{"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:00236195","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00236195","name":"Město Kutná Hora","short_name":"Kutná Hora","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kutná Hora","municipality_code":533955},"amounts":{"revenue_approved":784447917,"revenue_adjusted":861695058.89,"revenue_actual":882082967.53,"expense_approved":1001681014,"expense_adjusted":938794823.27,"expense_actual":855501741.93,"tax_revenue":586253691.1,"nontax_revenue":180550547.65,"capital_revenue":1265192.5,"transfer_revenue":114013536.28,"current_expense":691741556.15,"capital_expense":163760185.78,"budget_balance":26581225.6,"cash_current":462071898.68,"cash_previous":452313946.07},"ratios":{"revenue_execution":1.02366024,"expense_execution":0.91127659,"balance_to_revenue":0.03013461,"cash_to_expense":0.54011801,"cash_yoy":0.02157341,"capital_expense_share":0.19142005,"transfer_revenue_share":0.12925489},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00236195/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00236195"},"seo":{"slug":"kutna-hora","path":"/cz/municipalities/kutna-hora/"},"population":{"value":21506,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":784447917,"expenditure_czk":1001681014,"financing_czk":217233097,"balance_czk":-217233097},{"stage":"revised","revenue_czk":861695058.89,"expenditure_czk":938794823.27,"financing_czk":77099764.38,"balance_czk":-77099764.38},{"stage":"actual","revenue_czk":882082967.53,"expenditure_czk":855501741.93,"financing_czk":-26581225.6,"balance_czk":26581225.6}],"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",351123385],["5011",134979018],["5169",129691875],["5331",78748930],["5171",56760780],["5031",31586159],["5901",24023930],["5154",22994000],["5339",17050000],["5153",13706000],["5222",13293000],["5032",11592317],["5151",8959000],["5362",8710000],["6901",8000000],["5499",6781000],["6351",6581000],["6122",6098642],["5166",5226580],["5023",5040000],["5139",5023000],["5161",4509000],["5221",4345250],["5152",3950000],["5213",3710000],["5163",3624970],["6130",3529800],["5168",3522000],["5179",2984370],["5137",2688070],["5660",2510000],["5021",1894304],["5909",1555000],["5167",1532427],["5138",1445000],["5493",1310000],["6123",1298600],["6119",1271887],["5141",1233000],["5164",1125650],["5162",1007300],["5156",885000],["5038",510000],["5223",500000],["5329",490000],["5157",470000],["5132",465000],["5029",461000],["5134",400000],["5175",347000],["5173",340000],["5192",301890],["5026",300000],["5194",220000],["5903",190000],["5042",168015],["5811",150000],["5172",90000],["5133",83000],["6371",70000],["5176",58000],["6129",50000],["5136",42000],["5041",30140],["5122",20000],["5019",10000],["5131",9725],["5365",5000]],"economic_expenditure_total_czk":1001681014,"economic_financing":[["8117",226094697],["8124",-10000100],["8125",1138500]],"economic_financing_total_czk":217233097,"economic_revenue":[["1211",219800000],["1121",111640000],["4216",99631367],["1111",87880000],["1511",49800000],["4112",42510510],["2132",38469473],["2111",29389617],["1345",19500000],["1113",13610000],["3112",8500000],["4116",8000000],["1361",7866200],["2131",6750000],["1112",6280000],["2324",5451000],["1386",5334000],["2142",5060500],["3111",3000000],["1342",2400000],["2141",2183890],["1387",2026000],["2112",2019000],["2119",1800000],["1353",1600000],["2460",1300000],["1343",1100000],["2139",600000],["1341",520000],["2133",273900],["2322",98000],["1356",28460],["2310",16000],["2329",10000]],"economic_revenue_total_czk":784447917,"purpose_expenditure":[["6171",185594495],["3412",79415740],["2219",78845463],["3141",56070684],["2212",52873200],["4351",49555440],["3613",46467267],["3113",39927716],["2333",30000000],["3631",29546550],["3612",28678770],["3722",27858900],["3745",25949800],["5311",22214836],["3322",19099035],["3419",18976200],["2295",17000000],["2221",16936000],["3634",14891000],["3725",13909600],["3900",13711030],["3111",12532790],["3314",12388000],["3639",11957815],["4339",10195500],["3311",8234000],["2143",8211040],["6399",8200000],["3632",7053214],["6112",7052000],["4349",6701594],["3315",4044000],["3319",3581770],["2292",3500000],["3421",3185000],["3231",2853000],["3611",2500000],["1014",2483000],["6310",2138000],["5512",2056700],["3723",1850000],["3349",1752000],["3146",1750000],["3635",1430000],["3727",1310000],["3619",1200000],["3522",1078890],["2223",950000],["4399",795000],["3721",620000],["3313",594200],["3429",400