{"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:00265373","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00265373","name":"Obec Počedělice","short_name":"Počedělice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Louny","municipality_code":566586},"amounts":{"revenue_approved":10080000,"revenue_adjusted":11159463,"revenue_actual":10731869.5,"expense_approved":14680000,"expense_adjusted":21652276,"expense_actual":20198581.63,"tax_revenue":8553797.45,"nontax_revenue":1021407.05,"capital_revenue":13000,"transfer_revenue":1143665,"current_expense":9589953.48,"capital_expense":10608628.15,"budget_balance":-9466712.13,"cash_current":1897966.9,"cash_previous":11364679.03},"ratios":{"revenue_execution":0.96168333,"expense_execution":0.93286182,"balance_to_revenue":-0.88211212,"cash_to_expense":0.09396536,"cash_yoy":-0.83299424,"capital_expense_share":0.52521649,"transfer_revenue_share":0.10656717},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00265373/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00265373"},"seo":{"slug":"pocedelice","path":"/cz/municipalities/pocedelice/"},"population":{"value":300,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":10080000,"expenditure_czk":14680000,"financing_czk":4600000,"balance_czk":-4600000},{"stage":"revised","revenue_czk":11159463,"expenditure_czk":21652276,"financing_czk":10492813,"balance_czk":-10492813},{"stage":"actual","revenue_czk":10731869.5,"expenditure_czk":20198581.63,"financing_czk":9466712.13,"balance_czk":-9466712.13}],"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",3735000],["5169",1616300],["5171",1481962.31],["6123",1450000],["5023",1115000],["5011",1010073.84],["5137",556000],["6371",480000],["5031",451153.51],["6122",320000],["6422",304000],["5139",276300],["5154",250000],["5032",195872.65],["5365",175000],["5222",127000],["5168",122500],["5364",101347.69],["5156",96000],["5021",85000],["5163",75140],["5123",75000],["5153",73500],["6322",70000],["5167",66500],["6119",50000],["5175",34800],["5162",33000],["5194",27300],["5172",25000],["5132",20000],["5339",20000],["5212",18500],["5151",17500],["5138",16000],["5321",15000],["5329",15000],["5173",10500],["5164",10000],["5903",10000],["5229",9500],["5038",7500],["5161",6600],["5221",5750],["5362",5700],["5166",5000],["5136",3000],["5492",3000],["5041",1500],["5131",1200]],"economic_expenditure_total_czk":14680000,"economic_financing":[["8115",4600000]],"economic_financing_total_czk":4600000,"economic_revenue":[["1211",3365000],["1511",1570000],["1121",1537323],["1111",970000],["1345",462000],["2420",304000],["4116",296377],["2321",240000],["1113",231000],["2141",230000],["1122",174000],["2324",135000],["2111",128200],["4111",94500],["4112",73700],["2131",70000],["1112",68000],["1381",48400],["1386",33000],["1342",20000],["1387",15400],["1341",6000],["2132",5500],["1361",2500],["2112",100]],"economic_revenue_total_czk":10080000,"purpose_expenditure":[["2212",3434000],["5512",1950500],["6171",1668540],["6112",1442500],["3745",1253800],["3722",979000],["3314",700000],["2321",495000],["3326",409110],["3631",394400],["3399",375100],["3613",256352.31],["3639",220950],["3322",200000],["6399",174000],["3319",141200],["2219",110000],["6402",101347.69],["6114",94500],["6320",54200],["3635",50000],["3721",30000],["3421",25000],["3113",20000],["2141",18500],["3632",17000],["6310",15000],["3341",11000],["1014",10000],["5213",10000],["4379",7000],["2310",6000],["3769",3000],["4359",2000],["3900",1000]],"purpose_expenditure_total_czk":14680000},"revised":{"economic_expenditure":[["6121",8095614.6],["5169",2223474.4],["5171",1477654.71],["6123",1400000],["5137",1380433.72],["5023",1031648],["5011",815612.3],["6122",802840],["5139",791946.48],["5031",475131.26],["6422",304000],["5021",292781],["5365",282670],["5154",250500],["6371",240000],["5032",201489.58],["6119",180000],["5168",142023.2],["5622",137500],["5222",130000],["5163",108692],["5364",101347.69],["5153",99300],["5156",96000],["5194",73952.96],["6322",70000],["5175