{"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:00286435","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00286435","name":"Město Polná","short_name":"Polná","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Jihlava","municipality_code":587711},"amounts":{"revenue_approved":135384928,"revenue_adjusted":186572389.23,"revenue_actual":199568683.39,"expense_approved":126743928,"expense_adjusted":206745593.05,"expense_actual":183218462.61,"tax_revenue":129673469.18,"nontax_revenue":22795605.32,"capital_revenue":436340.5,"transfer_revenue":46663268.39,"current_expense":126926872.18,"capital_expense":56291590.43,"budget_balance":16350220.78,"cash_current":22769780.72,"cash_previous":11232528.12},"ratios":{"revenue_execution":1.06965819,"expense_execution":0.88620251,"balance_to_revenue":0.08192779,"cash_to_expense":0.12427667,"cash_yoy":1.02712875,"capital_expense_share":0.30723754,"transfer_revenue_share":0.2338206},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00286435/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00286435"},"seo":{"slug":"polna","path":"/cz/municipalities/polna/"},"population":{"value":5287,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":135384928,"expenditure_czk":126743928,"financing_czk":-8641000,"balance_czk":8641000},{"stage":"revised","revenue_czk":186572389.23,"expenditure_czk":206745593.05,"financing_czk":20173203.82,"balance_czk":-20173203.82},{"stage":"actual","revenue_czk":199568683.39,"expenditure_czk":183218462.61,"financing_czk":-16350220.78,"balance_czk":16350220.78}],"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":[["5011",27779000],["5169",16336200],["5331",14823000],["5901",12359678],["5171",8194000],["5031",7926698.65],["5154",3536000],["6121",3141000],["5153",2934000],["5032",2867113.35],["5139",2835500],["5023",2526815],["5222",2330000],["5151",1941000],["5021",1891000],["5137",1601000],["5152",1600000],["5362",1311500],["5163",1185123],["5168",1130000],["5164",1120300],["5156",1108000],["5909",945000],["5138",739000],["5223",580000],["5212",570000],["5141",350000],["5136",256000],["5323",250000],["5132",246000],["5162",224000],["5213",220000],["5175",214000],["5167",201000],["5194",199000],["5179",150000],["5161",143000],["5166",126000],["5493",120000],["5492",113000],["5038",110000],["5172",100000],["5903",100000],["5192",70000],["5329",70000],["5133",50000],["5173",39000],["5221",30000],["5041",20000],["5042",20000],["5365",5000],["5019",3000],["5131",3000],["5039",1000]],"economic_expenditure_total_czk":126743928,"economic_financing":[["8124",-8641000]],"economic_financing_total_czk":-8641000,"economic_revenue":[["1211",54200000],["1121",28000000],["1111",15000000],["2111",10047500],["1511",5400000],["4112",4323100],["1345",4000000],["2132",3878500],["1113",3400000],["2131",1626038],["1112",1500000],["4216",1319790],["2141",504000],["4116",450000],["2324",335000],["1361",250000],["4111",250000],["4121",200000],["2112",179000],["2321",160000],["1341",155000],["3111",60000],["1343",40000],["2133",37000],["2119",30000],["2329",30000],["2212",10000]],"economic_revenue_total_czk":135384928,"purpose_expenditure":[["3639",28362578],["6171",21497917.9],["4351",6574000],["3612",5635600],["3699",5335420],["3113",5318000],["3725",4630000],["3729",4470000],["3315",4300000],["6112",3615932.1],["3111",2555000],["3429",2500000],["3745",2413400],["3722",2210000],["3419",2118300],["3412",1930940],["3539",1920800],["2212",1910000],["3631",1818000],["3314",1676500],["3319",1441