{"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:00271705","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00271705","name":"Město Kopidlno","short_name":"Kopidlno","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Jičín","municipality_code":573060},"amounts":{"revenue_approved":72279590,"revenue_adjusted":82523360.15,"revenue_actual":76338013.95,"expense_approved":95561085,"expense_adjusted":105794401.84,"expense_actual":87922766.26,"tax_revenue":54350116.99,"nontax_revenue":10513655.92,"capital_revenue":3677600,"transfer_revenue":7796641.04,"current_expense":60765202.57,"capital_expense":27157563.69,"budget_balance":-11584752.31,"cash_current":11579922.65,"cash_previous":23504946},"ratios":{"revenue_execution":0.92504733,"expense_execution":0.83107201,"balance_to_revenue":-0.15175601,"cash_to_expense":0.13170562,"cash_yoy":-0.50734102,"capital_expense_share":0.30887977,"transfer_revenue_share":0.10213314},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00271705/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00271705"},"seo":{"slug":"kopidlno","path":"/cz/municipalities/kopidlno/"},"population":{"value":2119,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":72279590,"expenditure_czk":95561085,"financing_czk":23281495,"balance_czk":-23281495},{"stage":"revised","revenue_czk":82523360.15,"expenditure_czk":105794401.84,"financing_czk":23271041.69,"balance_czk":-23271041.69},{"stage":"actual","revenue_czk":76338013.95,"expenditure_czk":87922766.26,"financing_czk":11584752.31,"balance_czk":-11584752.31}],"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",34300000],["5011",15100000],["5169",9583400],["5031",3978000],["5331",3792000],["5171",3155000],["5365",3000000],["5023",2500000],["5362",2046000],["5154",1750000],["6123",1750000],["5032",1582000],["5139",1522000],["5137",1250000],["5153",1215000],["5021",1202000],["5222",830000],["5168",720000],["5499",700000],["5336",542960],["5229",510000],["5166",500000],["6119",500000],["5141",445000],["5163",444000],["6122",390000],["5156",295000],["5167",273000],["5151",216000],["6130",200000],["5175",178000],["5194",170000],["5162",104500],["5136",100000],["6111",100000],["5042",85000],["5909",80000],["5161",66100],["5132",61000],["5038",60500],["5903",50000],["5323",45000],["5329",33075],["5179",25550],["5173",25000],["5041",20000],["5138",20000],["5164",11000],["5019",10000],["5172",10000],["5321",10000],["5492",4000],["5131",1000]],"economic_expenditure_total_czk":95561085,"economic_financing":[["8123",20000000],["8115",4571928.84],["8124",-1290433.84]],"economic_financing_total_czk":23281495,"economic_revenue":[["1211",22000000],["1121",10500000],["1111",8200000],["1511",6800000],["2111",5036000],["3111",4000000],["3113",3121000],["1122",3000000],["2132",2002000],["4112",1950900],["1113",1500000],["2131",900000],["2324",607000],["4116",542960],["1112",500000],["4216",250000],["2321",230000],["1386",200000],["1361",180000],["4111",180000],["1381",100000],["1387",100000],["2141",100000],["1341",76000],["4113",54330],["2420",30000],["4121",30000],["2310",25000],["2322",22400],["2212",20000],["2139",6000],["1334",5000],["1343",5000],["2112",4000],["2329",2000]],"economic_revenue_total_czk":72279590,"purpose_expenditure":[["2212",22550000],["6171",17150000],["3639",7240000],["6399",5445000],["2321",4535000],["3113",4334960],["3412",3688000],["3722",3160500],["6112",2960000],["2219",2900000],["3725",2751000],["3613",2495000],["1032",2340000],["3319",1843075],["2143",1600000],["3631",1300000],["3429",1150000],["3392",1067000],["5512",855000],["3421",820000],["3314",769550],["3723",721000],["3632",641000],["4349",510000],["2310",480000],["3745",400000],["1012",360000],["3612",350000],["6320",200000],["6114",180000],["3349",150000],["3419",100000],["5219",100000],["5311",100000],["3399",70000],["3341",50000],["5213",50000],["6310",50000],["2292",45000],["1014",20000],["2141",20000],["6409",10000]],"purpose_expenditure_total_czk":95561085},"revised":{"economic_expenditure":[["6121",33076981],["5011",13938400],["5169",12045329],["5171",4745080],["5031",4260800],["5331",3792000],["6123",3158968],["5137",3021000],["5365",3000550],["5023",2494500],["5139",2453395],["5336",2097414.59],["5362",2042440],["5154",1846051],["5032",1658200],["5021",1652000],["6122",1235000],["5153",1067500],["5168",885124],["5499",803000],["5222",683200],["5166",500000],["5163",465264],["5141",448000],["5164",437100],["5229",410000],["5156",305000],["5151",273070],["5175",257500],["6322",249468],["5167",238000],["5136",229550],["5194",229490],["6119",200000],["6130",200000],["5162",150500],["5179",128700],["5172",126500],["5909",110000],["5178",100000],["5364",74699.35],["5038",70500],["5161",68600],["5195",66533],["5492",64933],["5903",50000],["5132",45000],["5221",44000],["5134",43600],["5041",43038],["5323",41449],["5173",39000],["5329",37344.9],["5176