000],["3399",280000],["5213",250000],["2310",234800],["3733",128000],["3769",117000],["3312",100600],["2299",100000],["3729",73000],["2321",70000],["3741",65000],["3133",50000],["3633",50000],["2229",15000],["3744",15000],["5212",13375]],"purpose_expenditure_total_czk":1001681014},"revised":{"economic_expenditure":[["6121",167203834.91],["5011",140448208.94],["5169",132723681.46],["5331",81666836],["5171",76675295.11],["5365",41598390],["5031",35603520.4],["5154",22884103],["5336",20946986.78],["5222",19870200],["5221",16860947.47],["5149",14993458.52],["5032",13060511],["5339",12635046],["5153",12440959.31],["5151",9239839.39],["6351",8262070],["5362",7597158],["5499",6947800],["5137",6877456.64],["5166",6599310],["5343",5714568],["5163",5212578.38],["6122",5125638.04],["5139",5054017],["5023",5013044],["5152",3941813.3],["5168",3815086],["5021",3790413],["5161",3724012.77],["5213",3395128.87],["5138",3329901.64],["5179",3123835.72],["5223",3122100],["5660",2510000],["6119",1974787],["5167",1898050],["6356",1775700.93],["6123",1738600],["5164",1702550],["5909",1653361],["5192",1437605],["6202",1340000],["5162",1209846.67],["5141",1205385.55],["5493",1030100],["6316",939818.21],["5156",864161.2],["5175",833157.6],["5364",686935.4],["5042",679261.15],["5212",652772],["5038",576372],["5329",512970],["5157",459000],["5173",430875],["5172",328185.5],["5026",300000],["5194",297115.04],["5132",291547.84],["6322",275000],["6130",272020],["6111",217800],["5029",192488],["5123",134556],["5134",128477.48],["5136",101599],["6213",101000],["5133",87211.33],["5176",80491.4],["5492",65000],["5229",50000],["6129",50000],["6371",49000],["5019",41535],["6127",40000],["5041",34157.77],["5142",28042.55],["5131",10745],["5039",7793],["5122",2000]],"economic_expenditure_total_czk":938794823.27,"economic_financing":[["8117",226094697],["8115",-141831234.62],["8124",-10000100],["8125",2836402]],"economic_financing_total_czk":77099764.38,"economic_revenue":[["1211",219800000],["1121",116040000],["1111",87880000],["1511",49800000],["4112",42788100],["1122",41594490],["2132",38469473],["2111",30297117],["4116",27914550.23],["4216",19967315.21],["2141",19631167],["1345",19500000],["2149",14954000],["1113",13610000],["4122",12914307],["1361",10566200],["2131",8612202],["2122",8585500],["3112",8500000],["1387",8326000],["4132",7196548],["1112",6280000],["2324",6031423.61],["2212",5866961],["1386",5334000],["2142",5095300],["2112",3381000],["3111",3000000],["2321",2907500],["1342",2400000],["4213",2020367],["2451",2000000],["2119",1800000],["1353",1600000],["2460",1300000],["1343",1160660],["2229",894902],["4111",825389.84],["2322",744167],["2139",600000],["1341",520000],["2133",273900],["3113",266100],["4121",243000],["4171",143959],["1356",28460],["2310",16000],["2329",10000],["3121",5000]],"economic_revenue_total_czk":861695058.89,"purpose_expenditure":[["6171",189782280.72],["3412",64162172.26],["2212",53619916.44],["6399",48452990],["3113",46631115.61],["3613",41304002],["4351",38476298.26],["3631",34227408.41],["2219",27602556.6],["3722",26979402.02],["3612",26564272],["3745",26246036.09],["3322",25667083],["5311",22631144],["6310",18627550],["3314",18518111],["3141",17389630.87],["3419",16562272],["2221",15141289.77],["3634",14891000],["4339",14616092],["3111",14440445.2],["3725",13663637.87],["3639",12500201.6],["2295",12365046],["3311",8693839],["2143",8555187],["3632",8091071],["3319",8087302.2],["6112",6796346],["6330",5714568],["3421",4564904.91],["3315",4497489],["3231",4250285.5],["4349",3978235.71],["2292",3052899],["1014",2583000],["3611",2500000],["2223",2460176],["5512",2278583],["3723",2253199.83],["3146",1750000],["3349",1703421.8],["3727",1514135.81],["3635",1429850],["3619",1328500],["3312",1166572],["3522",1018708.21],["3721",846996],["6114",825389.84],["3313",740200],["6402",686935.4],["3636",605000],["3429",499100],["4379",422800],["2333",403355],["4374",380000],["3316",362000],["4359",324600],["4312",309816],["4371",295000],["2310",294800],["4344",250000],["2321",230500],["4372",200000],["4377",160000],["4375",150000],["3733",128000],["3900",120000],["3769",117000],["3122",110000],["3399",105436],["2299",100000],["3119",100000],["3121",100000],["3729",73158.34],["3741",65000],["3317",60000],["4378",60000],["5213",60000],["3633",50134],["3133",50000],["4352",50000],["6409",45000],["4341",40000],["2229",15000],["3744",15000],["5212",13375],["3149",1000]],"purpose_expenditure_total_czk":938794823.27},"actual":{"economic_expenditure":[["6121",142775288.07],["5011",130111948],["5169",123060957.72],["5331",81666836],["5171",69118870.47],["5365",41594990],["5031",33952854],["5336",20946986.78],["5222",19870200],["5154",18445225.88],["5221",16860947.47],["5149",14993458.52],["5339",12635046],["5032",12468121],["5151",9011075.32],["6351",8262070],["5153",6781110.37],["5499",6355023],["5343",5714568],["5137",5516544.32],["5023",4960860],["6122",4936054.25],["5163",4811392.69],["5139",4274066.43],["5166",4108472.2],["5021",3659936],["5362",3581952],["5152",3397109.2],["5213",3395128.87],["5168",3255495.56],["5223",3122100],["5138",3035567.18],["5179",2846106.78],["5161",1939229.07],["6356",1775700.93],["6123",1731567.61],["5167",1712776.48],["5909",1644605.33],["5164",1534280.99],["6202",1340000],["6119",1270886.71],["5192",1215860.2],["5162",1151863.41],["5141",1032697.6],["5493",1020100],["6316",939818.21],["5660",800081],["5175",769377.92],["5364",686935.4],["5212",652772],["5038",575671],["5156",537948.86],["5329",512970],["5157",382660],["5173",372999.12],["5042",357631.55],["6322",275000],["5194",253555.11],["5172",248785.1],["6111",217800],["5134",128477.32],["5132",123539.03],["5123",114895.19],["5029",101488],["6213",101000],["5492",65000],["5136",59887.28],["5229",50000],["6371",49000],["6130",46000],["6127",40000],["5176",39344],["5041",34134.55],["5142",28042.55],["5019",23057],["5039",7793],["5133",6717.33],["5131",3431]],"economic_expenditure_total_czk":855501741.93,"economic_financing":[["8117",576830504.58],["8118",-453166792.52],["8115",-144711611.2],["8124",-10000008],["8125",4790298.89],["8225",-187725.78],["8901",-132439.69],["8215",-3451.88]],"economic_financing_total_czk":-26581225.6,"economic_revenue":[["1211",216736450.11],["1121",116074040.48],["1111",83803837.21],["1511",50037085.44],["2132",43649431.27],["4112",42788100],["1122",41594490],["2111",39913361.34],["4116",27914550.23],["1345",20382052.86],["2141",20026696.49],["4216",19967315.21],["2149",15944415.16],["1113",15339655.92],["2324",13167642.09],["4122",12914307],["1361",11897024.05],["2131",10840872.52],["2212",9784005.2],["1387",9628051.58],["2122",8585500],["1112",7565448.92],["4132",7196548],["2142",5186887.04],["1386",4224296.41],["1342",3749784.02],["2321",2840000],["2112",2839285.78],["4213",2020367],["2451",2000000],["1343",1830489.39],["1353",1652200],["2460",1375983.42],["2322",1178956],["1385",934334.7],["2229",898454.37],["2119",895721.1],["2139",855389],["4111",825389.84],["3111",630932.5],["3113",537100],["1341",534015.53],["2133",264024.58],["4121",243000],["1334",207217.6],["2329",197967.77],["4171",143959],["3122",92160],["2143",86254.52],["1381",33497.65],["1356",28463.18],["2310",15200],["3121",5000],["2328",4500],["1383",1126.85],["1335",129.2]],"economic_revenue_total_czk":882082967.53,"purpose_expenditure":[["6171",171854709.76],["3412",57076335.3],["2212",49576071.06],["3113",46036447.14],["6399",44453859],["4351",37035858.26],["3613",32866265.28],["3631",29734562.41],["3722",25995953.96],["3745",25800008.43],["3322",24660173.6],["2219",23446972.29],["5311",21970194.85],["3612",21687860.12],["3314",18518111],["6310",18105899.36],["3141",16850627.54],["3419",16562272],["2221",15136129.49],["3111",14307425.2],["4339",13825145.89],["3725",13501769.64],["2295",12365046],["3639",9863366.08],["3311",8693381.19],["2143",7945638.74],["3632",7547839.86],["3319",7356719.76],["6112",6552719.79],["3634",5871054.52],["6330",5714568],["3315",4497489],["3421",4325214.45],["3231",4250285.5],["2292",3052899],["4349",2625736.48],["1014",2458079.07],["3723",2253199.83],["5512",2015338.95],["3146",1750000],["3349",1703171.8],["2223",1567765.38],["3727",1361103.9],["3312",1166572],["3522",1018706.21],["3619",984662.47],["3721",838539.6],["6114",825389.84],["3611",800081],["3313",690053],["6402",686935.4],["3429",499100],["4379",422800],["4374",380000],["2333",377945],["3316",362000],["3635",331260],["4359",324600],["4312",309816],["4371",295000],["2310",274677.54],["4344",250000],["2321",230500],["4372",200000],["3636",181500],["4377",160000],["4375",150000],["3122",110000],["3399",100390],["3119",100000],["3121",100000],["3729",71714.4],["3317",60000],["4378",60000],["3769",52440],["3633",50132.09],["3133",50000],["4352",50000],["6409",45000],["4341",40000],["3900",30224.5],["3741",15000],["2229",14520],["5212",13375],["3733",4539],["3149",1000]],"purpose_expenditure_total_czk":855501741.93}},"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."}}}}