{"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:00265781","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00265781","name":"Město Žatec","short_name":"Žatec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Louny","municipality_code":566985},"amounts":{"revenue_approved":631633000,"revenue_adjusted":742298000,"revenue_actual":791061569.53,"expense_approved":937751000,"expense_adjusted":1328465000,"expense_actual":814893553.42,"tax_revenue":496933014.51,"nontax_revenue":74815559.23,"capital_revenue":18948253,"transfer_revenue":200364742.79,"current_expense":602705891.19,"capital_expense":212187662.23,"budget_balance":-23831983.89,"cash_current":587993914.14,"cash_previous":641525320.51},"ratios":{"revenue_execution":1.06569271,"expense_execution":0.61340988,"balance_to_revenue":-0.03012659,"cash_to_expense":0.72155917,"cash_yoy":-0.08344395,"capital_expense_share":0.26038697,"transfer_revenue_share":0.2532859},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00265781/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00265781"},"seo":{"slug":"zatec","path":"/cz/municipalities/zatec/"},"population":{"value":18911,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":631633000,"expenditure_czk":937751000,"financing_czk":306118000,"balance_czk":-306118000},{"stage":"revised","revenue_czk":742298000,"expenditure_czk":1328465000,"financing_czk":586167000,"balance_czk":-586167000},{"stage":"actual","revenue_czk":791061569.53,"expenditure_czk":814893553.42,"financing_czk":23831983.89,"balance_czk":-23831983.89}],"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",241500000],["5169",132113000],["6901",125000000],["5331",120505000],["5011",108591000],["5901",30874000],["5171",30149000],["5031",28173000],["5222",12105000],["5362",11370000],["6122",11360000],["5154",11180000],["5032",10238000],["5141",8790000],["5213",5500000],["5023",5400000],["5339",4800000],["5166",4090000],["5168",3820000],["5139",3429000],["5493",3000000],["5137",2978000],["5021",2810000],["6111",1900000],["5151",1780000],["5163",1733000],["5152",1330000],["5212",1300000],["5909",1208000],["5161",1001000],["6130",1000000],["5167",980000],["5162",914000],["5138",600000],["5173",600000],["5164",595000],["5156",550000],["5134",540000],["5903",500000],["5038",481000],["5175",415000],["5172",330000],["5153",320000],["6119",300000],["5179",297000],["5221",250000],["5132",210000],["5499",200000],["5811",150000],["5194",130000],["5511",100000],["5131",68000],["5329",60000],["5136",54000],["5191",20000],["5133",15000],["5142",15000],["5182",15000],["5041",10000],["5019",5000]],"economic_expenditure_total_czk":937751000,"economic_financing":[["8115",336118000],["8124",-30000000]],"economic_financing_total_czk":306118000,"economic_revenue":[["1211",198000000],["1121",100000000],["1111",78000000],["1511",41000000],["4216",33300000],["4213",32000000],["4112",27413100],["1345",13700000],["1113",13000000],["1387",11500000],["2451",10050000],["2141",10000000],["4116",8819000],["2142",7500000],["1361",6650000],["2324",5800000],["1112",5500000],["1122",5000000],["2132",3789000],["2131",3695000],["4131",3500000],["1386",2500000],["2212",2450000],["3111",2200000],["2111",2035000],["2329",1330000],["1385",500000],["4111",500000],["2112",450000],["1341",400000],["1353",400000],["4121",200900],["1343",150000],["2420",101000],["1334",100000],["2460",100000]],"economic_revenue_total_czk":631633000,"purpose_expenditure":[["6171",292039000],["3522",113489000],["3322",70219000],["3639",57819000],["3722",45145000],["3419",37500000],["5311",32875000],["3745",31552000],["3113",31343000],["3315",22000000],["4350",19329000],["3421",16900000],["2212",16844000],["3311",12900000],["3631",12500000],["3412",12300000],["6399",11150000],["4357",9925000],["3699",9250000],["3111",9113000],["6310",8790000],["2292",8400000],["3314",7810000],["6112",7320000],["3122",4800000],["3114",4179000],["3429",3450000],["2219",