{"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:00236829","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00236829","name":"Obec Horní Počaply","short_name":"Horní Počaply","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mělník","municipality_code":534790},"amounts":{"revenue_approved":48542200,"revenue_adjusted":51270741.19,"revenue_actual":51712959.74,"expense_approved":113041080,"expense_adjusted":123877641.19,"expense_actual":70841958.27,"tax_revenue":36617756.89,"nontax_revenue":13820828.49,"capital_revenue":0,"transfer_revenue":1274374.36,"current_expense":51149313.42,"capital_expense":19692644.85,"budget_balance":-19128998.53,"cash_current":143633075.24,"cash_previous":162750103.77},"ratios":{"revenue_execution":1.00862516,"expense_execution":0.57187042,"balance_to_revenue":-0.36990725,"cash_to_expense":2.02751418,"cash_yoy":-0.11746247,"capital_expense_share":0.27797996,"transfer_revenue_share":0.02464323},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00236829/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00236829"},"seo":{"slug":"horni-pocaply","path":"/cz/municipalities/horni-pocaply/"},"population":{"value":1217,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":48542200,"expenditure_czk":113041080,"financing_czk":64498880,"balance_czk":-64498880},{"stage":"revised","revenue_czk":51270741.19,"expenditure_czk":123877641.19,"financing_czk":72606900,"balance_czk":-72606900},{"stage":"actual","revenue_czk":51712959.74,"expenditure_czk":70841958.27,"financing_czk":19128998.53,"balance_czk":-19128998.53}],"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",35630000],["5171",11035000],["6123",11000000],["5169",9260000],["5011",8650000],["5331",7994080],["6901",7000000],["5031",2449000],["5159",2420000],["5023",2200000],["5901",1500000],["5499",1400000],["5154",1165000],["5222",1110000],["5137",1065000],["5021",1005000],["5032",936000],["5151",837000],["5365",800000],["5493",800000],["6130",600000],["5139",511000],["5156",360000],["5164",340000],["6111",300000],["6122",300000],["5163",290000],["5909",220000],["5194",170000],["5134",160000],["5336",155000],["5166",140000],["5168",140000],["5038",120000],["5132",120000],["5229",100000],["5323",100000],["5903",100000],["5153",90000],["5136",83000],["5362",80000],["5162",72000],["5167",70000],["5029",50000],["5172",30000],["5173",25000],["5175",23000],["5161",16000],["5039",10000],["5179",10000]],"economic_expenditure_total_czk":113041080,"economic_financing":[["8115",64498880]],"economic_financing_total_czk":64498880,"economic_revenue":[["1211",10200000],["1511",9355300],["2141",6450000],["1121",6120000],["1111",4285000],["2111",2909000],["2132",2610000],["2122",1600000],["3113",1300000],["1113",882000],["1122",800000],["1345",380000],["1112",308000],["3111",300000],["4112",294900],["2324",230000],["2133",110000],["1381",102000],["1386",100000],["1387",50000],["2212",50000],["2139",30000],["1341",24000],["2119",20000],["2329",20000],["1361",7000],["2131",4000],["1343",1000]],"economic_revenue_total_czk":48542200,"purpose_expenditure":[["3722",14520000],["6171",13025000],["5512",12007000],["6409",8660000],["3392",8649000],["3412",7104080],["2219",6310000],["5311",5906000],["3117",5790000],["3745",5492000],["3612",3565000],["6112",3160000],["4351",3030000],["3613",1770000],["3631",1650000],["3633",1585000],["3399",1500000],["3421",1400000],["3326",1000000],["6399",870000],["2321",780000],["3419",750000],["3639",680000],["3341",675000],["3725",620000],["2212",600000],["3314",346000],["1031",300000],["6320",250000],["3429",166000],["2310",150000],["3729",150000],["3723",135000],["2292",100000],["5213",100000],["3721",90000],["3635",50000],["3632",46000],["6310",40000],["5299",20000]],"purpose_expenditure_total_czk":113041080},"revised":{"economic_expenditure":[["6121",41502000],["5169",11046000],["5011",9782000],["5171",8839000],["6122",8531000],["5331",8206080],["6901",6189000],["5159",3048524.04],["6123",3000000],["5031",2614000],["5023",2200000],["5137",1721000],["5365",1558000],["5499",1450000],["5154",1402000],["5901",1270636.13],["5222",1100000],["5021",1093000],["5032",1065000],["5151",1035000],["5336",796741.19],["5163",658967.83],["5139",657400],["6130",600000],["5493",471000],["5164",440000],["5156",360000],["5168",345000],["6111",300000],["5909",220000],["5167",210000],["5194",206000],["5134