{"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:00273139","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00273139","name":"MĚSTO TEPLICE NAD METUJÍ","short_name":"TEPLICE NAD METUJÍ","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Náchod","municipality_code":574538},"amounts":{"revenue_approved":88382330,"revenue_adjusted":107434314.23,"revenue_actual":106038001.97,"expense_approved":87236330,"expense_adjusted":138137326.43,"expense_actual":102048725.96,"tax_revenue":48657580.54,"nontax_revenue":37941638.64,"capital_revenue":7070459,"transfer_revenue":12368323.79,"current_expense":86459831.95,"capital_expense":15588894.01,"budget_balance":3989276.01,"cash_current":26845671.34,"cash_previous":19264757.75},"ratios":{"revenue_execution":0.98700311,"expense_execution":0.73874838,"balance_to_revenue":0.03762119,"cash_to_expense":0.26306719,"cash_yoy":0.39351201,"capital_expense_share":0.15275932,"transfer_revenue_share":0.11664048},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00273139/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00273139"},"seo":{"slug":"teplice-nad-metuji","path":"/cz/municipalities/teplice-nad-metuji/"},"population":{"value":1585,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":88382330,"expenditure_czk":87236330,"financing_czk":-1146000,"balance_czk":1146000},{"stage":"revised","revenue_czk":107434314.23,"expenditure_czk":138137326.43,"financing_czk":30703012.2,"balance_czk":-30703012.2},{"stage":"actual","revenue_czk":106038001.97,"expenditure_czk":102048725.96,"financing_czk":-3989276.01,"balance_czk":3989276.01}],"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":[["5011",20299138],["5169",11419342],["5031",6347000],["5331",6220000],["5901",4790500],["5365",4008000],["5154",3370000],["5362",3033600],["5021",3002000],["5032",2933000],["5139",2641500],["6121",2556650],["5171",2100000],["5164",1845000],["5023",1800000],["5163",1101500],["5141",1020000],["5156",996000],["5137",965000],["5153",962000],["5042",848000],["5138",622000],["6122",500000],["5166",450000],["5499",450000],["5339",390000],["5136",347200],["5132",330500],["5162",309000],["5167",220000],["5168",163000],["5175",121000],["5038",120000],["5194",115000],["5364",110000],["5151",100700],["5161",89400],["5329",80000],["5019",70000],["5178",65000],["5173",59500],["5179",50000],["5041",40700],["5492",33300],["5363",30000],["5321",27000],["5172",20000],["5039",15000],["5192",15000],["5131",12000],["5152",10000],["5133",7800],["5176",5000]],"economic_expenditure_total_czk":87236330,"economic_financing":[["8124",-1146000]],"economic_financing_total_czk":-1146000,"economic_revenue":[["2111",28737000],["1211",19500000],["1121",10000000],["1111",7500000],["3111",5100000],["1122",4000000],["1511",2500000],["4112",1904500],["2132",1765330],["1113",1400000],["1345",1300000],["2131",750000],["2112",700000],["1342",650000],["1112",570000],["2324",500000],["3113",500000],["1387",270000],["1386",250000],["4111",114500],["1361",100000],["1385",80000],["2321",35000],["1341",32000],["2142",25000],["1334",20000],["1335",15000],["1356",15000],["2139",15000],["2141",10000],["2119",5000],["2212",5000],["2310",5000],["2322",5000],["1343",3000],["2133",1000]],"economic_revenue_total_czk":88382330,"purpose_expenditure":[["3639",15978700],["6171",15868500],["6399",7000000],["3313",6664000],["3113",6276000],["3742",5908500],["3412",3370500],["6112",2538000],["