120],["3421",1400000],["2219",1388000],["3231",1105000],["6409",1100000],["1031",1000000],["3322",934000],["3613",805000],["3632",777240],["2143",710000],["3330",580000],["3349",560600],["3313",542000],["3392",540200],["3329",521780],["6320",470000],["5512",450000],["5272",400000],["2292",250000],["6114",250000],["3399",223600],["3312",150000],["3341",110000],["5213",100000],["5311",53000],["2321",30000],["3311",30000],["4349",30000]],"purpose_expenditure_total_czk":126743928},"revised":{"economic_expenditure":[["6121",51120339.32],["5011",29846126],["5169",20321678.56],["5171",16942118.24],["5331",14531600],["5031",7914297],["6123",4780470],["5365",4673790],["5139",4131285.97],["5336",3611718.46],["5154",3582257.7],["6130",3475310],["5032",2958929],["6111",2793243.33],["5023",2780934],["5153",2633911.92],["5222",2528300],["6125",2405896.67],["5021",2341828.68],["5137",2310192.88],["5151",2237476.9],["6122",1829126.66],["5909",1486383.02],["5163",1366921],["5362",1284230],["5152",1224411.44],["5223",1175000],["5164",1151279.76],["5138",1087624.12],["5156",997389],["5168",846196],["5901",610710.75],["5213",440000],["5212",433000],["5493",405770],["5175",379000.92],["5141",350249.98],["6351",349800],["5499",300450],["5162",275736.39],["5492",242360],["5136",236206.8],["5132",223860.25],["5323",221594.03],["5194",205164.53],["5167",205000],["5161",174575],["5192",168177.09],["5179",159600],["5172",149727],["5166",147000],["5123",129336.04],["5038",110000],["5903",100000],["5329",70000],["5042",59000],["6119",54450],["5133",36355],["5221",35230],["5173",29000],["5366",28405.97],["5041",27225.67],["5019",11550.49],["5131",4998],["5039",1793.51]],"economic_expenditure_total_czk":206745593.05,"economic_financing":[["8115",24814203.82],["8124",-8641000],["8117",4000000]],"economic_financing_total_czk":20173203.82,"economic_revenue":[["1211",54200000],["1121",28000000],["4216",23725039.01],["1111",19200000],["4116",13313630.74],["2111",10613409],["1511",5400000],["1122",4672290],["4112",4323100],["1345",4000000],["2132",3878500],["1113",3400000],["4122",3222765],["2131",1626038],["1112",1500000],["4222",1046187],["2322",883488.48],["2141",504000],["2122",403100],["4213",400000],["4121",385027.64],["2324",357172.86],["2112",329000],["1361",250000],["4111",247500],["2321",170000],["1341",155000],["3113",110000],["2329",80141.5],["3111",60000],["1343",40000],["2133",37000],["2119",30000],["2212",10000]],"economic_revenue_total_czk":186572389.23,"purpose_expenditure":[["3639",43920804.76],["6171",28214240.34],["3113",13006959.67],["3111",12161056.03],["3699",9373259],["3539",9116347.43],["3631",7718219],["3612",6803764.14],["4351",6327442.37],["3725",5518216],["3315",5488709],["6399",4672290],["2219",4415843],["6112",3802727.96],["3729",3770672],["2212",3590935.59],["3419",3553090.27],["3745",2955531],["3421",2903430.65],["3429",2830000],["3722",2264450],["3319",2222209],["3412",2190390.93],["2341",2102850],["3314",1798564.91],["3231",1617599.01],["3322",1587267.95],["1031",1531000],["2143",1210000],["5512",1047746.86],["3613",1040000],["3392",994840],["3632",773361.38],["3313",624750],["3349",592130],["3330",580000],["3329",515432.02],["6320",470000],["5272",400000],["2419",332000],["2115",328263.66],["6409",321227.75],["2333",292082],["6114",267934.37],["2292",250000],["3399",220555],["3326",170000],["3312",150000],["3341",140000],["6173",130000],["5519",114950],["5213",100000],["3635",54450],["5311",53000],["2321",30000],["3311",30000],["4349",30000