3106000],["3632",2553000],["2143",2195000],["3239",2105000],["2141",2055000],["4349",1740000],["1014",1470000],["6320",1300000],["3112",1218000],["5512",1130000],["3349",1120000],["4329",1011000],["3612",1000000],["2125",800000],["3231",714000],["3613",570000],["3519",500000],["5213",500000],["6114",500000],["3900",450000],["3319",397000],["4376",350000],["3313",300000],["2321",216000],["2221",200000],["3549",200000],["2223",180000],["3769",150000],["3635",135000],["3792",90000],["3399",80000],["6223",80000],["2310",60000],["3742",60000],["2229",50000],["2322",50000],["3741",50000],["3728",45000],["1036",40000],["3716",30000],["3326",5000],["3729",5000]],"purpose_expenditure_total_czk":937751000},"revised":{"economic_expenditure":[["6121",560687000],["5169",139279000],["5011",118782000],["5331",113003000],["5171",74504000],["5336",73467000],["5031",30877000],["6901",26485000],["5362",20368000],["6122",14922000],["5901",14457000],["5651",12887000],["5032",11220000],["5222",10957000],["5154",10388000],["5166",8933000],["5141",8790000],["5493",8309000],["5213",5870000],["5339",5848000],["5023",5398000],["5139",4907000],["5137",4659000],["5904",4212000],["6356",4168000],["5168",3889000],["5151",3438000],["5021",3423000],["5212",2918000],["6111",2430000],["5152",2401000],["5163",1742000],["5167",1242000],["5138",1164000],["5162",1070000],["5161",1003000],["6130",1000000],["5164",881000],["5175",749000],["5173",704000],["6119",702000],["5229",603000],["5038",523000],["5221",515000],["5134",502000],["5903",498000],["5179",445000],["5132",441000],["5499",429000],["5172",427000],["5156",417000],["5909",213000],["5194",199000],["5811",181000],["5494",125000],["6127",120000],["5192",105000],["5511",100000],["5131",77000],["5133",63000],["5329",60000],["5492",55000],["5153",47000],["5136",46000],["6351",41000],["5321",30000],["5142",29000],["5191",20000],["5041",12000],["5019",4000],["5123",4000],["5182",1000]],"economic_expenditure_total_czk":1328465000,"economic_financing":[["8115",616167000],["8124",-30000000]],"economic_financing_total_czk":586167000,"economic_revenue":[["1211",198000000],["1121",100000000],["1111",78000000],["4122",57193000],["1511",41000000],["4222",37119000],["4116",32237000],["4213",32214000],["4112",27413100],["1345",13700000],["1122",13391000],["1113",13000000],["2142",13000000],["1387",11500000],["2451",10050000],["2141",10000000],["4216",9149000],["2324",7740000],["1361",6650000],["1112",5500000],["2132",3789000],["2131",3695000],["4131",3500000],["1386",2500000],["2212",2450000],["3111",2200000],["2111",2035000],["2329",1330000],["4111",605000],["1385",500000],["4121",458900],["2112",450000],["2229",448000],["1341",400000],["1353",400000],["2321",230000],["1343",150000],["2420",101000],["1334",100000],["2460",100000]],"economic_revenue_total_czk":742298000,"purpose_expenditure":[["6171",206221000],["3522",149464000],["3322",125002000],["3631",76120000],["3113",72253000],["2212",66618000],["3639",58500000],["3412",55813000],["2219",44982000],["3722",44567000],["4350",44383000],["3745",35118000],["5311",33625000],["3613",33021000],["3419",28497000],["4357",24941000],["2321",24356000],["3111",23240000],["3315",22900000],["3612",21084000],["6399",20167000],["3421",17514000],["3311",13610000],["3114",9755000],["6310",8790000],["2292",8490000],["3314",8412000],["6112",7320000],["3122",5888000],["3429",3738000],["3231",3438000],["2141",3318000],["3632",2629000],["2143",2171000],["3239",2105000],["4349",1740000],["1014",1687000],["3112",1548000],["3519",1500000],["5512",1434000],["6320",1320000],["3699",1268000],["4329",1064000],["3349",1054000],["3635",1043000],["2125",800000],["3714",734000],["6114",605000],["1031",600000],["5213",500000],["3319",446000],["3900",410000],["2221",387000],["3633",371000],["4376",350000],["3313",347000],["3549",200000],["3769",150000],["2223",130000],["3792",112000],["2229",102000],["3399",90000],["6223",80000],["3741