{"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:00248801","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00248801","name":"Město Pelhřimov","short_name":"Pelhřimov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Pelhřimov","municipality_code":547492},"amounts":{"revenue_approved":674422000,"revenue_adjusted":721727269.08,"revenue_actual":637021261.97,"expense_approved":873448000,"expense_adjusted":922023269.08,"expense_actual":629816049.24,"tax_revenue":451403312.85,"nontax_revenue":34129611.41,"capital_revenue":29197874.41,"transfer_revenue":122290463.3,"current_expense":441730985.6,"capital_expense":188085063.64,"budget_balance":7205212.73,"cash_current":640915564.58,"cash_previous":582659405.77},"ratios":{"revenue_execution":0.88263433,"expense_execution":0.68308043,"balance_to_revenue":0.01131079,"cash_to_expense":1.01762342,"cash_yoy":0.09998321,"capital_expense_share":0.29863492,"transfer_revenue_share":0.19197234},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00248801/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00248801"},"seo":{"slug":"pelhrimov","path":"/cz/municipalities/pelhrimov/"},"population":{"value":16150,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":674422000,"expenditure_czk":873448000,"financing_czk":199026000,"balance_czk":-199026000},{"stage":"revised","revenue_czk":721727269.08,"expenditure_czk":922023269.08,"financing_czk":200296000,"balance_czk":-200296000},{"stage":"actual","revenue_czk":637021261.97,"expenditure_czk":629816049.24,"financing_czk":-7205212.73,"balance_czk":7205212.73}],"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",357790000],["5331",171670000],["5011",68620000],["5213",40045000],["5365",40000000],["6901",30000000],["6130",19600000],["5031",18220000],["6125",16510000],["5222",12930000],["5169",12427000],["5171",12310000],["6313",11950000],["5032",6900000],["6111",5120000],["5023",4970000],["5499",4015000],["5223",3787000],["5021",3720000],["5137",2760000],["5168",2760000],["5154",2514000],["6122",2150000],["6351",2050000],["5139",1965000],["5163",1865000],["5161",1300000],["5901",1150000],["5152",1100000],["5153",1100000],["6359",1000000],["6123",950000],["5493",900000],["5909",850000],["5166",800000],["5362",730000],["5364",633000],["5167",610000],["5151",510000],["5179",498000],["5194",450000],["5156",390000],["5038",370000],["5123",300000],["5164",300000],["5175",271000],["5162",260000],["5173",251000],["6331",250000],["5492",240000],["5172",200000],["5811",150000],["5903",150000],["5019",126000],["5134",120000],["5136",110000],["5132",100000],["5133",100000],["5192",100000],["5212",95000],["5199",80000],["5229",60000],["5122",50000],["5131",50000],["5155",50000],["5039",26000],["5339",15000],["5144",5000]],"economic_expenditure_total_czk":873448000,"economic_financing":[["8115",200000000],["8124",-974000]],"economic_financing_total_czk":199026000,"economic_revenue":[["1211",170000000],["2329",111535000],["1121",84000000],["4131",75557000],["1111",63500000],["1122",40000000],["4112",37552000],["1511",35000000],["1345",13100000],["1113",12500000],["1361",10400000],["2131",5000000],["3111",5000000],["1112",4000000],["1386",2500000],["2132",2248000],["2141",1000000],["1353",600000],["1341",400000],["1342",350000],["1343",180000]],"economic_revenue_total_czk":674422000,"purpose_expenditure":[["3639",153200000],["6171",146256000],["3613",88000000],["3113",85469000],["3412",58445000],["2219",42573000],["3392",40040000],["6399",40000000],["3632",35850000],["3745",33400000],["2212",23100000],["3111",18079000],["3722",13000000],["4350",12272000],["3419",11111000],["3633",10100000],["6112",8090000],["2341",7150000],["2292",6000000],["3322",4500000],["3399",4397000],["3636",3608000],["3141",3566000],["3421",2189000],["3631",2100000],["2143",2080000],["1039",2000000