{"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:00262251","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00262251","name":"Město Výsluní","short_name":"Výsluní","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Chomutov","municipality_code":563498},"amounts":{"revenue_approved":10499400,"revenue_adjusted":15056941.93,"revenue_actual":17285150.79,"expense_approved":10404000,"expense_adjusted":18399407,"expense_actual":13486670.35,"tax_revenue":9689361.67,"nontax_revenue":3751927.19,"capital_revenue":577420,"transfer_revenue":3266441.93,"current_expense":8485907.57,"capital_expense":5000762.78,"budget_balance":3798480.44,"cash_current":20034449.45,"cash_previous":16235969.01},"ratios":{"revenue_execution":1.14798549,"expense_execution":0.73299484,"balance_to_revenue":0.21975397,"cash_to_expense":1.48550005,"cash_yoy":0.23395465,"capital_expense_share":0.37079299,"transfer_revenue_share":0.18897388},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00262251/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00262251"},"seo":{"slug":"vysluni","path":"/cz/municipalities/vysluni/"},"population":{"value":296,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":10499400,"expenditure_czk":10404000,"financing_czk":-95400,"balance_czk":95400},{"stage":"revised","revenue_czk":15056941.93,"expenditure_czk":18399407,"financing_czk":3342465.07,"balance_czk":-3342465.07},{"stage":"actual","revenue_czk":17285150.79,"expenditure_czk":13486670.35,"financing_czk":-3798480.44,"balance_czk":3798480.44}],"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",2700000],["5169",2540000],["5011",800000],["5139",732000],["5171",690000],["5365",511000],["5023",500000],["5154",435000],["5031",200000],["5032",140000],["5168",140000],["5021",135000],["5137",100000],["5166",100000],["5362",100000],["5155",80000],["5163",65000],["5151",62000],["5162",60000],["5329",60000],["5229",50000],["5175",40000],["5164",30000],["6119",30000],["5156",25000],["5499",20000],["5167",15000],["5041",10000],["5903",10000],["5038",5000],["5136",5000],["5173",5000],["5339",5000],["5161",3000],["5165",1000]],"economic_expenditure_total_czk":10404000,"economic_financing":[["8115",-95400]],"economic_financing_total_czk":-95400,"economic_revenue":[["1211",3870000],["1121",2000000],["1111",1342000],["2111",651000],["1122",511000],["1511",474000],["1113",330000],["2132",282000],["2131",250000],["1345",240000],["1112",110000],["2324",110000],["2141",96000],["4112",71800],["1386",60000],["2460",51600],["1387",28000],["1341",12000],["1342",5000],["2112",2000],["2139",2000],["1361",1000]],"economic_revenue_total_czk":10499400,"purpose_expenditure":[["6171",2140000],["3613",1825000],["2212",1160000],["1037",1150000],["6399",611000],["6112",560000],["3722",500000],["3399",495000],["3745",375000],["3725",300000],["3612",290000],["3631",270000],["3322",240000],["3412",100000],["3639",76000],["2219",60000],["3429",50000],["2229",30000],["3421",30000],["3635",30000],["3723",30000],["3314",27000],["3721",20000],["3319",15000],["5213",10000],["6310",10000]],"purpose_expenditure_total_czk":10404000},"revised":{"economic_expenditure":[["6121",7256140],["5169",3415640],["5137",1200968.5],["5139",856449.5],["5011",800000],["5171",771400],["5365",576230],["6122",511592],["5154",484201],["5023",480000],["5021",285250],["5031",200000],["5155",171800],["5362",170771],["5032",140000],["5168",140000],["5166",124000],["5179",100000],["5163",84610],["5175",81200],["5229",65000],["5151",60999],["5162",60000],["5364",59156],["5123",59000