3419",2287738],["3319",2197200],["2143",2120300],["3722",1547142],["3745",1539000],["4351",1528800],["5512",1181300],["3314",1030800],["3723",1000000],["2142",961000],["3631",880000],["3429",860000],["3725",808000],["6320",750000],["3326",719000],["4349",650500],["6409",650000],["3122",565000],["4359",390000],["2212",370000],["3632",308650],["3341",203200],["2219",200000],["3349",170000],["5213",150000],["6114",114500],["6402",110000],["3399",100000],["6310",80000],["2341",79000],["2292",35000],["3721",30000],["3421",15000],["5212",1000]],"purpose_expenditure_total_czk":87236330},"revised":{"economic_expenditure":[["6121",36585074],["5011",20905677.81],["5169",12954506.95],["5031",6503532],["5331",5439941.2],["5171",5298894],["5341",4903199],["5365",4564760],["5901",4052932.57],["5154",3516592.58],["5139",3074680.45],["5362",3033600],["5021",2972000],["5032",2968812],["6122",2219000],["5164",1900000],["5023",1800000],["6356",1570264.52],["5336",1145626.57],["5163",1139700],["5153",1132966.36],["5137",1115674],["5156",996000],["5042",861441.65],["5222",767250],["5141",702693.6],["5138",683000],["6125",600000],["6451",569998.98],["5166",450000],["5499",450000],["5339",413164],["5132",330500],["5162",308980],["5136",305000],["5167",230000],["5168",163000],["5175",141495],["5038",120000],["5151",118700],["5364",110000],["5213",97000],["5194",92660.19],["5329",91326],["5161",87470],["5178",81300],["5019",70000],["5221",65000],["5363",57490],["5179",50000],["5493",50000],["5492",49300],["5173",39650],["5321",35000],["5323",30819],["5041",30182],["5192",20000],["5039",15000],["5172",15000],["5131",12000],["5152",10000],["5133",8252],["5229",6220],["5176",5000]],"economic_expenditure_total_czk":138137326.43,"economic_financing":[["8123",24700000],["8115",7149012.2],["8124",-1146000]],"economic_financing_total_czk":30703012.2,"economic_revenue":[["2111",31443520.4],["1211",18656168.25],["1121",10000000],["1111",7500000],["3112",5800000],["1122",4547760],["4131",4200094],["4116",3374918.07],["1511",3355058],["2132",1946479.16],["4112",1904500],["1113",1400000],["1345",1352888],["2322",1347636],["2324",1179463.51],["2112",975767.4],["1342",943204],["4222",900000],["4216",790205.72],["2131",730000],["3111",699831.1],["4122",681106],["1112",649697.8],["3113",589500],["2451",569998.98],["4121",400000],["1386",284392.88],["1387",270000],["1361",234390],["4111",232000],["1383",146327.38],["2139",43000],["2321",35000],["1341",32002],["2142",25000],["2310",25000],["1334",24050],["1335",21000],["1356",20800],["2329",19028.8],["1343",16000],["2212",12500],["2119",12000],["2141",10000],["2211",10000],["2133",9982],["1349",8252.44],["1381",3090.95],["2460",2338],["1382",363.39]],"economic_revenue_total_czk":107434314.23,"purpose_expenditure":[["3742",26465425.37],["3639",25446414],["6171",16729471.4],["3113",10035311.17],["6399",7547760],["3313",6864000],["6330",4903199],["3412",3527297.61],["2219",3392320],["3326",2719000],["3419",2587738],["6112",2538000],["5512",2525637],["2143",2455173.63],["3319",2341110.75],["2212",1980000],["4351",1861906],["3745",1656000],["2142",1595534],["3722",1555142],["3723",1200000],["3314",1048473.81],["3632",978859.42],["3631",905830.58],["4349",823169],["6320",788000],["3725",720000],["4359",393000],["2411",330000],["3429",238954],["3111",221335],["3341",203200],["3421",191415],["3122",182192.5],["3349",174800],["6409",171967],["5213",148000],["