],["3612",1900000],["5512",1712000],["6320",1500000],["3319",1062000],["3522",1000000],["3543",889000],["2310",850000],["6409",850000],["3231",805000],["3635",620000],["2321",600000],["3326",540000],["3729",530000],["5399",425000],["1014",420000],["3299",360000],["4359",340000],["3541",291000],["4329",280000],["2221",250000],["5511",250000],["6310",250000],["2322",150000],["5213",150000],["6221",150000],["4339",130000],["2141",95000],["4312",84000],["3792",80000],["4349",70000],["3741",50000],["3742",50000],["2333",35000],["2229",30000],["3744",30000],["3749",20000],["3533",15000],["3739",10000]],"purpose_expenditure_total_czk":873448000},"revised":{"economic_expenditure":[["6121",350824985.73],["5331",171061100],["5011",74620394],["5213",40395000],["5365",40000000],["5336",29192355.62],["6901",25500000],["6125",22720976.03],["5031",19708481],["6130",17899400],["5222",13377690],["5169",12936493.24],["6313",11950000],["5171",11922377],["6111",9246129.86],["5032",7502920],["5137",5764006.84],["5023",5620000],["5021",4965314],["5499",4088948.56],["6351",4038000],["5223",3887000],["6122",3041672.03],["5168",3020400],["5154",2619276],["5139",2514925.68],["5163",2057500],["6356",1581305.29],["5161",1305100],["5364",1282380],["5152",1191958],["5493",1043410],["6359",1000000],["5343",998939],["5166",983200],["6123",950000],["5212",873300],["5909",791472],["5167",740540],["5362",730000],["5192",611000],["5175",582698],["5179",538955.44],["5194",532992],["5153",512500],["5151",510000],["5164",493443],["5901",470807.97],["5156",414599],["5038",389137],["5123",300000],["5162",275680.29],["5173",268549],["6331",250000],["5492",240000],["5199",156500],["5172",154100],["5811",150000],["5903",150000],["5019",135466],["5136",111000],["5132",100000],["5221",98800],["5134",90000],["5339",87800],["6119",80500],["5229",60000],["5155",51754.5],["5176",50700],["5122",50000],["5131",50000],["5133",39105],["5039",33804],["5029",16000],["5363",7528],["5041",6900],["5144",5000],["5138",1000]],"economic_expenditure_total_czk":922023269.08,"economic_financing":[["8115",201270000],["8124",-974000]],"economic_financing_total_czk":200296000,"economic_revenue":[["1211",170000000],["1121",84000000],["4131",75557000],["2329",70019756.28],["1111",63500000],["4216",40662263.33],["1122",40000000],["4112",37522000],["1511",35000000],["4122",20663445],["4116",20284182.93],["1345",13100000],["1113",12500000],["1361",10400000],["2131",5000000],["3111",5000000],["1112",4000000],["2141",2804000],["1386",2500000],["2132",2248000],["4121",1767692],["4111",800000],["2229",649380],["1353",600000],["2324",592370],["2321",420000],["1341",400000],["4152",365989.54],["1342",350000],["2119",300000],["2322",300000],["4222",224690],["1343",180000],["2111",16500]],"economic_revenue_total_czk":721727269.08,"purpose_expenditure":[["6171",155627518],["3639",148756290],["3113",91311194],["3613",88000000],["3412",58445000],["3392",40346500],["6399",40000000],["2219",36523000],["3632",35850000],["4350",33462828.36],["3745",33400000],["2212",26340000],["3111",19582669.4],["3722",14633162.15],["3633",14610000],["3419",11111000],["6112",9360000],["2341",7293323],["2292",6300000],["3399",4634000],["3322",4500000],["3636",4175217.54],["3421",3689117],["3141",3666000],["3631",2600000],["2321",2320000],["2143",2080000],["1039",2000000],["3612",1900000],["6320",1800000],["5512",1712000],["2310",1430000],["3319",1112000],["3522",1000000],["6330",998939],["6114",990330.66],["6409",988715.97],["3543",889000],["3231",835000],["3512",750000],["6402",649380],["3635",620000],["3326",540000],["4339",442000],["3729",430000],["4349",430000],["5399",425000],["1014",420000],["4359",340000],["3299",323492],["3541",291000],["4329",290592],["2221",250000],["5511",250000],["6310",250000],["2322",150000],["5213",150000],["6221",150000