{"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:00274101","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00274101","name":"Město Přelouč","short_name":"Přelouč","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Pardubice","municipality_code":575500},"amounts":{"revenue_approved":304121000,"revenue_adjusted":339613378.11,"revenue_actual":345855467.01,"expense_approved":373750700,"expense_adjusted":363087445.72,"expense_actual":345909189.13,"tax_revenue":253606870.21,"nontax_revenue":22017685.08,"capital_revenue":15455766.8,"transfer_revenue":54775144.92,"current_expense":219233806.77,"capital_expense":126675382.36,"budget_balance":-53722.12,"cash_current":106377981.25,"cash_previous":106314608.76},"ratios":{"revenue_execution":1.01837999,"expense_execution":0.95268838,"balance_to_revenue":-0.00015533,"cash_to_expense":0.30753153,"cash_yoy":0.00059608,"capital_expense_share":0.36620994,"transfer_revenue_share":0.15837583},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00274101/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00274101"},"seo":{"slug":"prelouc","path":"/cz/municipalities/prelouc/"},"population":{"value":10175,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":304121000,"expenditure_czk":373750700,"financing_czk":69629700,"balance_czk":-69629700},{"stage":"revised","revenue_czk":339613378.11,"expenditure_czk":363087445.72,"financing_czk":23474067.61,"balance_czk":-23474067.61},{"stage":"actual","revenue_czk":345855467.01,"expenditure_czk":345909189.13,"financing_czk":53722.12,"balance_czk":-53722.12}],"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",142169770],["5331",57551000],["5011",50804000],["5169",30837546],["5171",19993000],["5031",13124000],["5154",7362000],["6130",5477000],["5032",4989000],["6122",3980000],["5023",3875000],["5213",3520000],["5222",3110000],["5152",2626000],["5139",2408000],["5168",2278000],["5153",1953000],["5021",1363000],["5499",1310000],["5909",1200000],["5151",1154000],["5166",1030000],["5194",935000],["6322",900000],["5339",810000],["5362",736000],["5137",730000],["5163",706000],["5167",680754],["5179",635300],["5161",607000],["5175",483000],["5162",464000],["5223",460000],["5901",455000],["5156",405000],["5199",380000],["5323",280000],["5038",254000],["5903",200000],["5364",182700],["5134",180000],["5173",165000],["5212",150000],["5164",145000],["5329",141000],["5172",100000],["5195",100000],["5492",88000],["5136",64000],["5221",40000],["5811",40000],["5141",32630],["5133",20000],["6129",17000],["5365",16000],["5229",11000],["5132",10000],["5019",5000],["5039",5000],["5367",2000],["5192",1000]],"economic_expenditure_total_czk":373750700,"economic_financing":[["8115",69629700]],"economic_financing_total_czk":69629700,"economic_revenue":[["1211",99600000],["1121",50700000],["1111",39300000],["4112",25297300],["4213",21671000],["1511",12000000],["1345",7550000],["1113",6400000],["1361",5859000],["2132",5721000],["1387",5500000],["2324",4053000],["2111",3252000],["1112",3000000],["4116",3000000],["1386",2500000],["4216",1800000],["2212",1703000],["2131",1376000],["4129",1000000],["2141",550000],["4121",499700],["1353",450000],["4111",450000],["1341",300000],["1359",200000],["2139",103000],["3111",100000],["2119",50000],["1343",25000],["2321",25000],["2322",25000],["1334",20000],["2310",15000],["2112",11000],["2133",10000],["1335",5000]],"economic_revenue_total_czk":304121000,"purpose_expenditure":[["6171",70553000],["3639",43533000],["2321",38314000],["2219",33482000],["3113",26217000],["2212",25583000],["3722",19190000],["3613",15515000],["5311",13518000],["3111",11870000],["3141",7956000],["3392",7360000],["3429",6575000],["3612",5865000],["6112",5417000],["3412",4780000],["3631",4356000],["2292",3700000],["3419",3