{"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:00255050","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00255050","name":"Město Teplá","short_name":"Teplá","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Karlovarský kraj","district_name":"Cheb","municipality_code":555631},"amounts":{"revenue_approved":103984759,"revenue_adjusted":114674649.25,"revenue_actual":121398981.44,"expense_approved":143908763.31,"expense_adjusted":154598653.56,"expense_actual":123530326.74,"tax_revenue":81126385.49,"nontax_revenue":28190889.7,"capital_revenue":229000,"transfer_revenue":11852706.25,"current_expense":104718805.54,"capital_expense":18811521.2,"budget_balance":-2131345.3,"cash_current":45326613.55,"cash_previous":47457958.85},"ratios":{"revenue_execution":1.05863835,"expense_execution":0.79903883,"balance_to_revenue":-0.01755653,"cash_to_expense":0.36692701,"cash_yoy":-0.04491018,"capital_expense_share":0.15228262,"transfer_revenue_share":0.09763431},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00255050/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00255050"},"seo":{"slug":"tepla","path":"/cz/municipalities/tepla/"},"population":{"value":2899,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":103984759,"expenditure_czk":143908763.31,"financing_czk":39924004.31,"balance_czk":-39924004.31},{"stage":"revised","revenue_czk":114674649.25,"expenditure_czk":154598653.56,"financing_czk":39924004.31,"balance_czk":-39924004.31},{"stage":"actual","revenue_czk":121398981.44,"expenditure_czk":123530326.74,"financing_czk":2131345.3,"balance_czk":-2131345.3}],"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":[["5171",36020000],["5169",22026000],["5011",20674000],["6121",10800000],["5331",9536300],["5031",5723000],["5153",5393000],["5139",4595000],["5023",2600000],["5365",2500000],["5154",2448000],["5032",2103000],["5179",2052000],["5362",2025000],["5222",1865000],["5499",1500000],["5156",1455000],["5021",1375000],["5137",1260000],["5168",1194000],["5163",900000],["5172",560000],["5166",500000],["5151",465000],["6119",450000],["5162",427000],["6122",400000],["6371",400000],["5194",370000],["5175",367000],["5132",333000],["5493",200000],["5492",195000],["5136",181000],["5167",144000],["5161",122000],["6351",115000],["6111",100000],["5364",91463.31],["5329",90000],["5038",80000],["5041",61000],["5229",50000],["5138",45000],["5019",22000],["5133",21000],["5173",20000],["5131",11000],["5221",10000],["5901",10000],["5903",10000],["5223",7000],["5039",5000],["5164",2000]],"economic_expenditure_total_czk":143908763.31,"economic_financing":[["8115",39924004.31]],"economic_financing_total_czk":39924004.31,"economic_revenue":[["1211",35000000],["1121",17800000],["2111",17460000],["1111",12800000],["1511",5500000],["1345",2700000],["2132",2500000],["1113",2100000],["1122",2100000],["4112",1484300],["2131",1200000],["1112",1010000],["2141",700000],["3111",400000],["1386",350000],["4213",246395],["1387",150000],["1381",100000],["1361",90000],["1341",65000],["1342",50000],["2212",50000],["2139",30000],["4116",25500],["1356",15000],["2112",15000],["2119",15000],["1349",10000],["2324",10000],["1334",7000],["1343",1000],["1335",564]],"economic_revenue_total_czk":103984759,"purpose_expenditure":[["3639",16759000],["6171",16519000],["2212",14300000],["1036",13078000],["3613",13025000],["4351",9501500],["3722",9400000],["3113",7790000],["5512",7649000],["3612",4828000],["6399",4500000],["6112",3595000],["3412",3014000],["3631",2560000],["3399",2496000],["3111",1839500],["3314",1720000],["3419",1490000],["2341",1250000],["3326",1110000],["2143",1091000],["3392",857000],["6320",850000],["3745",767000],["2321",750000],["2219",700000],["3632",673000],["3749",500000],["3429",342000],["3231",277300],["2310",231000],["3341",130000],["3721",100000],["6402",91463.31],["2229",55000],["6310",50000],["5212",10000],["5213",10000]],"purpose_expenditure_total_czk":143908763.31},"revised":{"economic_expenditure":[["5171",25834000],["5169",25099252.05],["5011",20829522],["6121",18987000],["5331",9876300],["5336",5910130.2],["5031",5756018],["5153",5397000],["5139",4752000],["5023",2600000],["5154",2468000],["5362",2406000],["5365",2120000],["5032",2114989],["6123",2000800],["5329",1979000],["5222",1842000],["5021",1573000],["5156",1525000],["5499",1500000],["5137",1427200],["5168",1238000],["5163",911000],["6119",583000],["5172",560000],["6122",523500],["5166",500000],["5151",465000],["5194",450000],["5162",433000],["6371",400000],["5175",392000],["5132",248000],["5493",200000],["5492",185000],["5136",181000