",205000],["5166",185000],["5029",153600],["5362",126000],["5132",122000],["5038",120000],["5172",112000],["5162",103000],["5229",100000],["5323",100000],["5329",100000],["5903",100000],["5136",91000],["5153",90000],["5366",70692],["5175",66000],["5173",53000],["5179",20000],["5161",18000],["5492",14000],["5039",10000],["5182",1000]],"economic_expenditure_total_czk":123877641.19,"economic_financing":[["8115",72606900]],"economic_financing_total_czk":72606900,"economic_revenue":[["1211",10200000],["1511",9355300],["2141",6449947.83],["1121",6120000],["1111",4285000],["2111",3796000],["2132",2270000],["1122",1558000],["2122",1500000],["3113",1295000],["1113",882000],["4116",829468.96],["1345",402000],["2324",357000],["3111",310000],["1112",308000],["4112",294900],["1386",180000],["2133",110000],["4216",109432.4],["1334",100000],["1387",85000],["2229",75692],["4111",65000],["2321",60000],["1381",53000],["2212",48000],["1342",40000],["2139",30000],["1341",24000],["2322",19000],["2119",15000],["2329",15000],["1361",14000],["1335",10000],["2131",4000],["1343",1000]],"economic_revenue_total_czk":51270741.19,"purpose_expenditure":[["6171",15857000],["3722",14920000],["3745",11642000],["3392",8599000],["5512",7727000],["6409",7619636.13],["3117",7561741.19],["3412",7316080],["5311",6806000],["2219",6310000],["3612",3926524.04],["6112",3160000],["4351",3030000],["3633",1885000],["3613",1770000],["6399",1668000],["3631",1650000],["2321",1580000],["3399",1550000],["3421",1400000],["3326",1000000],["3429",977000],["3725",875000],["3419",750000],["3639",680000],["3341",675000],["2212",600000],["6320",530000],["3314",346000],["1031",300000],["3723",285000],["2310",150000],["3729",150000],["2292",100000],["5213",100000],["3721",90000],["6402",70692],["6114",65000],["3635",50000],["3632",46000],["6310",39967.83],["5299",20000]],"purpose_expenditure_total_czk":123877641.19},"actual":{"economic_expenditure":[["6121",15985421.51],["5011",8392456],["5331",8206080],["5169",8110110.43],["5171",5672916.1],["5159",2981798.74],["6123",2370070],["5031",2159150],["5023",2023373],["5365",1557990],["5499",1449092],["5154",1335468.36],["6122",1312153.34],["5137",1009392.67],["5151",985687],["5032",897214],["5222",878870],["5021",764229],["5336",696741.19],["5163",566694.54],["5139",429292.26],["5164",408114.86],["5493",340994],["5168",340677.69],["5156",271595.3],["5166",180860.8],["5167",164528.7],["5029",140997.05],["5194",138066.06],["5362",122104.38],["5134",117879],["5329",100000],["5909",89346],["5172",82761.02],["5323",77941],["5366",70692],["5136",70141],["5162",69935.29],["5175",58429.79],["5153",53404.04],["5173",49771],["6130",25000],["5132",23476.69],["5229",22500],["5038",16950],["5161",8892],["5179",7700.46],["5492",5000]],"economic_expenditure_total_czk":70841958.27,"economic_financing":[["8115",19117028.53],["8901",11970]],"economic_financing_total_czk":19128998.53,"economic_revenue":[["1211",11640407.63],["1511",10100839.28],["1121",6222329.58],["2141",5018114.38],["1111",4937808.47],["2111",4000154.74],["2132",2674778.99],["1122",1557990],["2122",1500000],["4116",829468.96],["1113",823327.05],["2324",455033.06],["1345",410735],["1112",405764.8],["4112",294900],["1386",226643.87],["4216",109432.4],["1334",99746.5],["1387",88861.76],["2229",71468.17],["2321",55200],["1342",55180],["4111",40573],["1341",23140],["2322",18949],["1361",14830],["2212",14800],["1335",7653.7],["2119",7438.15],["2131",4892],["1381",1875.32],["1343",510],["1382",113.93]],"economic_revenue_total_czk":51712959.74,"purpose_expenditure":[["6171",14405380.34],["3117",7520622.83],["3412",5958944],["5311",5281286.23],["3745",5082920.81],["2219",4200769.46],["5512",3926695.53],["3612",3343907.96],["6112",2888864],["3392",1998142.49],["3722",1973214.26],["6399",1664654.38],["3613",1559234.37],["3399",1539249.48],["2321",1442627.39],["3631",1381298.86],["3633",1358890.05],["4351",723799.3],["3421",670881.68],["3725",643018.42],["3419",599370],["3341",514489.96],["3326",499138.4],["6320",456111],["3314",343082.72],["3723",162030.54],["2212",118895.79],["3429",104810.21],["2292",77941],["6402",70692],["3729",69577.42],["3639",66716.79],["6409",56700.46],["6114",40573],["3632",29868],["3721",29315.89],["6310",23723.25],["2310",14520]],"purpose_expenditure_total_czk":70841958.27}},"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."}}}}