3599",135000],["6114",117500],["6402",110000],["6310",80000],["2341",79000],["3399",77526.19],["2292",35000],["3721",30000],["4350",20164],["3549",7500]],"purpose_expenditure_total_czk":138137326.43},"actual":{"economic_expenditure":[["5011",19878188],["5169",11775341.3],["6121",10517166.64],["5341",7321039],["5031",5586456],["5171",5522495.69],["5331",5360324.14],["5365",4575260],["5021",3123730],["5154",2746636.97],["5139",2641531.49],["5032",2068667],["5164",1680419.82],["6356",1570264.52],["5023",1408934],["5362",1378247.94],["6123",1203950],["5163",1171489.01],["5336",1145626.57],["5156",919336.36],["5153",840111.6],["5138",823030.76],["6122",787542],["5222",767250],["6125",755836.49],["5137",670215.84],["5042",659897.06],["5166",597350.68],["5499",589176.91],["6451",569998.98],["5339",412576],["5162",364164.27],["5136",270917.82],["6129",184135.38],["5192",183100],["5132",180290.21],["5175",165929.32],["5167",143951.8],["5151",139280],["5168",112184.2],["5492",109449.09],["5038",102140.58],["5161",97479.83],["5213",97000],["5141",94604.77],["5329",90970.11],["5179",87694.81],["5178",86684.4],["5364",77006],["5221",65000],["5363",59000],["5194",55979],["5493",50000],["5041",35200.09],["5321",34800],["5323",30819],["5181",18000],["5152",13893],["5173",7427],["5131",7039],["5229",6220],["5133",5373.6],["5176",4900],["5142",1.91]],"economic_expenditure_total_czk":102048725.96,"economic_financing":[["8115",-5093514.52],["8123",1159459.51],["8901",-55221]],"economic_financing_total_czk":-3989276.01,"economic_revenue":[["2111",30765090.96],["1211",18656168.25],["1121",9959434.97],["1111",6944255.68],["3112",5800000],["1122",4547760],["4131",4200094],["4116",3374918.07],["1511",3355057.77],["2132",2127395.98],["4112",1904500],["1345",1352888],["2322",1347636],["1113",1318959.04],["2324",1107910.82],["2112",979265.4],["1342",943204],["4222",900000],["4216",790205.72],["2131",726922],["3111",700959],["4122",681106],["1112",649697.8],["2451",569998.98],["3113",569500],["4121",400000],["1386",284391.84],["1361",234390],["1383",146327.38],["1387",142247.85],["4111",117500],["2133",88952],["2310",53689],["2139",42008],["2119",37478.54],["1341",32002],["2321",30000],["1334",24043.37],["2142",21512],["1356",20711.41],["2329",19028.8],["1335",18525.6],["1343",15868],["2211",10000],["2212",9500],["1349",8193.24],["1381",3090.95],["2141",2904.25],["2460",2338],["1382",363.39],["2143",7.91]],"economic_revenue_total_czk":106038001.97,"purpose_expenditure":[["3639",20923381.94],["6171",15345232.56],["3113",9927409.68],["6330",7321039],["3313",6297210.88],["6399",5855325.94],["3742",4254982.05],["3412",3520902.42],["2143",2465173.63],["2219",2461164.9],["3419",2369362.16],["2212",1861552.63],["6112",1794156.96],["5512",1640929.07],["3745",1627456.5],["3722",1438746.76],["4351",1378863.17],["2142",1350433.81],["3723",1287865.69],["3319",1260339.22],["3314",1048473.81],["3632",978859.42],["3326",931287.91],["6320",779612.43],["3725",670336.54],["4349",539556],["3631",515935.31],["4359",392412],["2411",348029.01],["3111",221295.09],["3421",188575],["3122",180647.7],["3349",174772.22],["3599",135000],["3429",96750],["6114",96072],["6402",77006],["6310",74282.77],["2341",63424.39],["3399",44877],["3341",40862],["2292",30819],["4350",20164],["3721",10647.39],["3549",7500]],"purpose_expenditure_total_czk":102048725.96}},"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."}}}}