",35000],["5138",24450],["5019",10000],["5213",9680],["5321",7000],["5363",2000],["5131",1000],["5142",1000],["5133",500]],"economic_expenditure_total_czk":105794401.84,"economic_financing":[["8123",20654168],["8115",3907307.53],["8124",-1290433.84]],"economic_financing_total_czk":23271041.69,"economic_revenue":[["1211",22167000],["1121",11856000],["1111",8200000],["1511",6800000],["2111",5303745],["3111",4000000],["3113",3630000],["4116",3093755],["1122",2428524],["4112",1950900],["2132",1703000],["1113",1570000],["2324",1500786.76],["4216",1164735.9],["4222",1136375],["2131",900000],["4122",792937],["1112",774000],["2139",600502],["2229",500000],["1386",465344.35],["2141",278800],["4113",234738.14],["2321",234000],["1361",210000],["1387",200000],["4111",182500],["2322",159690],["2310",111000],["1381",100000],["1341",76000],["4121",68500],["2119",47000],["2420",30000],["2212",21400],["2112",12000],["1334",10000],["1343",7000],["2329",2000],["2328",1000],["1382",127]],"economic_revenue_total_czk":82523360.15,"purpose_expenditure":[["6171",15710733],["2321",11641000],["2212",9945290],["3639",9203289.9],["3613",8165000],["3113",6010414.59],["6399",5432700],["3725",4290341],["3412",3914700],["1032",3668668],["3722",3598200],["2219",3140000],["6112",3002000],["2143",2749645],["3319",1801595],["3723",1625100],["3392",1535500],["3631",1260000],["5512",1193098],["3429",977692],["3421",905000],["3314",812550],["1012",700000],["3745",610800],["3419",596944],["4349",410000],["2115",385000],["2310",380000],["3612",374073],["3349",247000],["3635",200000],["6320",200000],["6114",191000],["3632",141000],["3399",101500],["5219",100000],["5311",100000],["6402",74699.35],["4351",65000],["3341",57000],["2341",56000],["5213",50000],["6310",50000],["2292",41449],["1014",20000],["2141",20000],["3326",18420],["6409",11000],["5272",7000],["3900",4000]],"purpose_expenditure_total_czk":105794401.84},"actual":{"economic_expenditure":[["6121",22536834.55],["5011",13502448],["5169",10798007.94],["5171",4432996.58],["5331",3792000],["5031",3697931],["6123",3003674.14],["5137",2920853.16],["5023",2217047],["5139",2196201.4],["5365",2189590],["5336",2097414.59],["5362",1546378],["5032",1463907],["5154",1424083.85],["6122",1186087],["5021",1131935],["5168",870047.17],["5499",794808],["5153",792583.09],["5222",683200],["5166",494472],["5229",410000],["5163",393548.44],["5141",370427.18],["6322",249468],["5156",248317.82],["5175",247120.12],["5164",234117.25],["5136",220005.56],["5167",207542.3],["6119",181500],["5151",139606],["5162",133274.46],["5194",130502.05],["5172",126460.3],["5179",117095.85],["5178",96558],["5364",74699.35],["5195",66533],["5492",64933],["5161",60818],["5038",56779],["5221",44000],["5134",43403.16],["5323",41449],["5329",37344.9],["5173",33318.61],["5909",33057],["5176",32822],["5041",30495.64],["5213",9680],["5321",7000],["5138",3908.89],["5363",2000],["5132",1369],["5142",631.91],["5133",254],["5131",227]],"economic_expenditure_total_czk":87922766.26,"economic_financing":[["8115",16425023.35],["8128",-8500000],["8117",4000000],["8124",-1009529.44],["8123",654168],["8901",15090.4]],"economic_financing_total_czk":11584752.31,"economic_revenue":[["1211",22166825.71],["1121",11855719.38],["1111",8156312.46],["1511",6749287.54],["2111",5099828.01],["3113",3630000],["4116",3093755],["1122",2189040],["4112",1950900],["1113",1568156.79],["2324",1460458.8],["2132",1339117],["4222",1136375],["4122",792937],["1112",773008.57],["2131",721621],["2139",563391.2],["4216",514735.9],["2229",500000],["1386",431890.59],["2141",258729.57],["2321",234000],["1361",207110],["4111",182500],["1387",169304.8],["2322",158025],["2310",82717],["1341",68609],["4121",68500],["4113",56938.14],["3111",47600],["2119",46797],["2420",30000],["2212",14352.34],["1343",5940],["1334",5256.46],["2112",4619],["1381",3528.69],["1382",127]],"economic_revenue_total_czk":76338013.95,"purpose_expenditure":[["6171",14120782.14],["2321",11222633.81],["3639",9077357.84],["3613",6665333.93],["2212",6202894.19],["3113",5995449.29],["6399",4084497.94],["3725",3938821.7],["1032",3431029.87],["3722",3063497.46],["6112",2720146.58],["3412",2455115.35],["2219",1831881.97],["3319",1739676.97],["3392",1404814.28],["3723",1341196.15],["3631",1090378.95],["2143",1013857.72],["5512",871499.23],["3314",787007.8],["3421",743749.34],["3745",598564.82],["3419",535945.42],["3429",504565.3],["4349",410000],["2115",385000],["3612",287468.17],["3349",242577.56],["3635",181500],["6114",177323.23],["6320",164534],["1012",95424.6],["6402",74699.35],["4351",65000],["3399",64582.07],["5311",59234],["2341",53545.88],["3632",50077.14],["5219",44250],["2292",41449],["6310",33012.29],["3341",26180.4],["2310",8733.52],["5272",7000],["6409",4057],["3900",4000],["3326",2420]],"purpose_expenditure_total_czk":87922766.26}},"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."}}}}