],["5167",170100],["5179",164000],["5161",122000],["6351",115000],["5038",100000],["6111",100000],["5366",93379],["5364",91463.31],["5041",71000],["5138",52000],["5229",50000],["5221",40000],["5223",30000],["5123",29000],["5019",22000],["5133",21000],["5173",20000],["5131",11000],["5901",10000],["5903",10000],["5039",5000],["5164",5000]],"economic_expenditure_total_czk":154598653.56,"economic_financing":[["8115",39924004.31]],"economic_financing_total_czk":39924004.31,"economic_revenue":[["1211",35000000],["1121",17800000],["2111",17460000],["1111",12800000],["1511",5500000],["4116",3878415.2],["4122",3584020.05],["1345",2700000],["2132",2500000],["4222",2140000],["1113",2100000],["1122",2100000],["4112",1484300],["2131",1200000],["1112",1010000],["2141",700000],["1386",650000],["4216",402076],["3111",400000],["4213",246395],["2324",210000],["1387",150000],["1381",100000],["4111",97500],["2229",93379],["1361",90000],["1341",65000],["1342",50000],["2212",50000],["2139",30000],["4171",20000],["1356",15000],["2112",15000],["2119",15000],["1349",10000],["1334",7000],["1343",1000],["1335",564]],"economic_revenue_total_czk":114674649.25,"purpose_expenditure":[["3639",17394529],["6171",16135000],["2212",13800000],["1036",13785978.05],["3613",13025000],["3113",11753234],["4351",11635800],["5512",9904200],["3722",9400000],["3612",4828000],["6399",4500000],["6112",3595000],["3412",3514000],["3631",2560000],["3399",2509000],["3111",2244975.2],["3314",1720000],["3419",1490000],["2341",1250000],["3326",1110000],["2143",1091000],["3749",1083186],["3745",949488],["6320",861000],["3392",857000],["2321",750000],["2219",700000],["3632",673000],["3429",427000],["3231",277300],["2310",231000],["3341",130000],["3721",100000],["6114",97500],["6402",91463.31],["2229",55000],["6310",50000],["5212",10000],["5213",10000]],"purpose_expenditure_total_czk":154598653.56},"actual":{"economic_expenditure":[["5169",20893642.85],["5011",20062437],["6121",17704530.31],["5171",12510099.23],["5331",7452000],["5336",5910130.2],["5031",5377206],["5153",4133462.51],["5139",3644802.66],["5023",2504017],["5362",2383195],["5365",2076060],["5032",2033532],["5329",1958060],["5222",1763568.29],["5154",1733657.29],["5499",1375811],["5137",1234929.69],["5156",1202782.74],["5021",1127838],["5168",1016064.58],["5163",883169.33],["6122",711779.49],["5151",460942.34],["5166",446076.17],["5194",395703.71],["5162",392975.48],["5175",380527.84],["5132",255664.13],["5136",165969.3],["6371",147936],["5161",117811],["6351",115000],["5167",109769.6],["5366",93379],["5364",91463.31],["5172",85935.9],["5038",82122],["6111",65630.4],["5492",58525],["5041",55272.22],["5138",54292.24],["5179",50995.22],["6119",38115],["5221",30000],["5223",29587.5],["5123",27786],["6130",27730],["5229",25000],["5142",20790.21],["5173",6640],["5164",4502],["6123",800],["5131",428],["5133",182]],"economic_expenditure_total_czk":123530326.74,"economic_financing":[["8115",2131345.3]],"economic_financing_total_czk":2131345.3,"economic_revenue":[["1211",34751315.6],["2111",21382298.27],["1121",18604364.28],["1111",12739494.02],["1511",5299394.63],["4116",3878415.2],["4122",3584020.05],["2132",3533220.32],["1345",2721419.04],["1113",2459237.05],["4222",2140000],["1122",2076060],["4112",1484300],["2131",1287504],["1112",1212711.93],["2324",919979.29],["1386",677837.99],["2141",649068.54],["4216",402076],["1387",265656.42],["4213",246395],["3111",229000],["2212",156281],["1361",102250],["4111",97500],["2229",93379],["2119",71366.28],["1341",69344],["2139",58010],["1342",45760],["1349",36541.74],["2112",31163],["1356",29580],["1334",26969.4],["4171",20000],["2321",7000],["1381",5415.39],["1343",2470],["2133",1620],["1335",564]],"economic_revenue_total_czk":121398981.44,"purpose_expenditure":[["3639",17178442.86],["6171",13389730.8],["1036",11700494.32],["3113",11347348.17],["2212",10968359.13],["3722",8380367.08],["3613",8027077.1],["5512",7805698.04],["4351",7645471.39],["6399",4454375],["3412",3306386.63],["6112",3227253.16],["3399",2409089.87],["3111",1991699.1],["3314",1633284.99],["3631",1565954.15],["3419",1406232.54],["2143",954612.19],["6320",860054],["3392",852014.66],["2341",701999.62],["3749",583186],["3632",568583.17],["2321",485935.87],["2219",445548.14],["3429",405000],["3745",281950.04],["3231",277300],["2310",187386.75],["3612",130030.23],["6402",91463.31],["3721",83075.94],["3341",82616.82],["6114",67581.42],["6310",23115.33],["3326",8000],["2229",3608.92]],"purpose_expenditure_total_czk":123530326.74}},"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."}}}}