{"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:00257915","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00257915","name":"Obec Kopidlo","short_name":"Kopidlo","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Plzeň-sever","municipality_code":559024},"amounts":{"revenue_approved":1400000,"revenue_adjusted":3671000,"revenue_actual":3666314.96,"expense_approved":1400000,"expense_adjusted":2323500,"expense_actual":2280588.49,"tax_revenue":3216395.92,"nontax_revenue":45619.04,"capital_revenue":0,"transfer_revenue":404300,"current_expense":1242895.49,"capital_expense":1037693,"budget_balance":1385726.47,"cash_current":14173201.79,"cash_previous":12787475.32},"ratios":{"revenue_execution":0.99872377,"expense_execution":0.98153152,"balance_to_revenue":0.37796165,"cash_to_expense":6.2147125,"cash_yoy":0.10836592,"capital_expense_share":0.45501107,"transfer_revenue_share":0.11027421},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00257915/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00257915"},"seo":{"slug":"kopidlo","path":"/cz/municipalities/kopidlo/"},"population":{"value":147,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":1400000,"expenditure_czk":1400000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":3671000,"expenditure_czk":2323500,"financing_czk":-1347500,"balance_czk":1347500},{"stage":"actual","revenue_czk":3666314.96,"expenditure_czk":2280588.49,"financing_czk":-1385726.47,"balance_czk":1385726.47}],"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":[["5169",388000],["6122",250000],["5023",240000],["5168",115000],["5171",115000],["5154",64000],["5021",30000],["5032",30000],["6121",30000],["5139",25000],["5153",25000],["5194",20000],["5156",15000],["5175",15000],["5163",13000],["5166",10000],["5137",9000],["5229",5000],["5038",1000]],"economic_expenditure_total_czk":1400000,"economic_revenue":[["1211",440000],["1121",320000],["1111",240000],["1511",140000],["1345",130000],["1112",45000],["1113",30000],["4112",30000],["1122",20000],["2132",3000],["2131",2000]],"economic_revenue_total_czk":1400000,"purpose_expenditure":[["3722",300000],["6112",270000],["3421",250000],["6171",220000],["3319",70000],["3631",70000],["3721",60000],["3745",50000],["3341",40000],["2341",30000],["3326",20000],["5512",20000]],"purpose_expenditure_total_czk":1400000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",1045000],["5169",383000],["5023",332000],["5168",126000],["5154",104000],["5021",54000],["5032",47000],["5171",44000],["5153",26000],["5139",21500],["5194",21000],["5163",19000],["5137",15000],["5166",13000],["5323",13000],["5365",10000],["5175",8000],["5366",8000],["5156",7000],["5321",5000],["5173",4000],["5222",4000],["5229",4000],["5362",4000],["5164",3000],["5019",1000],["5038",1000],["5903",1000]],"economic_expenditure_total_czk":2323500,"economic_financing":[["8115",-1347500]],"economic_financing_total_czk":-1347500,"economic_revenue":[["1211",1343000],["1121",720000],["1111",500000],["4122",300000],["1511",288000],["1345",180000],["1113",96000],["4112",71800],["1112",47000],["4111",32500],["2131",30000],["1386",20700],["2132",15000],["1387",11000],["1122",10000],["2119",4000],["1381",1000],["2141",1000]],"economic_revenue_total_czk":3671000,"purpose_expenditure":[["3613",670000],["6112",379000],["3412",375500],["6171",308000],["3722",302000],["3319",50000],["3631",40000],["6114",35000],["5512",34000],["3341",30000],["3745",24000],["3721",15000],["2292",13000],["3314",12000],["6399",10000],["2321",9000],["6402",8000],["6310",7000],["3114",1000],["5213",1000]],"purpose_expenditure_total_czk":2323500},"actual":{"economic_expenditure":[["6121",1037693],["5169",377721.46],["5023",331118],["5168",124872],["5154",98281.45],["5021",52364],["5032",46860],["5171",42195],["5153",22809.92],["5194",20476],["5139",19302],["5163",16680.4],["5137",13417],["5166",12856.26],["5323",12816],["5365",9870],["5366",7688],["5175",6729],["5156",6047],["5321",4090],["5222",3900],["5229",3108],["5362",3104],["5173",2774],["5164",2600],["5019",816],["5038",400]],"economic_expenditure_total_czk":2280588.49,"economic_financing":[["8115",-1391981.47],["8901",6255]],"economic_financing_total_czk":-1385726.47,"economic_revenue":[["1211",1342518.46],["1121",719857.39],["1111",499310.54],["4122",300000],["1511",287828.61],["1345",178351],["1113",95056.7],["4112",71800],["1112",46903.42],["4111",32500],["2131",27302],["1386",26220.31],["2132",14577],["1387",10277.64],["1122",9870],["2119",3240],["2141",500.04],["1381",201.85]],"economic_revenue_total_czk":3666314.96,"purpose_expenditure":[["3613",663606],["6112",377978],["3412",374458],["3722",301316.02],["6171",298882.8],["3319",46105.92],["3631",35456.56],["6114",32349],["5512",31868],["3341",28452],["3745",21408],["2292",12816],["3721",12627.91],["3314",10882],["6399",9870],["2321",8503.88],["6402",7688],["6310",6028.4],["3114",292]],"purpose_expenditure_total_czk":2280588.49}},"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."}}}}