{"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:00255181","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00255181","name":"Město Žlutice","short_name":"Žlutice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Karlovarský kraj","district_name":"Karlovy Vary","municipality_code":555762},"amounts":{"revenue_approved":70360000,"revenue_adjusted":89757930.53,"revenue_actual":94232147.71,"expense_approved":96713000,"expense_adjusted":133297894.18,"expense_actual":119300492.17,"tax_revenue":61579375.21,"nontax_revenue":12711682.95,"capital_revenue":370823,"transfer_revenue":19570266.55,"current_expense":67641694.14,"capital_expense":51658798.03,"budget_balance":-25068344.46,"cash_current":46319378.12,"cash_previous":49591547.44},"ratios":{"revenue_execution":1.0498476,"expense_execution":0.89499157,"balance_to_revenue":-0.26602752,"cash_to_expense":0.38825806,"cash_yoy":-0.0659824,"capital_expense_share":0.43301412,"transfer_revenue_share":0.20768142},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00255181/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00255181"},"seo":{"slug":"zlutice","path":"/cz/municipalities/zlutice/"},"population":{"value":2163,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":70360000,"expenditure_czk":96713000,"financing_czk":26353000,"balance_czk":-26353000},{"stage":"revised","revenue_czk":89757930.53,"expenditure_czk":133297894.18,"financing_czk":43539963.65,"balance_czk":-43539963.65},{"stage":"actual","revenue_czk":94232147.71,"expenditure_czk":119300492.17,"financing_czk":25068344.46,"balance_czk":-25068344.46}],"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",18290000],["5169",16183250],["5011",11798674.21],["5331",8345000],["6351",8250000],["5171",6801200],["5031",3311770.96],["5139",2815100],["5021",2188145],["5154",1718000],["5137",1293400],["5032",1250459.83],["5023",1250000],["5179",1242260],["5336",1203618],["6123",1197600],["6122",1175000],["5152",816800],["5168",806200],["5163",764500],["5222",648000],["5499",645000],["5172",535200],["5156",517500],["5166",340000],["5164",323300],["5162",301000],["6371",300000],["5151",237000],["5136",232382],["6130",200000],["5178",175000],["5167",167000],["5362",161000],["5132",155000],["5199",150000],["5901",150000],["6111",150000],["5161",121000],["5175",118540],["5493",105000],["5155",98000],["5038",65000],["5329",36000],["5194",18000],["5133",17000],["5173",16000],["5157",10000],["5213",8000],["5041",5600],["5138",4000],["5192",2000],["5191",500]],"economic_expenditure_total_czk":96713000,"economic_financing":[["8115",26353000]],"economic_financing_total_czk":26353000,"economic_revenue":[["1211",25000000],["1121",12000000],["1111",8900000],["1511",6849745],["2132",6255000],["4112",2600000],["2131",2200000],["1113",1500000],["4116",1203618],["3112",1200000],["2111",981000],["1112",700000],["2141",300000],["1361",299800],["1342",150000],["1341",105000],["2329",61675],["2212",50000],["2343",4162]],"economic_revenue_total_czk":70360000,"purpose_expenditure":[["3113",14653618],["6171",12279000],["2212",11860000],["3639",8655000],["3612",6180000],["3722",5270000],["2219",4050000],["3725",3965000],["3745",3280000],["3631",2970000],["3111",2395000],["5512",2382000],["3699",2370000],["3319",2196000],["6112",1777000],["2143",1366000],["3634",1175000],["2321",950000],["3549",830000],["3314",773000],["2142",745000],["4351",700000],["3421",660000],["4311",654000],["4349",610000],["3613",435000],["2144",400000],["3419",400000],["6320",380000],["3349",365382],["3315",235000],["3326",190000],["3399",170000],["3635",150000],["5213",150000],["3311",110000],["3322",105000],["3632",100000],["3739",100000],["3900",100000],["2141",90000],["1014",80000],["3313",80000],["1036",62000],["3721",60000],["6310",60000],["2221",50000],["2310",50000],["2169",20000],["3341",10000],["3412",10000],["2333",5000]],"purpose_expenditure_total_czk":96713000},"revised":{"economic_expenditure":[["6121",42372465],["5169",16909207.85],["5011",12480383.21],["5331",8805000],["6351",8250000],["5171",7881473],["5336",7130369.2],["5031",3642776.96],["5139",3563375.06],["5021",2585568],["5362",2262600],["6123",1810200],["5032",1378744.83],["5154",1313250],["5023",1250000],["6122",1175000],["5137",1038950],["5152",853800],["5163",840375],["5168",819800],["5499",645000],["5222",640000],["6349",549800],["5156",499100],["6111",490000],["5132",454992],["5166",369676],["5164",325850],["6371",300000],["5162",295750],["5179",254502.09],["5151",240200],["5136",232192],["6130",200000],["5167",185880],["5175",175190],["5178",175000],["5199",156000],["5901",150000],["5493",125000],["5161",111900],["5172",66939],["5038",65000],["5155",48000],["5329",38870],["5041",24100],["5191",20085],["5173",17000],["5904",15099.98],["5194",12