],["3749",120000],["2141",95000],["4312",84000],["3792",80000],["3741",50000],["3742",50000],["2333",35000],["2229",30000],["3744",30000],["3533",15000],["3739",10000]],"purpose_expenditure_total_czk":922023269.08},"actual":{"economic_expenditure":[["5331",171051100],["6121",141129014.44],["5011",72292775],["5213",39384542],["5365",29543640],["5336",29192355.62],["5031",18882459],["5222",13263534.62],["6125",11608670.09],["6313",11253112],["6130",10226043],["5171",9350048.61],["5169",8180839.48],["5032",7070110],["5137",5493322.34],["5023",5250438],["6111",4594142.36],["6351",4038000],["5499",3948308.56],["5021",3900647],["5223",3507700],["5168",2689684.05],["5139",2411055.97],["5154",2397142.11],["5163",1932884.24],["6122",1604384.46],["6356",1581305.29],["5161",1292765],["5364",1281958.32],["6359",1000000],["5343",998939],["5212",873300],["5152",843655.84],["6123",720175],["5166",698540.4],["5167",648637.1],["5192",610254],["5175",558701],["5493",532225],["5179",480813.4],["5164",432439.37],["5362",313450],["5038",312524],["5151",300337.52],["5156",272514.08],["6331",250000],["5162",223030.94],["5194",209356],["5173",187729],["5199",130950],["5221",98800],["6119",80217],["5339",72800],["5811",70819],["5492",70000],["5134",69381],["5229",60000],["5136",57160.35],["5176",50503],["5019",47406],["5155",45735.33],["5131",41550],["5123",28779.2],["5029",15551.55],["5909",14460],["5039",13783],["5172",10164],["5363",7528],["5041",6853.44],["5144",4331.16],["5138",674]],"economic_expenditure_total_czk":629816049.24,"economic_financing":[["8115",-6231210.01],["8124",-974002.72]],"economic_financing_total_czk":-7205212.73,"economic_revenue":[["1211",171182536.51],["1121",91587887.41],["1111",69490229.59],["4216",40662263.33],["4112",37522000],["1511",37412798.33],["1122",29543640],["3111",29038670.25],["4122",20663445],["4116",20284182.93],["1345",14050787.97],["1113",12111504.18],["1361",11228743.81],["2131",9735815.7],["2122",6083300],["1112",5971076.76],["2141",5672190.61],["2212",4411796.75],["1386",3336715.38],["2132",2342863],["4121",1767892],["1334",1646491.2],["2324",1350647.64],["1387",1307874.91],["2111",1227145.34],["2322",1072176],["2229",892606.15],["2119",857215.85],["1353",838200],["4111",800000],["1356",613932.47],["1342",426700],["1341",405287],["4152",365990.04],["2321",315000],["4222",224690],["1343",185000],["3113",159204.16],["2133",145783.36],["1335",27334.89],["1381",27039.05],["2329",12137.01],["2310",9900],["1359",9000],["2112",1034],["1382",533.39]],"economic_revenue_total_czk":637021261.97,"purpose_expenditure":[["6171",131111241.36],["3639",104558751.44],["3113",84161771.86],["3392",34346500],["4350",33367828.36],["3412",32495000],["6399",29543640],["3632",28216867.94],["2219",21886769.84],["2212",16707316.4],["3111",15803352.44],["3722",14632056.15],["3613",11400310.37],["3419",11099085.62],["6112",7635361.26],["3633",6980512.02],["2292",6083702],["3399",4423898.04],["3421",3689117],["3141",3316315.37],["2341",2986543.4],["3636",2798397.23],["3631",2255517.16],["2143",2060546.7],["3322",1941171.98],["6320",1728119],["5512",1299021.12],["3319",1032047],["2310",1025375.9],["3522",1000000],["6330",998939],["6114",990330.66],["2321",902023.24],["3231",835000],["3543",812000],["3512",750000],["6402",649380],["4339",403000],["5399",391708.23],["3612",347369.83],["3326",318995.48],["4359",292429],["3541",290400],["4349",278500],["5511",250000],["3745",214595.42],["6310",209096.4],["1014",206752],["4329",190592],["3299",178391],["1039",127054],["3749",113487],["2141",95000],["4312",84000],["2221",80099.99],["6409",72988],["3792",62000],["3635",36300],["3741",30000],["3729",6581.13],["2333",4446.16],["6221",4348.74],["2229",4105]],"purpose_expenditure_total_czk":629816049.24}},"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."}}}}