000],["3314",76000],["6310",70000],["2143",45000],["3525",30000],["4339",30000],["6402",30000],["1014",20000],["3599",10000],["3741",10000]],"purpose_expenditure_total_czk":238927509.07},"actual":{"economic_expenditure":[["6121",73443908.78],["5169",18103159.71],["5011",18083663],["5331",10581000],["5031",4984888],["5171",3775680.67],["5023",2793009],["5365",2450450],["5166",2040695.49],["5222",1977000],["5032",1938003],["5336",1910634.65],["5139",1756851.66],["5021",1430726],["5154",1057622.49],["5137",934793.22],["5499",892402],["5141",871333.51],["5152",849140.82],["5163",811597.76],["6123",810700],["6119",669625],["5199",558055.3],["5168",510394.66],["6122",480185.59],["5909",418714],["5134",383222.43],["5164",368580.14],["5156",352107.4],["5151",341889],["5213",340571.67],["5362",325882],["5194",247544],["6130",180654],["5162",177686.54],["5167",151167.71],["5161",89907],["5153",75600],["5038",75380],["5175",74242],["5364",62941],["5179",60360],["5172",49300.24],["5339",30000],["6125",23516.35],["5041",21495.2],["5329",21400],["5019",12302],["5133",9946],["5029",6151],["5221",5000],["5192",4435],["5132",4320],["5039",4162],["5191",2902],["5136",2672]],"economic_expenditure_total_czk":157639570.99,"economic_financing":[["8117",60000000],["8118",-40000000],["8115",-5912048.88],["8124",-4846508],["8901",-2459535.83]],"economic_financing_total_czk":6781907.29,"economic_revenue":[["1211",41960005.96],["4216",32985965.94],["1121",22453179.11],["1111",15613033.08],["1511",11050171.58],["4116",3516137.57],["2132",3195657.29],["1113",2968902.44],["1122",2445450],["4112",2097000],["1345",1997137.46],["2324",1856489.28],["1112",1463777.91],["4122",1179350],["4213",1161599],["1386",818038.11],["3122",706675],["2131",659628.87],["2111",605419.53],["2141",509606.42],["1387",320627.33],["2329",263273.69],["1361",208247.11],["1341",167691],["4111",130000],["2420",110000],["2139",105050],["2212",102532.76],["2322",65214],["2119",61181.23],["2321",32000],["2460",18000],["1342",11380],["1381",6606.37],["3111",5000],["2112",2689],["1343",2540],["1334",1447.04],["1335",874.2],["1382",85.42]],"economic_revenue_total_czk":150857663.7,"purpose_expenditure":[["2321",37138176.48],["6171",33568253.29],["3900",22416553.79],["3722",10119888.94],["3113",8314200.85],["3412",7129082.76],["3639",6481195.85],["3111",4631173.22],["6112",4280986],["3326",3703164.79],["6399",2745274],["3399",2504068.73],["4351",1929549.98],["3745",1618797.13],["3612",1307589.32],["5512",1252900.9],["2212",1095897.84],["3429",1070500],["3419",947000],["3631",916481.1],["3392",770470.61],["6320",743614],["3421",695211.88],["3635",669625],["3613",388292.8],["2292",355091.67],["3632",264301.67],["3721",150666.13],["6114",104345.21],["6409",81210],["6310",67983.76],["3314",67082.29],["6402",62941],["3525",20000],["1014",18000],["3599",5000],["4339",5000]],"purpose_expenditure_total_czk":157639570.99}},"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."}}}}