{"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:00248843","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00248843","name":"Město Počátky","short_name":"Počátky","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Pelhřimov","municipality_code":548561},"amounts":{"revenue_approved":77985700,"revenue_adjusted":87164074.05,"revenue_actual":96190072.61,"expense_approved":124427700,"expense_adjusted":141126012.15,"expense_actual":112455250.14,"tax_revenue":65446387.25,"nontax_revenue":14368639.31,"capital_revenue":28155,"transfer_revenue":16346891.05,"current_expense":70994906.16,"capital_expense":41460343.98,"budget_balance":-16265177.53,"cash_current":48309508.17,"cash_previous":64924184.02},"ratios":{"revenue_execution":1.10355182,"expense_execution":0.79684282,"balance_to_revenue":-0.16909414,"cash_to_expense":0.42958873,"cash_yoy":-0.25590889,"capital_expense_share":0.36868304,"transfer_revenue_share":0.16994364},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00248843/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00248843"},"seo":{"slug":"pocatky","path":"/cz/municipalities/pocatky/"},"population":{"value":2474,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":77985700,"expenditure_czk":124427700,"financing_czk":46442000,"balance_czk":-46442000},{"stage":"revised","revenue_czk":87164074.05,"expenditure_czk":141126012.15,"financing_czk":53961938.1,"balance_czk":-53961938.1},{"stage":"actual","revenue_czk":96190072.61,"expenditure_czk":112455250.14,"financing_czk":16265177.53,"balance_czk":-16265177.53}],"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",48982000],["5169",18987300],["5331",15183200],["5011",10299000],["6901",4700000],["5171",3666000],["5901",3475600],["5031",2952900],["5153",1926900],["5023",1884000],["5154",1874500],["5021",1383000],["5032",1136200],["5362",1027600],["6119",800000],["5151",685400],["5909",646500],["5168",516600],["5163",502500],["5903",500000],["5139",430000],["5222",395000],["5137",387000],["5164",318000],["5166",272000],["5156",222500],["5162",169000],["5339",160000],["5167",143500],["5041",135000],["5175",88000],["5132",85000],["5161",76500],["5194",65000],["5172",55000],["5038",46500],["5660",40000],["5179",35000],["5138",30000],["5173",22000],["5221",20000],["5223",20000],["5499",20000],["5155",12000],["5136",11500],["5042",10000],["5134",10000],["5493",10000],["5133",5000],["5229",5000]],"economic_expenditure_total_czk":124427700,"economic_financing":[["8115",46442000]],"economic_financing_total_czk":46442000,"economic_revenue":[["1211",23908500],["1121",12051000],["1111",8454600],["1511",5300000],["4216",5000000],["2111",4495600],["2132",3149900],["4116",3089000],["4112",2556000],["1345",2095600],["1113",1939500],["2141",1500000],["4122",1500000],["2324",750000],["1112",616500],["1342",420000],["1386",350000],["2131",231000],["1361",150000],["1341",112000],["1387",100000],["2122",87500],["4111",84000],["2112",30000],["3111",10000],["1343",5000]],"economic_revenue_total_czk":77985700,"purpose_expenditure":[["3612",23700000],["2212",14902000],["6171",13173300],["3639",11245600],["3113",8535300],["1032",6938000],["3392",6410200],["6409",6012200],["3722",5044500],["4351",4818000],["3745",3950000],["3315",3014100],["3412",2865300],["6112",2515800],["3725",1496300],["3111",1372900],["5512",1045200],["6399",1000000],["3631",955100],["3613",836500],["3635",800000],["3632",595000],["3322",592800],["3742",580000],["5213",500000],["3726",213000],["3419",195000],["3231",160000],["3429",155000],["3341",151600],["3399",140000],["3319",120000],["4359",85000],["6114",84000],["2143",50000],["2399",50000],["2341",30000],["5212",30000],["3721",28000],["6310",20000],["1014",18000]],"purpose_expenditure_total_czk":124427700},"revised":{"economic_expenditure":[["6121",49498500],["5169",21406324],["5331",14317245],["5011",10483250],["5171",9687510.5],["6313",5500000],["5901",3352161.13],["5031",2997312],["5154",2328000],["5365",2256300],["5153",1927900],["5023",1884000],["5021",1507559],["5336",1499960.15],["6122",1257700],["5032",1153455],["5362",1027600],["5137",883379.11],["6119",800000],["5151",691400],["5909",646500],["5168",600912],["5163",509595],["5139",507192.39],["5903",500000],["6901",424600],["5222",405000],["5164",391899.99],["5499",320000],["5329",292273],["5156",234204.88],["5166",214000],["6351",182200],["5162",169000],["5339",160000],["5041",135000],["5167",119117],["5175",109257],["5179",95000],["5161",76700],["6125",67