{"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:00261289","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00261289","name":"Město Dolní Poustevna","short_name":"Dolní Poustevna","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Děčín","municipality_code":562441},"amounts":{"revenue_approved":45059000,"revenue_adjusted":67229303.46,"revenue_actual":87109625.17,"expense_approved":64010400,"expense_adjusted":95160108.85,"expense_actual":84633427.34,"tax_revenue":38220804.28,"nontax_revenue":9835479.72,"capital_revenue":154700,"transfer_revenue":38898641.17,"current_expense":42705441.83,"capital_expense":41927985.51,"budget_balance":2476197.83,"cash_current":23940272.11,"cash_previous":25725261.29},"ratios":{"revenue_execution":1.29570917,"expense_execution":0.88937926,"balance_to_revenue":0.02842623,"cash_to_expense":0.28287017,"cash_yoy":-0.06938663,"capital_expense_share":0.49540692,"transfer_revenue_share":0.44654814},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00261289/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00261289"},"seo":{"slug":"dolni-poustevna","path":"/cz/municipalities/dolni-poustevna/"},"population":{"value":1663,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":45059000,"expenditure_czk":64010400,"financing_czk":18951400,"balance_czk":-18951400},{"stage":"revised","revenue_czk":67229303.46,"expenditure_czk":95160108.85,"financing_czk":27930805.39,"balance_czk":-27930805.39},{"stage":"actual","revenue_czk":87109625.17,"expenditure_czk":84633427.34,"financing_czk":-2476197.83,"balance_czk":2476197.83}],"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",17176000],["5011",9385000],["5169",5913500],["5331",4741200],["5191",3000000],["5171",2708500],["5031",2530000],["5154",1829000],["5139",1782500],["5365",1551000],["5364",1512000],["5153",1421000],["5023",1205000],["5032",1000500],["6371",1000000],["5151",894700],["5164",836000],["5021",615000],["5179",569000],["5362",432000],["5499",377000],["6460",350000],["5163",342500],["5222",331500],["5156",284000],["5341",282000],["5137",265000],["5166",241000],["5162",192500],["5168",191000],["5132",152000],["5194",132000],["5175",90000],["5178",84000],["5329",76000],["5492",75000],["5167",67000],["5141",60000],["5136",57000],["5903",50000],["5221",48000],["5038",31000],["5019",30000],["5172",23000],["5161",22500],["5134",17000],["5138",9500],["5133",8000],["5041",7000],["5173",7000],["5131",4000],["5212",2000]],"economic_expenditure_total_czk":64010400,"economic_financing":[["8115",20475400],["8124",-1524000]],"economic_financing_total_czk":18951400,"economic_revenue":[["1211",16000000],["1121",8206000],["1111",5100000],["2132",3383000],["2111",1847000],["1511",1700000],["1345",1567500],["1122",1500000],["4112",1486000],["1385",1200000],["1113",1001000],["2460",593000],["1387",440000],["2131",376000],["1112",290000],["1381",100000],["2141",71000],["4122",63000],["1341",48000],["4121",27000],["3202",21000],["2310",15000],["1361",10000],["3111",10000],["2112",3500],["1343",1000]],"economic_revenue_total_czk":45059000,"purpose_expenditure":[["2219",7910000],["6171",6840500],["3113",4768200],["3429",4332000],["3612",4107000],["3745",3822000],["6310",3085000],["3699",2706000],["5311",2527000],["3725",2137500],["3722",2019000],["3419",2000000],["6399",1951000],["3639",1932500],["6112",1556000],["6402",1512000],["3399",1364500],["3412",1292000],["2321",1080000],["2212",1052000],["3631",1045000],["4341",902000],["5512",703500],["3326",659700],["3632",583500],["3311",413500],["6330",282000],["6320",200000],["3613",189000],["3349",171500],["3314",149000],["3726",125000],["3721",120000],["3341",92000],["1070",65000],["6114",63000],["3543",50000],["5213",50000],["3119",41000],["3299",40000],["2341",22000],["3421",18000],["2349",10000],["2143",9500],["1014",6000],["3723",3000],["3744",3000]],"purpose_expenditure_total_czk":64010400},"revised":{"economic_expenditure":[["6121",42538936.61],["5011",10119155],["5169",7632370.27],["5331",4768200],["5171",4301799],["5191",3000000],["5031",2514100],["5139",1973908],["5154",1698580],["5153",1528500],["5023",1330400],["5336",1166908.85],["6371",1008600],["5021",995200],["5032",926700],["5151",883320],["5222",842000],["5166",786400],["5164",758682],["5499",710499],["5909",498301],["5137",470000],["5163",456680],["5362",454400],["6460",350000],["6122",283700],["5341",282000],["5168",275900],["5156",268965.12],["5178",247900],["5364",227160.89],["5162",208720],["5179",200200],["5366",139839.11],["5329",124500],["5622",100000],["5175",98400],["5492",92500],["5138",84900],["5123",83700],["5132",81000],["5194",80300],["5167",72900],["5136",60800],["5141",59000],["6119",55000],["5221",50200],["5903",50000],["5038",35200],["5019",32100],["5161",27800],["5223",18000],["5134",17000],["5122",15004],["6316",15000],["5041",12300],["5173",10400],["5133",8780],["6130",8000],["5363",7000],["5321",6200],["5172",3500