{"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:00261912","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00261912","name":"Město Kadaň","short_name":"Kadaň","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Chomutov","municipality_code":563102},"amounts":{"revenue_approved":521419970,"revenue_adjusted":655635770,"revenue_actual":714128676.45,"expense_approved":779613970,"expense_adjusted":989393450,"expense_actual":816311284.88,"tax_revenue":488380556.95,"nontax_revenue":89438925.59,"capital_revenue":3024342,"transfer_revenue":133284851.91,"current_expense":594509081.05,"capital_expense":221802203.83,"budget_balance":-102182608.43,"cash_current":232586972.12,"cash_previous":334759441.25},"ratios":{"revenue_execution":1.08921555,"expense_execution":0.82506235,"balance_to_revenue":-0.14308711,"cash_to_expense":0.28492436,"cash_yoy":-0.30521161,"capital_expense_share":0.27171277,"transfer_revenue_share":0.18663983},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00261912/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00261912"},"seo":{"slug":"kadan","path":"/cz/municipalities/kadan/"},"population":{"value":18138,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":521419970,"expenditure_czk":779613970,"financing_czk":258194000,"balance_czk":-258194000},{"stage":"revised","revenue_czk":655635770,"expenditure_czk":989393450,"financing_czk":333757680,"balance_czk":-333757680},{"stage":"actual","revenue_czk":714128676.45,"expenditure_czk":816311284.88,"financing_czk":102182608.43,"balance_czk":-102182608.43}],"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",179440000],["5169",159519000],["5171",107340000],["5331",95325000],["5011",81000000],["5213",37900000],["5031",21500000],["5154",15750000],["5901",15158270],["5222",14679700],["5032",7900000],["5021",7500000],["6351",5020000],["5362",4012000],["5152",3000000],["6122",2300000],["5163",2290000],["5139",2070000],["5153",2000000],["5499",2000000],["5212",1400000],["6123",1400000],["5137",1360000],["5151",1000000],["6119",1000000],["5156",840000],["5162",685000],["5166",600000],["6130",600000],["5167",530000],["5132",505000],["5164",505000],["5038",500000],["5161",500000],["5172",365000],["5134",350000],["5229",350000],["5221",250000],["5192",210000],["5175",200000],["5173",182000],["5136",141000],["5179",107000],["5194",105000],["6111",100000],["5019",75000],["5133",50000]],"economic_expenditure_total_czk":779613970,"economic_financing":[["8115",258194000]],"economic_financing_total_czk":258194000,"economic_revenue":[["1211",175000000],["1121",82000000],["1111",62000000],["1511",53000000],["4112",33664800],["2111",28500000],["2132",22730970],["1333",18000000],["1113",13000000],["2324",7000000],["1361",6770400],["1345",5400000],["1112",4000000],["2141",3000000],["2212",2800000],["3112",2770620],["2131",843180],["1341",440000],["1353",250000],["1343",150000],["2119",100000]],"economic_revenue_total_czk":521419970,"purpose_expenditure":[["6171",263552000],["3612",120140000],["4357",79800000],["3319",37540000],["3113",34140000],["2212",31450000],["3419",30450000],["3412",26840000],["3745",23765000],["2219",20000000],["3322",18220000],["3722",15650000],["6409",15158270],["3111",11550000],["4339",7599000],["3631",6660000],["2221",6000000],["3429",4639700],["5512",3495000],["5311",3485000],["3723",2870000],["3635",2535000],["3742",2050000],["3114",1850000],["3421",1800000],["3231",1745000],["2339",1110000],["2321",1000000],["3721",1000000],["2229",900000],["1014",450000],["5212",320000],["2310",250000],["3727",250000],["6310",250000],["3792",230000],["1031",200000],["6112",200000],["2223",130000],["1036",120000],["3119",120000],["6221",50000],["1037",40000],["3713",10000]],"purpose_expenditure_total_czk":779613970},"revised":{"economic_expenditure":[["6121",274048270],["5169",139589640],["5171",131328200],["5331",97629600],["5011",96606930],["5213",37900000],["5336",37207880],["5031",25361000],["6122",21281440],["5901",19304540],["5222",14929700],["5362",14157520],["5154",14110000],["5137",12999200],["5032",9272900],["5021",8668820],["6351",5416000],["5139",3863560],["5152",3000000],["6123",2435000],["5163",2322650],["5499",2072000],["5153",2000000],["5212",1600000],["5167",1351800],["5151",1000000],["6119",1000000],["6130",1000000],["5156",898000],["5162",724000],["5166",688000],["5132",653000],["5161",590000],["5164",575300],["5038",552100],["5134",450000],["5229",350000],["5175",320000],["5172",300000],["5192",300000],["5173",274000],["5221",250000],["6111",200000],["5178",191150],["5136",164000],["5194",126000],["5179",107000],["5019",75000],["5133",55000],["5364",54640],["5811",39610]],"economic_expenditure_total_czk":989393450,"economic_financing":