500],["5157",12000],["5366",11921],["5131",9000],["5133",7009],["5492",5000],["5138",4000],["5192",2000]],"economic_expenditure_total_czk":133297894.18,"economic_financing":[["8123",22857047],["8115",20682916.65]],"economic_financing_total_czk":43539963.65,"economic_revenue":[["1211",25000000],["1121",12000000],["1111",8900000],["1511",6849745],["2132",6270099.98],["4216",6036542.1],["4116",5989332.45],["4122",5131892],["4112",2312500],["2131",2200000],["1122",2091600],["1113",1500000],["3112",1200000],["2111",1148500],["1112",700000],["1386",365000],["2322",360484],["2141",349500],["2122",300000],["1361",299800],["1342",150000],["1387",145000],["2329",123350],["1341",105000],["4111",85000],["2142",64523],["2212",50900],["4121",15000],["1335",10000],["2343",4162]],"economic_revenue_total_czk":89757930.53,"purpose_expenditure":[["3699",24427047],["3113",16011269.2],["2212",12660000],["6171",12346500],["3639",11985000],["3612",5878500],["4351",5345100],["3722",5270000],["2219",4125000],["3725",3965000],["5512",3332206],["3745",3280000],["3631",2970000],["3111",2794000],["3319",2407000],["6399",2091600],["6112",1777000],["2143",1296000],["3634",1175000],["2321",1010000],["3549",900000],["2142",873000],["3314",864000],["4311",724000],["4349",685000],["3421",660000],["3613",494000],["2144",410071],["6320",401000],["3419",400000],["3349",365382],["2221",250000],["3315",235000],["3326",210000],["3399",170000],["3635",150000],["5213",150000],["1036",123675],["3322",105000],["3632",100000],["3739",100000],["3900",100000],["1014",90000],["2141",90000],["3311",90000],["6114",85000],["3313",80000],["3721",60000],["6310",60000],["2310",54523],["2169",20000],["6409",15099.98],["6402",11921],["3341",10000],["3412",10000],["2333",5000]],"purpose_expenditure_total_czk":133297894.18},"actual":{"economic_expenditure":[["6121",40179477.51],["5169",12234174.42],["5011",12035052.42],["5331",8787540.29],["6351",7710532.74],["5336",7130369.2],["5171",5617237.78],["5031",3420429],["5021",2491318.58],["5139",2473020.45],["5362",2212331],["6123",1805248.78],["5032",1279644],["5023",1242379],["5154",1178185.86],["5163",824872.27],["6122",808408],["5168",788471.82],["5137",722983.69],["5152",719081],["5222",640000],["6349",549800],["5499",547848],["6111",485331],["5156",422818.94],["5132",408807.17],["5166",346056.08],["5164",311432.2],["5162",259085.07],["5136",216061.68],["5151",175542.09],["5178",174762.72],["5199",155760],["5167",135494.54],["5493",124400],["5175",121944.1],["6371",120000],["5161",99412.3],["5038",53920],["5172",53820.8],["5155",47800],["5179",45739],["5329",38647.9],["5041",23653.02],["5191",19976.15],["5904",15099.98],["5366",11921],["5173",11781.62],["5131",5360],["5157",5267],["5492",5000],["5133",2909],["5138",2480],["5194",1803]],"economic_expenditure_total_czk":119300492.17,"economic_financing":[["8117",46800000],["8118",-46800000],["8123",22857047],["8115",2931789.99],["8901",-720492.53]],"economic_financing_total_czk":25068344.46,"economic_revenue":[["1211",24751620.12],["1121",13245544.08],["1111",9198777.31],["2132",6808127.38],["1511",6279177.08],["4216",6036542.1],["4116",5989332.45],["4122",5131892],["4112",2312500],["1122",2091600],["2111",2002372],["2131",1934728.8],["1345",1924515.07],["1113",1751346.87],["1112",863496.7],["2141",798971.83],["1386",482581.83],["2322",392156],["1361",378020.19],["3111",370823],["2122",300000],["1342",231397],["1387",189143.08],["2119",176695],["2329",160918.11],["1341",101034],["4111",85000],["1335",68166.62],["2142",64523],["2212",32535],["2324",31293.63],["1343",18946.4],["4121",15000],["2321",5200],["2343",4162.2],["1381",3892.28],["1334",76.2],["1382",40.38]],"economic_revenue_total_czk":94232147.71,"purpose_expenditure":[["3699",23749791.54],["3113",15463736.63],["6171",12054074.9],["2212",11666122.23],["3639",8326340.38],["4351",5345100],["3612",4888644.06],["3722",4070217.35],["5512",3173703.66],["3725",3083557.42],["2219",3060616.16],["3631",2920401.25],["3745",2890187.79],["3111",2794000],["3319",2210200.08],["6399",2091600],["6112",1692959.23],["2143",1141782.05],["2142",867955.59],["3549",866822.53],["3634",808408],["3314",782600.41],["2321",695972],["4311",689012.06],["4349",649249.59],["3421",577266.3],["6320",400295],["3349",358049.98],["3613",320436.83],["2221",237777.1],["3315",215012.23],["2144",123597.83],["1036",123350],["3419",120174.36],["3399",114083],["3322",100859.45],["3311",87588.45],["1014",85338.4],["2141",80969],["3326",78187.36],["6310",57744.27],["2310",54006.81],["6114",45617.91],["3721",34991],["3313",34047],["3635",24200],["6409",15099.98],["3900",12819],["6402",11921],["3739",2093],["3632",1912]],"purpose_expenditure_total_czk":119300492.17}},"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."}}}}