],["5192",1000],["5131",800],["6380",800]],"economic_expenditure_total_czk":95160108.85,"economic_financing":[["8115",29454805.39],["8124",-1524000]],"economic_financing_total_czk":27930805.39,"economic_revenue":[["1211",16330000],["4216",10900000],["1121",8746000],["1111",6200000],["2132",3683000],["4116",3201667.04],["1511",2380000],["2111",1927000],["1345",1567500],["1122",1500000],["4112",1483700],["2321",1270000],["1385",1200000],["1113",1158000],["1387",900000],["4122",710580],["2460",593000],["1112",570000],["2324",524000],["4213",500000],["4222",500000],["2131",376000],["1386",250000],["4113",162000],["4152",106445.2],["1381",100000],["3111",93600],["2141",71000],["4111",65000],["1341",48000],["4121",27000],["1361",21000],["3202",21000],["2310",15000],["1334",11100],["1343",11000],["2112",3500],["1383",1400],["1335",1100],["4232",711.22]],"economic_revenue_total_czk":67229303.46,"purpose_expenditure":[["2219",26866400],["3419",12158419],["3113",8185508.85],["6171",7318500],["3745",4602000],["3612",4107000],["6310",3085000],["3399",2596500],["3725",2557500],["3639",2085100],["3722",2048000],["5311",2042000],["3632",1783500],["6112",1750000],["3412",1292000],["2321",1280000],["3631",1145000],["3699",1086000],["3326",1079700],["3429",1019081],["2212",933200],["4341",899700],["5512",703500],["2115",511000],["3311",493500],["3726",430500],["6399",400000],["6402",367000],["6320",291300],["6330",282000],["3349",217000],["3613",189000],["3314",149000],["6114",128000],["2341",122000],["3721",120000],["3119",101000],["3341",92000],["1070",90000],["3299",90000],["2310",85000],["2143",84900],["3744",58000],["3543",50000],["5213",50000],["3713",40000],["3421",28000],["1014",22300],["3239",18000],["3312",14000],["2349",10000],["3723",3000]],"purpose_expenditure_total_czk":95160108.85},"actual":{"economic_expenditure":[["6121",41436287.69],["5011",8100383.91],["5169",6935963.69],["5331",4768200],["5171",2955767],["5191",2363216.36],["5031",2278694.25],["5153",1383355.86],["5023",1323026],["5154",1293437.22],["5336",1166908.85],["5032",847115.35],["5139",812561.97],["5166",761578.64],["5222",732208],["5021",714775.01],["5151",710626.16],["5499",709053.96],["5341",601309],["5909",498273.72],["5164",476196.87],["5163",434346],["5137",341239.86],["6122",280909.4],["5168",269074.37],["5178",247862.88],["5364",226288.56],["5156",207893.23],["5162",182975.77],["5362",179520],["5366",139839.11],["6371",132667.2],["5622",100000],["5175",94303.3],["5492",92500],["5138",84820.13],["5123",83597.7],["5194",80159.96],["5179",79412.74],["5132",60479.18],["5136",58624],["5329",57158],["6119",54450],["5221",50119.1],["5167",47848.1],["5038",33714],["5161",25335],["5141",25288.17],["5223",16000],["5122",15004],["6316",15000],["5041",11893.34],["5173",9945],["6130",7960],["5363",7000],["5019",4632.51],["5172",3474],["5192",1000],["5133",780],["6380",711.22],["5131",662]],"economic_expenditure_total_czk":84633427.34,"economic_financing":[["8124",-1524000],["8115",-841339.48],["8901",-110858.35]],"economic_financing_total_czk":-2476197.83,"economic_revenue":[["4232",16349510.72],["1211",16325034.28],["4216",11288230.62],["1121",8742827.57],["1111",6127492.12],["2132",3833705.21],["4116",3201667.04],["4131",2613431],["2111",2568001.98],["1511",2375262.07],["4152",2180543.79],["1345",1526703.37],["4112",1483700],["2321",1314915],["1113",1155409.52],["1387",898296.48],["2324",773348.64],["4213",679978],["4122",647580],["1112",569840.04],["2460",444266],["2131",377859.84],["1386",315426.24],["2229",301489.81],["4222",200000],["4113",162000],["2122",150000],["3111",127100],["1385",89738.6],["4111",65000],["1341",40267],["2310",29793],["3202",27600],["4121",27000],["1361",26530],["2119",13673],["1343",12000],["1334",11012.1],["2112",9563],["2141",7289.24],["2212",6000],["2328",5075],["1381",2523.82],["1383",1395.87],["1335",1045.2],["2329",500]],"economic_revenue_total_czk":87109625.17,"purpose_expenditure":[["2219",26866175.78],["3419",12158340.16],["3113",8182572.82],["6171",5626723.28],["3745",4365989.66],["3612",3023813.56],["3725",2527682.27],["3399",2519767.08],["6310",2414327.53],["3722",2035597.79],["5311",1773824.85],["6112",1737984.96],["3632",1542044.8],["3631",972534.55],["3699",806491.97],["3429",760856.96],["3412",760044.8],["6330",601309],["3326",576333.36],["5512",528806.89],["2115",510000],["4341",470323.9],["3639",462416.26],["2212",443724.12],["3726",419902.34],["2321",369074.2],["6402",366127.67],["6320",291273],["3349",215636.81],["3311",139829.25],["3613",133453.72],["3314",130493.56],["6399",125220],["2341",100305.1],["1070",90000],["3119",87522],["2143",84820.13],["2310",84700],["3341",69313.62],["6114",66991],["3744",55450],["3299",42810],["3721",22748],["1014",22147],["3239",16000],["3312",14000],["2349",10000],["3421",7923.59]],"purpose_expenditure_total_czk":84633427.34}},"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."}}}}