[["8115",333757680]],"economic_financing_total_czk":333757680,"economic_revenue":[["1211",175000000],["1121",82000000],["1111",62000000],["1511",53000000],["4116",38214880],["4112",33210800],["2111",32335400],["4216",30019230],["4122",29699490],["2132",23730970],["1333",18000000],["2324",14570000],["1113",13000000],["1122",10005240],["2141",8500000],["1361",7770400],["1345",5400000],["1112",4000000],["1386",3637000],["2212",2945000],["3112",2830620],["2343",1450000],["2131",891180],["4222",768310],["4111",668670],["1341",440000],["1353",340000],["2322",309000],["2122",274420],["1387",163000],["1343",150000],["2119",100000],["3111",69600],["2321",49900],["1334",34860],["2142",30300],["4121",27500]],"economic_revenue_total_czk":655635770,"purpose_expenditure":[["6171",335401610],["4357",141606900],["3612",117840000],["3113",41615240],["2212",40850000],["3319",40243690],["4339",36166840],["3412",35340000],["3419",31450000],["2219",24870000],["3745",24352050],["6409",19304540],["3322",18692000],["3722",16300000],["3111",15832440],["3631",6700000],["2221",6000000],["5512",5103400],["3429",4889700],["5311",3726450],["3635",2985000],["3114",2928500],["3723",2613130],["3231",2517470],["3421",2449240],["3742",2110000],["2321",1000000],["3721",1000000],["2229",900000],["2339",610000],["6114",610000],["3326",600000],["1014",450000],["2310",330000],["3727",250000],["6310",250000],["3792",230000],["6112",220000],["1031",200000],["2223",181000],["3119",180000],["1036",159610],["6221",150000],["5212",80000],["6402",54640],["1037",40000],["3713",10000]],"purpose_expenditure_total_czk":989393450},"actual":{"economic_expenditure":[["6121",193564133.13],["5011",99876634],["5331",97586600],["5171",91772032.39],["5169",80927099.28],["5213",38572764.98],["5336",37292800.63],["5031",26233810],["6122",18946414.19],["5152",16087081.78],["5222",14518661],["5362",13073274.01],["5137",12981133.47],["5032",9579258],["5154",7291927.64],["5909",6400486.34],["5021",5990923],["5151",5773621.54],["6351",5416000],["5139",4969827.85],["5023",3722091],["5499",3315081],["5166",2708914.18],["5163",2163461.66],["5153",2118156.24],["6111",2032230.34],["5493",1757089.95],["5199",1676306],["6123",1031416.17],["5167",968404.98],["5157",937223],["6130",812010],["5156",743082.02],["5162",693480.47],["5161",617067.69],["5134",595853.82],["5038",573140],["5132",407922.68],["5164",367392.59],["5175",353092.2],["5192",288390.96],["5172",284405.89],["5221",250000],["5173",241781.38],["5136",170035.86],["5178",119194.71],["5229",105854],["5194",97862],["5179",75465],["5364",54638.86],["5133",48700],["5811",39614],["5212",35000],["5019",23705],["5329",18090],["5191",10000],["5363",600],["5141",48]],"economic_expenditure_total_czk":816311284.88,"economic_financing":[["8115",102172469.13],["8227",10139.3]],"economic_financing_total_czk":102182608.43,"economic_revenue":[["1211",183799200.14],["1121",98373862.85],["1111",71811820.09],["1511",57938687.12],["4116",38372835.68],["2111",33777882.68],["4112",33210800],["4216",30019231.53],["4122",29699490],["1333",26834579.36],["2132",23925346.26],["2324",15694495.85],["1113",13005769.25],["1122",10005240],["2141",9792712.81],["1361",8691252],["1112",6412858.47],["1345",5408876.35],["1386",3580335.94],["2212",3078650.78],["3112",2748142],["2343",1449979.92],["1387",1404735],["4222",1286320],["2131",893041],["4111",668674.7],["1341",464785.48],["1353",397000],["2322",348055],["3111",276200],["2122",274421.09],["1343",185924.07],["2119",82887.7],["2321",49900],["2328",41250],["1334",33313.01],["2142",30302.5],["1381",28800.13],["4121",27500],["1335",2530.8],["1383",905.06],["1382",81.83]],"economic_revenue_total_czk":714128676.45,"purpose_expenditure":[["6171",243292379.93],["4357",140399320.3],["3612",82479744.5],["3319",38891024.5],["3113",32081302.65],["3419",31001000],["4339",29165502.41],["3745",27992945.92],["5311",24920687.42],["3522",20000000],["3412",17359173.37],["2212",17334244.22],["3322",16193691.45],["3111",14724383.05],["3722",13258426.23],["5512",12267180.39],["2219",12036677.32],["2221",6070465.2],["3631",5662452.17],["6112",4913889],["3231",4575852.81],["3429",4079700],["3725",3978150.5],["3114",2659834],["3421",2565639.59],["3723",2527391],["2229",884769],["3326",743983.95],["3721",673548],["3635",636721.36],["6114",536526.47],["3261",505884],["1014",398317.15],["3742",264784],["3792",203409],["2223",186465],["6310",186349.16],["1036",131510],["3613",122692],["3119",95642],["2333",85618],["1031",83842.32],["1037",47316.68],["6409",28872.59],["6402",25766.27],["3314",14520],["2339",12100],["2310",6950],["5212",4640]],"purpose_expenditure_total_czk":816311284.88}},"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."}}}}