490000],["3314",3444000],["4339",3000000],["4351",2665000],["3421",2360000],["2115",2000000],["3745",1500000],["5512",1340000],["3231",1216000],["6409",1200000],["3635",1040000],["4357",800000],["6399",700000],["2143",650000],["2221",580000],["3349",520000],["6114",450000],["6320",350000],["4375",260000],["2341",250000],["3399",205000],["4379",200000],["5213",200000],["6310",190000],["6402",184700],["2223",160000],["3725",150000],["1014",137000],["3726",130000],["3319",115000],["2333",80000],["3744",80000],["2119",60000],["3326",60000],["4341",50000],["1031",30000],["3312",30000],["3541",30000],["3900",30000],["2310",20000],["3543",10000]],"purpose_expenditure_total_czk":373750700},"revised":{"economic_expenditure":[["6121",109088054],["5331",58815815],["5011",53058523.61],["5169",28832849],["5171",17651772],["5031",13812523],["6351",7887458],["5154",7366165],["6130",5378300],["5032",5265404],["6122",4475316],["5336",4410130.11],["5023",4129290],["5222",3523000],["5362",3261000],["5213",3120000],["5365",2997170],["5152",2607800],["5168",2441380],["5139",2377039.2],["5153",1913823],["5499",1660000],["5151",1329752],["5909",1300000],["5021",1297300],["5137",1220743],["5166",1044250],["6322",900000],["5339",821000],["6323",750000],["5194",740951.8],["5223",735000],["5163",723064],["5167",671794],["5179",636800],["6123",623000],["5161",617000],["5162",498703],["5175",467235],["5904",418000],["6111",400000],["5156",387500],["5199",380000],["5901",374000],["5038",258777],["5164",255088],["5138",250000],["5323",248000],["5903",200000],["5329",193100],["5364",182700],["5173",175000],["5134",162436],["5195",140000],["5212",130000],["5172",100000],["5492",68000],["5136",58760],["5141",47530],["6119",42400],["5132",40000],["5811",40000],["5221",32000],["5192",29750],["5321",10000],["5019",5000],["5039",5000],["5133",4000],["5191",1000]],"economic_expenditure_total_czk":363087445.72,"economic_financing":[["8115",23474067.61]],"economic_financing_total_czk":23474067.61,"economic_revenue":[["1211",102600000],["1121",52000000],["1111",40000000],["4112",25297300],["1511",15000000],["3111",14999000],["4213",13800000],["4116",9027087.11],["1345",7800000],["1361",7569000],["1113",7100000],["2324",6383838],["2132",5748500],["2111",3431000],["4216",3322800],["1112",3300000],["1387",3200000],["1122",2977170],["4122",2426760],["2212",2040000],["1386",2000000],["4129",1913221],["2131",1738000],["2141",800000],["1353",560000],["2322",507000],["4111",475000],["2142",435000],["4121",411000],["1343",312000],["1341",300000],["1385",288000],["4113",280000],["1359",275000],["2119",271000],["3122",266200],["2321",234000],["3113",172000],["2139",112000],["4222",95240],["2229",54600],["4171",24662],["1335",20000],["2112",11000],["1381",10000],["2133",10000],["1334",5000],["2310",5000],["1383",2000],["2149",2000],["2223",1000],["2329",1000]],"economic_revenue_total_czk":339613378.11,"purpose_expenditure":[["6171",71344000],["3639",53415921],["3113",27995529.2],["2321",25749000],["2219",22373202],["3722",19990000],["5311",13998000],["3111",13576556],["2212",12982000],["3429",9674000],["3392",8000000],["3141",7698900],["3412",6556840],["6399",6177170],["3613",5896190],["4351",5685000],["6112",5550000],["3612",5360856],["3631",4297833],["4339",4026315.61],["3421",3850526],["3419",3761000],["3314",3663000],["2292",3260000],["3745",2435000],["5512",2140129],["3231",1556505],["6409",1300000],["4375",1008000],["4349",959628],["3312",904478.91],["2223",816000],["4357",811000],["3326",711750],["2143",650000],["2221",548000],["3349",520000],["6114",475000],["2341",434000],["3319",380000],["6320",350000],["2333",279000],["3635",240000],["3399",225000],["4379",214000],["5213",200000],["6310",190000],["6402",182700],["3725",148760],["1014",113