],["5329",43000],["5321",40000],["5499",31000],["6119",30000],["5167",15000],["5172",14400],["5164",12100],["5041",10000],["5903",10000],["5156",6800],["5122",6200],["5136",5600],["5038",5000],["5339",5000],["5363",5000],["5161",4000],["5132",1200],["5165",700]],"economic_expenditure_total_czk":18399407,"economic_financing":[["8115",3342465.07]],"economic_financing_total_czk":3342465.07,"economic_revenue":[["1211",3870000],["1121",2000000],["4213",1734151.93],["1111",1342000],["2132",1274000],["2111",1038400],["2131",527200],["1122",526000],["3111",517300],["1511",474000],["1113",330000],["4116",272590],["1345",240000],["2141",146000],["2321",130000],["1112",116000],["2324",110000],["1386",85000],["4112",71800],["3113",60200],["2460",51600],["1343",34000],["1387",33000],["4111",32500],["1341",12000],["1342",8900],["2119",8800],["2329",5000],["2112",2000],["2139",2000],["1361",1500],["1335",1000]],"economic_revenue_total_czk":15056941.93,"purpose_expenditure":[["2212",5285000],["3613",2925000],["6171",2271000],["1037",1150000],["3745",815000],["3322",780750],["6399",746000],["3631",727000],["3399",620000],["3612",570000],["6112",560000],["3722",500000],["3725",300000],["3639",297500],["3421",220000],["3412",183000],["2219",100000],["3723",60000],["3429",50000],["2229",40000],["6114",40000],["1070",30000],["3635",30000],["3314",27000],["3721",20000],["6402",17157],["3319",15000],["5213",10000],["6310",10000]],"purpose_expenditure_total_czk":18399407},"actual":{"economic_expenditure":[["6121",4491577.78],["5169",3048568.51],["5137",848218.05],["5011",664464.98],["5365",555285],["6122",509185],["5139",503188.28],["5171",427237.25],["5362",420575],["5154",375519.86],["5023",358388],["5155",171772.6],["5021",169396.02],["5031",163207],["5166",117946.57],["5168",100043.78],["5032",88819],["5163",84348.2],["5175",80794],["5151",46339],["5364",41999],["5321",40000],["5329",26192],["5499",26000],["5162",25742.68],["5123",19000],["5229",15963.82],["5172",14326],["5164",12100],["5167",10320],["5156",6677],["5122",6200],["5339",5000],["5363",5000],["5038",2736],["5161",2390],["5132",1156.97],["5136",559],["5165",434]],"economic_expenditure_total_czk":13486670.35,"economic_financing":[["8127",12000000],["8115",-9798480.44],["8117",6000000],["8118",-6000000],["8128",-6000000]],"economic_financing_total_czk":-3798480.44,"economic_revenue":[["1211",4101650.32],["1121",2200219.34],["4213",1734151.93],["1111",1483670.95],["2111",1411332.04],["2132",1220951.9],["4222",1000000],["1511",551026.66],["2131",527935.73],["1122",523110],["3111",517300],["4116",427990],["1113",290457.82],["2141",249966.01],["1345",226253],["2324",154493.46],["1112",143342.5],["2321",137335],["1386",80139.86],["4112",71800],["3113",60120],["1343",34000],["4111",32500],["1387",31412.14],["2460",21600],["1341",12358],["2119",11132],["1342",8816],["2329",7869],["2328",6845.05],["2112",2467],["1361",1350],["1335",944.3],["1381",610.78]],"economic_revenue_total_czk":17285150.79,"purpose_expenditure":[["2212",3871105.9],["6171",2078292.11],["3613",1536071.72],["1037",801212.59],["3745",740855.03],["6399",724256],["3399",581518.25],["3631",528010.43],["3722",494730.66],["3322",411362.97],["6112",399980],["3725",296324.17],["3612",239089.44],["3421",198005],["3639",180083],["3412",159188.76],["2219",95690],["3723",51752.1],["2229",25000],["1070",23248],["3314",17600],["6114",16307.02],["6310",9912.2],["3319",6075],["3429",1000]],"purpose_expenditure_total_czk":13486670.35}},"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."}}}}