],["2310",15000],["3900",10000]],"purpose_expenditure_total_czk":206745593.05},"actual":{"economic_expenditure":[["6121",40600521.88],["5011",29827831],["5169",18309849.17],["5331",14661400],["5171",10221773.19],["5031",7914297],["6123",4771189],["5365",4673790],["5336",3611718.46],["5139",3610138.89],["6130",3310585],["5032",2963412],["5023",2780934],["6111",2765243.33],["5153",2599021.06],["5154",2553881.13],["5222",2528300],["6125",2405896.67],["5021",2279736],["6122",2218154.55],["5151",2145152.75],["5137",1848694.14],["5909",1456252.8],["5163",1400206.5],["5223",1175000],["5164",1083097.43],["5152",1082400],["5362",1045829],["5138",911465],["5156",887388.42],["5168",761028.85],["5213",440000],["5212",433000],["5493",347000],["5175",343562.15],["5141",323960.96],["5499",298350],["5492",240360],["6351",220000],["5132",213417.73],["5136",200672.04],["5162",192051.18],["5194",187941.76],["5167",182230.62],["5192",167901.95],["5172",147940.05],["5123",129335.54],["5166",128792],["5161",126927],["5038",123935.89],["5179",106730],["5042",58643.86],["5329",51302],["5221",35230],["5366",28405.97],["5041",27225.67],["5323",24465.83],["5173",18264],["5019",8550.49],["5131",3098],["5182",1761],["5133",1384],["5142",1042.19],["5039",793.51]],"economic_expenditure_total_czk":183218462.61,"economic_financing":[["8117",195120000],["8118",-193610000],["8115",-11539543.6],["8124",-8568693.7],["8127",2000000],["8901",248016.52]],"economic_financing_total_czk":-16350220.78,"economic_revenue":[["1211",55129627.73],["1121",29531268.68],["4216",23725039.01],["1111",20900712.72],["4116",13313630.74],["2111",10552248.26],["1511",6357672.08],["1122",4672290],["1345",4527316.95],["4112",4323100],["1113",3902121.72],["2132",3679227.09],["4122",3222765],["2131",2162588.7],["2329",2023750.57],["1112",1924670.02],["1386",1075859.22],["2141",1053408.97],["4222",1046187],["2322",982888],["1361",802254],["2324",737840.14],["1387",421663.39],["2143",421657.66],["4213",400000],["4121",385027.64],["2112",344256.31],["2122",332300],["4111",247500],["3113",227688],["1341",194697],["3111",172352.5],["2321",167587.52],["1343",158236],["2119",132478.1],["2133",101377],["2212",101300],["1334",66545.4],["3122",36300],["1381",8479.07],["2310",2000],["2328",697],["1335",55.2],["4132",19]],"economic_revenue_total_czk":199568683.39,"purpose_expenditure":[["3639",42406634.7],["6171",27811538.05],["3113",12831304.47],["3111",10737851],["3539",7144962.48],["3612",6797698.62],["4351",6053441.39],["3725",5514585.28],["3315",5181204.7],["6399",4672290],["3699",4486050.18],["6112",3800000.96],["3729",3744139.25],["3631",3614405.53],["3419",3224096.86],["2212",3074692.29],["3421",2897428.93],["3429",2771230],["2219",2528181.88],["3722",2242130],["3412",2099620.71],["3319",2051380.49],["3745",1960796.93],["3314",1721922.79],["3231",1617599.01],["1031",1530293.06],["3322",1362753.26],["3613",1022582.12],["2143",988025.74],["5512",960659.29],["3632",749696],["3392",744097.47],["3313",611048.3],["3349",586035.12],["3330",580000],["3329",483244.02],["6320",470000],["2341",294186.58],["2115",277443.32],["6114",267934.37],["2419",257637.23],["3399",220555],["3312",150000],["3326",143385],["5272",121604],["3341",108493.73],["5519",72600],["6173",70282.01],["2292",52871.8],["4349",29590.2],["2321",23918],["3311",23869.3],["2310",14012],["3900",10000],["5311",4720],["6310",1042.19],["6409",697]],"purpose_expenditure_total_czk":183218462.61}},"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."}}}}