000],["3744",80000],["2115",70000],["2119",60000],["4341",50000],["1031",30000],["3900",30000],["3299",25000],["3541",20000],["3741",20000],["4371",15000],["3543",12000],["2229",1656]],"purpose_expenditure_total_czk":363087445.72},"actual":{"economic_expenditure":[["6121",106409467.55],["5331",58815815],["5011",50986753],["5169",26591949.95],["5171",16214407.85],["5031",13302049],["6351",7887458],["6130",5374965],["5154",5187023.66],["5032",5009161],["5336",4410128.12],["6122",4288857.81],["5023",4121252],["5222",3469500],["5365",2994048],["5213",2949629.06],["5362",2908077],["5168",2287512.74],["5139",1954868.69],["5152",1938384],["5499",1438358],["5153",1334587.8],["5909",1152982.77],["5151",1033485.57],["5021",1001782],["5137",975080.77],["6322",900000],["5339",817000],["6323",750000],["5194",663561.87],["5223",645000],["5163",633827.96],["6123",622294],["5179",611961.69],["5161",591831.6],["5167",590753.89],["5166",577337.53],["5162",452440.04],["5175",408489.76],["6111",399990],["5904",375641.67],["5199",369060],["5156",307730.06],["5323",247436],["5138",247409],["5164",227292.1],["5038",213677],["5329",192555],["5364",182568.92],["5173",148200],["5134",147408.29],["5195",130811],["5212",95000],["5492",60000],["5172",45689.6],["6119",42350],["5136",40784],["5141",32622.21],["5221",32000],["5192",28471],["5132",17977],["5811",14053],["5133",3715.6],["5019",2752],["5191",978],["5039",935]],"economic_expenditure_total_czk":345909189.13,"economic_financing":[["8901",115250.61],["8115",-61528.49]],"economic_financing_total_czk":53722.12,"economic_revenue":[["1211",103615793.94],["1121",55500802.41],["1111",40551453.55],["4112",25297300],["1511",16864711.14],["3111",15017566.8],["4213",14152213.78],["4116",9015730.76],["1361",8147512],["1345",7804291.54],["1113",7333876.58],["2324",6434620.97],["2132",5825637.35],["1112",3617261.16],["2111",3480625.67],["1387",3402965.17],["1122",2977170],["4122",2426760],["2212",2058242.75],["1386",2012333.46],["4129",1913221],["2131",1809068.9],["2141",860282.26],["1353",586450],["4113",495327.48],["4111",475000],["4216",472594.9],["2322",448664],["2142",434947.68],["4121",407095],["1343",310337.7],["1385",297704.49],["1359",271598.58],["1341",269104.4],["3122",266200],["2119",258680.47],["2321",222213.13],["3113",172000],["2139",111405.91],["4222",95240],["2229",54568.31],["4171",24662],["1335",19141.94],["1381",15956.07],["2133",9680],["1334",4697.4],["2310",3820],["1383",3708.68],["2112",3315],["2149",1631.68],["2329",146],["2223",135]],"economic_revenue_total_czk":345855467.01,"purpose_expenditure":[["6171",66454246.89],["3639",52359098.07],["3113",27727648.37],["2321",24298420.97],["2219",22235826.57],["3722",19479906.1],["3111",13556063.33],["5311",12623101.78],["2212",12578054.78],["3429",9266238.27],["3392",7930391.69],["3141",7683232.13],["3412",5948941.15],["6399",5835007],["6112",5395021],["4351",5352922.69],["3613",5289072],["3612",4122480.3],["4339",3902382.48],["3421",3791978.97],["3419",3708000],["3314",3659000],["2292",3109629.06],["3631",2952322.67],["3745",2293714.71],["5512",1953839.8],["3231",1510552.89],["6409",1152982.77],["4375",1005000],["4349",959628],["3312",904478.91],["4357",811000],["2223",661488],["3326",651557.79],["2143",607085.97],["3349",509141.6],["2221",441602.26],["2341",433667],["6114",417932.25],["3319",310438.74],["6320",302960],["2333",278300],["3635",238612],["4379",207753],["6402",182568.92],["6310",154225.96],["3399",150516.31],["3725",131500.52],["1014",112970],["3744",73976.46],["2119",60000],["3299",25000],["3900",25000],["3541",20000],["3741",20000],["4371",15000],["4341",14053],["3543",12000],["2229",1656]],"purpose_expenditure_total_czk":345909189.13}},"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."}}}}