{"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:00247286","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00247286","name":"Obec Popelín","short_name":"Popelín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Jindřichův Hradec","municipality_code":546992},"amounts":{"revenue_approved":16151270,"revenue_adjusted":16718776,"revenue_actual":16712941.96,"expense_approved":15364735,"expense_adjusted":16034329,"expense_actual":15969853.61,"tax_revenue":12156804.33,"nontax_revenue":1244552.63,"capital_revenue":1198505,"transfer_revenue":2113080,"current_expense":10538219.52,"capital_expense":5431634.09,"budget_balance":743088.35,"cash_current":12780850.42,"cash_previous":12037762.07},"ratios":{"revenue_execution":0.99965105,"expense_execution":0.99597892,"balance_to_revenue":0.04446185,"cash_to_expense":0.80031106,"cash_yoy":0.06172978,"capital_expense_share":0.34011796,"transfer_revenue_share":0.12643375},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00247286/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00247286"},"seo":{"slug":"popelin","path":"/cz/municipalities/popelin/"},"population":{"value":476,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":16151270,"expenditure_czk":15364735,"financing_czk":-786535,"balance_czk":786535},{"stage":"revised","revenue_czk":16718776,"expenditure_czk":16034329,"financing_czk":-684447,"balance_czk":684447},{"stage":"actual","revenue_czk":16712941.96,"expenditure_czk":15969853.61,"financing_czk":-743088.35,"balance_czk":743088.35}],"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":[["5171",2985000],["6121",2900000],["5169",2155000],["6122",2000000],["5011",1125000],["5023",955500],["5331",800000],["5031",463200],["5154",431000],["5139",289000],["5179",210000],["5032",187250],["5021",147400],["5156",99000],["5163",78000],["5137",70000],["5362",57500],["5222",55000],["5173",54100],["5365",50000],["5175",48500],["5166",36000],["5153",29000],["5134",25000],["5162",25000],["5194",13600],["5167",10000],["5364",9500],["5132",9000],["5151",8000],["5499",7200],["5038",5000],["5136",5000],["5172",5000],["5329",5000],["5019",4500],["5131",3000],["5161",3000],["5492",1000],["5229",485]],"economic_expenditure_total_czk":15364735,"economic_financing":[["8115",-786535]],"economic_financing_total_czk":-786535,"economic_revenue":[["1211",5000000],["1121",2300000],["4212",2048680],["1111",1700000],["4116",1539900],["1511",925000],["2111",579520],["1113",400000],["1345",364000],["2132",283170],["2141",200000],["4222",200000],["2131",150000],["1112",120000],["4112",113500],["4111",63000],["1386",60000],["1122",50000],["1381",20000],["1387",20000],["1341",9500],["1361",4000],["3111",1000]],"economic_revenue_total_czk":16151270,"purpose_expenditure":[["1031",5079000],["3113",2320000],["6171",2089685],["6112",1268400],["3631",1180000],["3722",905000],["3632",406000],["3745",319000],["2212",315000],["3635",210000],["3326",200000],["2310",145000],["5512",117000],["3412",108000],["6399",107500],["3639",87550],["3399",80300],["6310",78000],["3636",75000],["6114",63000],["2321",55000],["3419",40000],["3314",29800],["3349",27000],["3421",20000],["2341",15000],["3613",10000],["6402",9500],["6409",5000]],"purpose_expenditure_total_czk":15364735},"revised":{"economic_expenditure":[["6121",3061000],["5169",2701696],["6122",2372000],["5171",2159403],["5011",1110000],["5023",955500],["5331",881000],["5336",593940],["5031",456900],["5154",354900],["5362",-328000],["5179",261000],["5139",258960],["5365",192570],["5032",185700],["5021",151000],["5137",93000],["5163",88000],["5156",80060],["5222",63000],["5173",60700],["5175",52050],["5166",48100],["5153",44500],["5162",26700],["5134",25000],["5136",19300],["5194",13600],["5364",9500],["5151",8730],["5019",8112],["5499",7200],["5038",5000],["5329",5000],["5161",3945],["5167",3200],["5039",1378],["5229",485],["5132",200]],"economic_expenditure_total_czk":16034329,"economic_financing":[["8115",-684447]],"economic_financing_total_czk":-684447,"economic_revenue":[["1211",5223692],["1121",2797695],["1111",1915603],["4116",1534580],["3111",1201000],["1511",923828],["2111",450670],["1345",390371],["1113",369716],["4222",300000],["2132",283170],["2141",272900],["1122",192570],["1112",182345],["2131",171000],["4112",113500],["1386",101926],["4122",100000],["2322",69903],["4111",65000],["1387",39948],["1341",9275],["1334",4579],["1361",4470],["1381",806],["2112",200],["1335",29]],"economic_revenue_total_czk":16718776,"purpose_expenditure":[["1031",3826900],["3113",3824940],["6171",2084810],["3631",1330803],["6112",1276400],["2310",826000],["3722",811000],["3745",515800],["2212",320060],["3635",261000],["3632",169700],["6399",-135430],["2321",112000],["3636",110000],["5512",109000],["3412",102150],["3399",100300],["6310",88000],["6114",65000],["2341",50000],["3419",40000],["3349",27196],["3613",26000],["3314",24800],["3639",21000],["3421",20400],["3326",12000],["6402",9500],["6409",5000]],"purpose_expenditure_total_czk":16034329},"actual":{"economic_expenditure":[["6121",3060034.09],["5169",2700088.89],["6122",2371600],["5171",2148853.38],["5011",1109173],["5023",951813],["5331",881000],["5336",593940],["5031",454076],["5154",349706.59],["5362",-328438],["5179",260150],["5139",241089.94],["5365",192570],["5032",184765],["5021",149400],["5137",91072],["5163",84164.6],["5156",77933.7],["5222",63000],["5173",58989],["5175",48802],["5166",48100],["5153",44024.5],["5162",26690.01],["5134",24929],["5136",19263],["5194",13374.51],["5364",9435],["5019",8074],["5499",7200],["5151",6603],["5329",5000],["5038",4444],["5161",3902.6],["5167",3060],["5039",1378],["5229",483],["5132",109.8]],"economic_expenditure_total_czk":15969853.61,"economic_financing":[["8115",-743088.35]],"economic_financing_total_czk":-743088.35,"economic_revenue":[["1211",5223692.39],["1121",2797695.44],["1111",1915602.75],["4116",1534580],["3111",1198505],["1511",923828.03],["2111",449734.43],["1345",390371],["1113",369715.78],["4222",300000],["2132",280648.4],["2141",272956.26],["1122",192570],["1112",182345.36],["2131",171110.54],["4112",113500],["1386",101925.97],["4122",100000],["2322",69903],["4111",65000],["1387",39947.59],["1341",9225],["1334",4578.9],["1361",4470],["1381",806.52],["2112",200],["1335",29.6]],"economic_revenue_total_czk":16712941.96,"purpose_expenditure":[["1031",3822235.32],["3113",3822074.06],["6171",2077585.51],["3631",1329410.46],["6112",1271695],["2310",824687.37],["3722",810596.13],["3745",509518.42],["2212",319815.66],["3635",260150],["3632",168313.36],["6399",-135868],["3636",109638],["2321",106891.8],["5512",105309.5],["3399",99547.51],["3412",98365.4],["6310",84164.6],["6114",63102],["2341",49440],["3419",40000],["3349",27195.84],["3613",22395.67],["3421",20192],["3314",19787],["3639",17385],["3326",11791],["6402",9435],["6409",5000]],"purpose_expenditure_total_czk":15969853.61}},"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."}}}}