",53576],["5167",42700],["5123",41480],["5024",39200],["5162",33000],["5179",32400],["5172",26800],["5212",18500],["5339",17000],["5321",15000],["5329",15000],["5151",14962],["5138",14892.82],["5164",10250],["5903",10000],["5229",9500],["5173",8644],["5132",7960],["5038",7500],["5161",6600],["5362",5990],["5221",5750],["5166",5000],["5192",2700],["5131",1200],["5041",1059.28],["5136",1000]],"economic_expenditure_total_czk":21652276,"economic_financing":[["8115",10492813]],"economic_financing_total_czk":10492813,"economic_revenue":[["1211",3119000],["1121",1667823],["1511",1471000],["1111",1124300],["1345",462000],["4216",450000],["2420",441500],["1122",280770],["4116",257265],["2324",256805],["2321",240000],["1113",220850],["2111",217400],["2141",179000],["4122",176000],["1112",109000],["4111",97500],["4222",89000],["4112",73900],["2131",70100],["1386",60800],["1387",23900],["1342",20000],["2132",19900],["3111",13000],["2112",6300],["1341",6000],["1361",2980],["2322",1700],["1381",1390],["1335",130],["1334",100],["1382",50]],"economic_revenue_total_czk":11159463,"purpose_expenditure":[["3639",4393900],["2212",3042285],["5512",2193092.05],["3722",1932154.96],["6171",1924958.09],["3745",1692442.5],["6112",1369948],["3314",942469.6],["3399",737715.16],["3725",646074.02],["3613",472952.31],["3326",424890],["3631",419800],["2321",285000],["6399",280770],["3319",200100.62],["3749",105775],["6402",101347.69],["6320",86200],["3635",80000],["3322",64000],["6114",52751],["3721",30000],["3421",25000],["2141",18500],["3113",17000],["3632",17000],["6310",15000],["3744",12000],["3341",11000],["1014",10000],["2219",10000],["5213",10000],["3429",9150],["4379",7000],["2310",6000],["3769",3000],["4359",2000],["3900",1000]],"purpose_expenditure_total_czk":21652276},"actual":{"economic_expenditure":[["6121",7930866.15],["5169",2091307.16],["5137",1340473.19],["6123",1239900],["5171",1161330.71],["5023",1030935],["5011",798865],["6122",725793.8],["5139",714938.24],["5031",400241],["6422",304000],["5365",282170],["6371",240000],["5154",235083.1],["5021",174489],["5032",167210],["5168",141776.54],["5622",137500],["5222",129000],["5163",101694.66],["5364",101347.69],["6119",98068.2],["5153",92055.84],["5156",89323.57],["5194",73870.66],["6322",70000],["5175",48552.79],["5024",39132],["5179",32307],["5123",30521.25],["5162",27081.71],["5167",24019],["5172",21780],["5212",16800],["5138",13580],["5339",12000],["5151",11647],["5229",9131.83],["5329",9120],["5321",8600],["5132",4996],["5038",3702],["5221",3500],["5192",2693.46],["5161",1971],["5173",1442],["5362",1135],["5041",1059.28],["5136",950],["5131",397.8],["5164",223]],"economic_expenditure_total_czk":20198581.63,"economic_financing":[["8115",9466712.13]],"economic_financing_total_czk":9466712.13,"economic_revenue":[["1211",3118875.18],["1121",1667751.76],["1511",1470994.21],["1111",1123643.62],["1345",461038],["4216",450000],["2420",304000],["1122",280770],["4116",257265],["2324",256403.95],["1113",220624.08],["2111",213446],["4122",176000],["2141",149825.1],["1112",108745.8],["4111",97500],["4222",89000],["4112",73900],["2131",70048],["1386",60751.42],["1387",23816.64],["2132",19813],["3111",13000],["1342",7340],["2112",6178],["1341",5750],["1361",2980],["2322",1693],["1381",498.76],["1335",130],["1334",65.31],["1382",22.67]],"economic_revenue_total_czk":10731869.5,"purpose_expenditure":[["3639",4337881.83],["2212",3002197.02],["5512",2005800.34],["3722",1915065.08],["6171",1597710.38],["3745",1517267.39],["6112",1346071.32],["3314",939184.27],["3399",693176.14],["3725",613225.6],["3326",424890],["3613",380632.38],["6399",280770],["2321",278396.8],["3631",235177.76],["3319",193810.27],["3749",103843.2],["6402",101347.69],["6320",86179],["6114",52751],["3721",20134.75],["2141",16800],["3113",12000],["3744",12000],["3429",8903],["6310",8061.66],["3421",7093.75],["4379",6000],["3900",1000],["2219",726],["3632",485]],"purpose_expenditure_total_czk":20198581.63}},"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."}}}}