{"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:00286745","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00286745","name":"Město Telč","short_name":"Telč","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Jihlava","municipality_code":588024},"amounts":{"revenue_approved":160023600,"revenue_adjusted":203964886.35,"revenue_actual":223344887.12,"expense_approved":176803000,"expense_adjusted":300741791.07,"expense_actual":265145290.23,"tax_revenue":138410030.6,"nontax_revenue":23571218.87,"capital_revenue":16416786,"transfer_revenue":44946851.65,"current_expense":170680366.43,"capital_expense":94464923.8,"budget_balance":-41800403.11,"cash_current":55522001.92,"cash_previous":45760959.09},"ratios":{"revenue_execution":1.09501636,"expense_execution":0.88163766,"balance_to_revenue":-0.1871563,"cash_to_expense":0.20940218,"cash_yoy":0.21330503,"capital_expense_share":0.35627608,"transfer_revenue_share":0.20124415},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00286745/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00286745"},"seo":{"slug":"telc","path":"/cz/municipalities/telc/"},"population":{"value":5125,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":160023600,"expenditure_czk":176803000,"financing_czk":16779400,"balance_czk":-16779400},{"stage":"revised","revenue_czk":203964886.35,"expenditure_czk":300741791.07,"financing_czk":96776904.72,"balance_czk":-96776904.72},{"stage":"actual","revenue_czk":223344887.12,"expenditure_czk":265145290.23,"financing_czk":41800403.11,"balance_czk":-41800403.11}],"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",42326000],["5169",33999000],["5011",32200000],["5331",10200000],["5171",9310000],["5031",8303000],["5901",6055000],["5154",5060000],["5023",3450000],["5032",3189000],["5168",2245000],["5153",1885000],["5213",1815000],["5223",1815000],["5222",1571000],["5362",1380000],["5151",1317000],["5163",1220000],["5499",1174000],["5139",1081000],["5221",700000],["5021",690000],["5138",540000],["5137",500000],["5141",500000],["5161",464000],["5164",435000],["5329",408000],["5166",350000],["5152",310000],["5162",285000],["5167",260000],["5909",250000],["5175",232000],["5136",200000],["5156",195000],["5194",160000],["5038",150000],["5195",130000],["5903",100000],["5173",71000],["5199",60000],["5132",50000],["6122",50000],["5179",33000],["5134",30000],["5229",25000],["5176",20000],["5041",10000]],"economic_expenditure_total_czk":176803000,"economic_financing":[["8115",19803400],["8124",-3024000]],"economic_financing_total_czk":16779400,"economic_revenue":[["1211",54770000],["1121",26250000],["1111",19350000],["4112",16592600],["1511",10260000],["2111",6370000],["4229",5700000],["2132",3561000],["1345",3200000],["1361",3200000],["1113",3100000],["1112",1100000],["2141",1000000],["2119",850000],["1387",700000],["2212",630000],["2321",600000],["1386",500000],["1342",450000],["1343",400000],["2112",390000],["1353",350000],["2139",350000],["1341",150000],["2131",100000],["3111",100000]],"economic_revenue_total_czk":160023600,"purpose_expenditure":[["6171",51700000],["2212",18982000],["3113",17163000],["3631",8525000],["3722",7600000],["3745",6444000],["3639",6385000],["3419",6027000],["3613",5630000],["3612",4667000],["2321",4350000],["6112",4040000],["2310",3210000],["3111",2750000],["3723",2324000],["3721",2200000],["3635",2000000],["3319",1815000],["2141",1810000],["3314",1757000],["5311",1689000],["3429",1620000],["3632",1452000],["4351",1320000],["6399",1300000],["4350",1210000],["4359",1200000],["3322",1150000],["6409",1131000],["6320",950000],["6310",750000],["3317",707000],["4357",605000],["3349",490000],["3421",450000],["4375",440000],["3231",300000],["2333",200000],["5512",160000],["5213",100000],["4378",55000],["2331",50000],["3749",50000],["3741",40000],["3742",5000]],"purpose_expenditure_total_czk":176803000},"revised":{"economic_expenditure":[["6121",70255899.53],["5169",40420832.76],["5011",35128760.45],["5901",22665547.86],["5171",22347979.09],["6111",20101075.15],["5331",10450000],["5031",8858514],["6122",8113379.79],["5222",6859200],["5154",5243566],["5336",4349803.79],["5362",4168719],["6125",3940918.04],["5023",3450000],["5032",3414428],["5213",3029900],["5168",2400659.4],["5223",2332076],["5153",1923700],["5493",1881881],["5137",1768512.45],["5365",1732710],["5141",1500000],["5163",1202000],["5021",1196158.44],["5139",1184408.19],["5499",1174000],["5151",1167957],["5221",815000],["6130",724773],["5329",634174],["5138",613000],["5166",546000],["5164",480000],["5339",400000],["5194",382100],["5161",363000],["5364",326112],["5492",320000],["5152",310000],["5167",293700],["5162",283000],["5909",250000],["5175",227900],["5136",212400],["5332",200000],["5156",186000],["5038",150000],["5179",133000],["5195",130000],["5903",100000],["5172",71381.13],["5173",70000],["5132",66000],["5199",65000],["5229",38000],["5134",30000],["5155",25000],["5176",20000],["5019",6976],["5041",5000],["5039",1689]],"economic_expenditure_total_czk":300741791.07,"economic_financing":[["8123",54