",66000],["3742",60000],["2322",53000],["1036",48000],["3728",45000],["2310",33000],["3716",30000],["3326",5000],["3729",3000]],"purpose_expenditure_total_czk":1328465000},"actual":{"economic_expenditure":[["6121",195378317.02],["5169",129329657.73],["5331",111675664],["5011",96733880],["5336",73460382.32],["5171",37415814.43],["5031",24515187],["5362",20014707.43],["5651",12884044],["5222",10078397],["6122",9532006.41],["5032",9064538],["5141",8501679.86],["5154",7636449.49],["5499",5011405],["5339",4533236.99],["5213",4237000],["5493",4214000],["5139",4183357.18],["6356",4168574.2],["5166",4027918.15],["5137",3967031.88],["5023",3943414],["5168",3598353.4],["5151",3354662],["5021",3138400],["5152",2385394.09],["6111",2194286.6],["5163",1739878.99],["5904",1610374.45],["5162",1066700.36],["5161",1003594.7],["5138",1000123.19],["5167",895664.87],["5164",854094.87],["5212",717621],["5175",676205.96],["6119",676169],["5229",603000],["5221",515000],["5173",471698.45],["5132",428074.85],["5156",415720.84],["5038",407627],["5179",405277.02],["5134",360059.8],["5172",278245.93],["5194",199547],["5811",180960],["5366",171401.84],["5494",122000],["6127",120000],["5192",104615.21],["6130",77520],["5131",74526.6],["5909",66165.41],["5133",61951],["5492",55000],["5329",53892],["5182",52836.25],["5153",46920],["5136",43776],["6351",40789],["5364",37788.29],["5321",30000],["5142",29237.63],["5041",11578.13],["5123",4000],["5019",3659.6],["5181",2500]],"economic_expenditure_total_czk":814893553.42,"economic_financing":[["8115",53831983.89],["8124",-30000000]],"economic_financing_total_czk":23831983.89,"economic_revenue":[["1211",194927865.91],["1121",104325177.47],["1111",75881786.97],["4122",57191430],["1511",48925629.97],["4222",37119210],["4116",32230815.79],["4213",32213411.52],["4112",27413100],["2142",23196640],["2141",15503609.36],["3112",15058024],["1345",14204285.1],["1113",13793015.21],["1122",13390440],["1387",11667084.16],["2451",9975000],["2324",9913347.34],["4216",9149557.9],["1112",6800905.28],["1361",6541177.11],["2132",4830282.39],["4131",4022241.65],["3111",3885229],["1386",3727196.28],["2212",3360332.55],["2111",2652836],["2131",2551405],["1385",1210119.46],["2322",893218],["4111",605000],["2112",603406.35],["2229",589318.67],["1353",574500],["4121",419975.93],["1341",418303],["1343",352156],["2321",257800],["2119",203110.04],["1334",137781.42],["2460",137264],["2420",100497.5],["2329",40023],["1381",30576.54],["1383",24858.76],["2310",7260],["3113",5000],["2123",209.03],["1382",155.87]],"economic_revenue_total_czk":791061569.53,"purpose_expenditure":[["6171",139956951.79],["3631",70450941.55],["3113",60658478.43],["2212",48905570.24],["3639",46206267.97],["4350",44382840],["3722",44016160.97],["3322",34199482.81],["3745",30429716.54],["5311",29939398.63],["2219",25972629.77],["4357",24940390],["3315",22900000],["6399",19765086.04],["3111",16709655.57],["2321",14915777.82],["3421",14325683.41],["3311",13400000],["3412",12169401.89],["3419",10846475.97],["3114",9706990.33],["3522",9470754.1],["6310",8501679.86],["2292",8436245.76],["3314",8412000],["3613",7958753.45],["6112",4925247],["3122",4573236.99],["2141",2860115.14],["3429",2767185],["3239",2059402.02],["2143",1949710.15],["4349",1687751],["3632",1635092],["3231",1614655],["3112",1547475.2],["5512",1412699.39],["6320",1319847],["1014",1203473.9],["3349",1053655.85],["3612",930987.16],["4329",732923.02],["6114",665737.24],["1031",599250],["3635",557970],["3900",396303],["3319",389830.74],["3714",380000],["4376",350000],["3313",346848],["2221",308608],["6402",209190.13],["2223",129501],["3792",111832.59],["3519",100000],["3399",90382],["3633",75000],["2229",73680],["6223",72168],["3742",56850],["2322",45852],["3728",30250],["3741",25812],["1036",19721],["3326",4000],["2310",2164],["5213",1815]],"purpose_expenditure_total_czk":814893553.42}},"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."}}}}