500],["5132",65301],["5123",58900],["5194",51000],["5038",46700],["6130",44000],["5321",40000],["5660",40000],["5138",30000],["5223",20000],["5176",19100],["5492",19000],["5173",18000],["5221",16700],["5155",12000],["5019",11139],["5136",4900],["5039",3765],["5134",3500],["5192",2500]],"economic_expenditure_total_czk":141126012.15,"economic_financing":[["8115",53961938.1]],"economic_financing_total_czk":53961938.1,"economic_revenue":[["1211",23908500],["1121",12051000],["1111",8454600],["4216",6460244.78],["4116",5775397.27],["1511",5300000],["2111",5170900],["2132",3149900],["4112",2556000],["1122",2256300],["1345",2095600],["4122",2028232],["1113",1939500],["2141",1500000],["2324",1373000],["2322",942400],["1112",616500],["1342",420000],["1386",350000],["2131",231000],["1361",150000],["1341",112000],["1387",100000],["2122",87500],["4111",84000],["2112",30000],["3111",10000],["2212",6500],["1343",5000]],"economic_revenue_total_czk":87164074.05,"purpose_expenditure":[["3612",24900000],["2212",17638300],["6171",16067394],["3113",9649442.8],["1032",7785300],["4351",6142800],["3392",5881900],["2321",5500000],["3722",5399500],["3412",4946500],["3745",3964200],["6399",3256300],["2219",3163700],["3315",3014100],["5512",2875635],["6112",2496800],["3322",2282800],["6409",2096255],["3639",2061023],["3613",1955700],["3111",1811062.35],["3725",1686300],["3631",1431600],["3632",1359300],["3635",800000],["3742",598300],["5213",500000],["3419",326500],["3726",213000],["3231",160000],["3341",151600],["3399",150000],["3429",142500],["3721",124500],["3319",120000],["4359",85000],["6114",84000],["2143",50000],["2341",41200],["3326",40000],["2399",38800],["3724",34000],["5212",30000],["3723",24500],["6310",20000],["1014",18000],["1069",6500],["3749",1700]],"purpose_expenditure_total_czk":141126012.15},"actual":{"economic_expenditure":[["6121",36965054.68],["5169",18597112.85],["5331",14317245],["5011",10171143],["5171",8486792.34],["6313",3000000],["5031",2859756],["5365",2256240],["5154",1831869.59],["5023",1794585],["5336",1499960.15],["5153",1208951.61],["6122",1201721.18],["5021",1182632],["5032",1117958],["5137",732821.64],["5168",592693.34],["5151",575780.08],["5163",483038.7],["5139",446582.28],["5909",406360],["5222",403000],["5329",292273],["5164",275085.09],["5362",-265903],["5499",259158.1],["5156",197517.84],["6351",182200],["5166",167327],["5162",162619.75],["5339",160000],["5167",117535.14],["5041",102063.46],["5179",93834],["5175",84390.76],["6125",67484.12],["5161",64513.4],["5123",58721.74],["5132",51014.55],["5038",44465],["6130",43884],["5321",40000],["5176",19045],["5492",19000],["5138",15892.75],["5173",13908],["5194",13278],["5019",11139],["5221",10744],["5155",7906],["5223",5000],["5039",3765],["5136",3591],["5192",2500]],"economic_expenditure_total_czk":112455250.14,"economic_financing":[["8115",16614675.85],["8901",-349498.32]],"economic_financing_total_czk":16265177.53,"economic_revenue":[["1211",27046397.96],["1121",14477304.22],["1111",10162934.19],["4216",6460244.78],["2111",6191839.33],["4116",5206314.27],["1511",5010155.8],["2132",3674037.5],["4112",2556000],["1122",2256240],["1345",2097269],["4122",2028232],["1113",1913886.87],["2141",1649992.66],["2324",1441067.27],["2322",946313],["1112",943730.97],["1386",527483.03],["1342",474142],["2131",293180.95],["1361",212060],["1387",206727.74],["1341",105038],["2122",87500],["4111",85000],["2119",58878.6],["2112",18830],["3111",18155],["4171",11100],["3113",10000],["2212",7000],["1343",6860],["1381",4228.87],["1334",1768.6],["1335",160]],"economic_revenue_total_czk":96190072.61,"purpose_expenditure":[["3612",20595432.96],["6171",14453805.93],["2212",13728739.21],["1032",7064611.41],["3392",5881837],["4351",5879338.18],["3113",5649962.49],["3722",5024226.28],["3412",4075847.45],["3745",3735188.71],["3315",3014071],["2321",3000000],["2219",2825767.74],["6112",2262944],["5512",2200127.34],["6399",1975523],["3111",1811062.35],["3613",1807725.22],["3725",1476550.54],["3322",1252683.82],["3632",1174548.6],["3631",1036611.32],["3639",662721.71],["3742",466403],["3419",325761.19],["3231",160000],["3341",143215.36],["3429",142500],["3721",107142.25],["3319",90000],["6114",77920.87],["3726",69454],["4359",58355.4],["2143",50000],["3399",42852],["2341",41140],["3724",32312.01],["3723",24480],["6310",19724.2],["5212",13019.6],["3749",1644]],"purpose_expenditure_total_czk":112455250.14}},"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."}}}}