652352.37],["8115",45148552.35],["8124",-3024000]],"economic_financing_total_czk":96776904.72,"economic_revenue":[["1211",54770000],["1121",26250000],["1111",19350000],["4112",16592600],["3111",16168335],["4116",11624278.66],["1511",10260000],["2111",6750000],["4229",5700000],["2132",4518000],["4213",4319867.59],["4216",4048039.34],["1345",3200000],["1361",3200000],["1113",3100000],["1122",1732710],["4171",1211960],["1112",1100000],["4122",1005087.5],["2141",1000000],["2119",850000],["2212",829000],["2131",800000],["4222",796487],["1387",700000],["2324",699909.26],["1343",525000],["1386",500000],["1342",450000],["2139",450000],["2112",390000],["1353",350000],["2229",326112],["4111",247500],["1341",150000]],"economic_revenue_total_czk":203964886.35,"purpose_expenditure":[["6171",82581811.06],["2212",34423782.64],["3113",21753019.29],["6409",21547337.46],["3429",19198850.41],["3613",9274628],["3631",8525000],["3639",8101938.95],["3635",8040000],["3722",7655909.26],["3745",7234000],["3419",6027000],["6399",5821429],["3322",5409000],["3612",4667000],["6112",4040000],["2310",3895875.1],["2321",3850000],["3111",3592108.4],["3319",2900000],["3721",2790000],["3412",2659390],["3723",2324000],["4399",2191610.4],["5311",1989000],["2141",1965000],["3314",1772000],["6310",1750000],["3632",1552000],["4357",1500000],["3421",1370700.1],["4351",1320000],["1039",1311960],["4350",1250000],["4359",1200000],["6320",950000],["3231",856776],["3317",707000],["2333",503000],["3349",490000],["4375",440000],["6402",326112],["6114",247500],["3725",226174],["5512",210879],["5213",100000],["4378",55000],["2331",50000],["3749",50000],["3741",40000],["3742",5000]],"purpose_expenditure_total_czk":300741791.07},"actual":{"economic_expenditure":[["6121",61586083.72],["5169",39456729.48],["5011",34494251],["5171",21473433.25],["6111",19879384.03],["5331",10450000],["5031",8856401],["6122",8105223.99],["5222",6849138],["5154",4787816.3],["5336",4349803.79],["6125",4162609.16],["5362",3982480],["5032",3413887],["5023",3322968],["5213",3029900],["5223",2332076],["5499",2150180],["5168",1960633.37],["5493",1881881],["5365",1732710],["5137",1662845.33],["5153",1435749.52],["5141",1221649.9],["5163",1193425.2],["5021",1184343],["5151",1084723.63],["5139",833336.88],["5221",815000],["6130",731622.9],["5329",621344],["5138",603819.01],["5166",532200.24],["5343",442915.22],["5164",426302.37],["5339",400000],["5161",364117.4],["5364",326112],["5492",320000],["5194",314376.01],["5909",309669.36],["5152",273075.85],["5167",248131],["5136",209141.04],["5162",208800.48],["5332",200000],["5156",150754.01],["5038",141836.69],["5179",132627.45],["5175",129607],["5172",71381.13],["5173",67189],["5132",65249.89],["5199",64341],["5229",36460.47],["5155",24016.99],["5134",11085.2],["5176",10243.9],["5195",6767],["5019",6509],["5041",4974.07],["5039",1689],["5363",269]],"economic_expenditure_total_czk":265145290.23,"economic_financing":[["8123",54557646.37],["8115",-9761042.83],["8124",-3024000],["8901",27799.57]],"economic_financing_total_czk":41800403.11,"economic_revenue":[["1211",55695286.74],["1121",29812655.06],["1111",21645112.06],["4112",16592600],["3111",16416785],["4116",11537278.66],["1511",10524959.69],["2111",9849972.46],["2132",7338200.61],["4229",4777344.34],["4213",4319867.59],["1361",4222105],["4216",4048039.34],["1113",3941183.17],["1345",3800608.79],["1112",1943390.59],["2131",1771253.86],["1122",1732710],["1387",1449429.12],["4171",1211960],["1386",1086227.67],["4122",1005087.5],["2212",924606.5],["2324",871577.71],["1348",870870],["4222",796487],["2141",596848.83],["1343",559351.75],["2449",524577],["1342",488840],["2139",485547.4],["2119",410553],["2112",390857],["4132",382897.22],["1353",359850],["2229",326112],["4111",247500],["1341",144356],["1385",116746.53],["2322",39396],["2329",33492],["4121",27790],["1381",8706.53],["2310",8024.5],["1334",6589.5],["1335",1052.4],["2328",200],["3112",1]],"economic_revenue_total_czk":223344887.12,"purpose_expenditure":[["6171",80812242.14],["2212",30844554.04],["3113",21454361.71],["3429",17491630.74],["3613",9273924.09],["3639",8097674.56],["3635",7606682.85],["3722",7394912.57],["3631",7203713.84],["3745",7199470.65],["3419",6027000],["6399",5636626],["3322",5404811.33],["3612",3905456.91],["6112",3898530.82],["2321",3793884.63],["2310",3161766.26],["3111",2996860.62],["3319",2812183.55],["3721",2747341.46],["3412",2659390],["3723",2274000],["2141",1954578.53],["5311",1795929.08],["3314",1771812.17],["3632",1533466.64],["4357",1500000],["6310",1475115.1],["3421",1363562.1],["4351",1320000],["4350",1250000],["1039",1246673.69],["4359",1101939.96],["6320",926010],["3231",845824.4],["3317",600985.71],["6409",583345.92],["2333",461338.85],["3349",447138.72],["6330",442915.22],["4375",440000],["6402",326112],["6114",318168.47],["4399",269210],["3725",226174],["5512",162335.92],["4378",55000],["3741",25000],["2331",3384.98],["3749",2250]],"purpose_expenditure_total_czk":265145290.23}},"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."}}}}