{"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:00508411","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00508411","name":"Obec Popovice","short_name":"Popovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Benešov","municipality_code":532649},"amounts":{"revenue_approved":6735992,"revenue_adjusted":10312646.1,"revenue_actual":10170586.69,"expense_approved":6063992,"expense_adjusted":15817194.27,"expense_actual":10923282.65,"tax_revenue":8365773.22,"nontax_revenue":613663.47,"capital_revenue":82500,"transfer_revenue":1108650,"current_expense":7903780.98,"capital_expense":3019501.67,"budget_balance":-752695.96,"cash_current":8635522.76,"cash_previous":10038315.72},"ratios":{"revenue_execution":0.98622474,"expense_execution":0.69059547,"balance_to_revenue":-0.07400713,"cash_to_expense":0.79056114,"cash_yoy":-0.13974386,"capital_expense_share":0.27642805,"transfer_revenue_share":0.10900551},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00508411/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00508411"},"seo":{"slug":"popovice-00508411","path":"/cz/municipalities/popovice-00508411/"},"population":{"value":301,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6735992,"expenditure_czk":6063992,"financing_czk":-672000,"balance_czk":672000},{"stage":"revised","revenue_czk":10312646.1,"expenditure_czk":15817194.27,"financing_czk":5504548.17,"balance_czk":-5504548.17},{"stage":"actual","revenue_czk":10170586.69,"expenditure_czk":10923282.65,"financing_czk":752695.96,"balance_czk":-752695.96}],"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",1555000],["5023",990000],["5011",690000],["5154",500000],["5031",430000],["5171",397015],["5032",225000],["5021",204000],["5329",176567],["5141",155000],["5139",150000],["5163",144950],["5137",70000],["5493",60000],["5156",50000],["5194",50000],["5162",40000],["5175",35000],["5166",20000],["5222",20000],["5362",20000],["5492",20000],["5133",10000],["5167",10000],["5136",9000],["5229",8000],["5172",7000],["5499",5000],["5038",3400],["5134",3000],["5173",3000],["5161",2000],["5041",540],["5132",520]],"economic_expenditure_total_czk":6063992,"economic_financing":[["8115",-672000]],"economic_financing_total_czk":-672000,"economic_revenue":[["1211",2370000],["1121",1200000],["1511",1060000],["1111",850000],["1345",500000],["1113",205000],["2111",200000],["2324",150000],["1112",55000],["4112",47830],["1386",24000],["2141",20000],["1381",12000],["2343",11900],["1387",11000],["1341",7900],["2139",5000],["1334",3000],["2310",3000],["1361",350],["2132",12]],"economic_revenue_total_czk":6735992,"purpose_expenditure":[["6112",1401950],["6171",1359400],["3722",570000],["3631",556000],["3639",381167],["2212",374015],["3723",330000],["2310",300000],["3745",200000],["6310",185000],["3399",95000],["2292",80920],["2321",60000],["5512",55000],["3726",25000],["1032",20000],["3721",20000],["3419",12000],["3341",10540],["3392",10000],["5213",10000],["3314",6000],["3326",2000]],"purpose_expenditure_total_czk":6063992},"revised":{"economic_expenditure":[["6122",3449131.28],["5169",2962920.43],["6121",2591980.63],["5137",1340216],["5023",1256000],["5011",712000],["5154",500000],["5031",430000],["5139",415000],["5021",360176],["5032",225000],["5329",203932],["5163",181960],["5175",170400],["5365",159810],["5141",155000],["5194",141000],["5156",112000],["5171",97015],["5493",60000],["5172",49000],["5162",46000],["5221",38900],["5492",24100],["5222",23500],["5166",20000],["5173",18478],["6130",10800],["5133",10000],["5136",9000],["5167",9000],["5229",8540.93],["5362",7596],["5499",6000],["5038",3400],["5161",3278],["5134",3000],["5132",2520],["5041",540]],"economic_expenditure_total_czk":15817194.27,"economic_financing":[["8115",5504548.17]],"economic_financing_total_czk":5504548.17,"economic_revenue":[["1211",3098000],["1121",1660000],["1511",1361000],["1111",1125000],["1345",529483],["4216",450000],["4222",300000],["2111",249690],["1113",219000],["4113",185125],["2324",172000],["1122",159810],["2321",136000],["1112",108000],["4213",97293],["3111",83100],["1386",60500],["1387",59000],["4112",57400],["2131",56001],["2139",43000],["2141",22000],["4111",18832],["2310",17200],["1334",13000],["1381",12000],["2343",11900],["1341",7900],["1361",400],["2132",12],["2329",0.1]],"economic_revenue_total_czk":10312646.1,"purpose_expenditure":[["3639",5090212.63],["6171",2672950.93],["5512",1767573],["6112",1677950],["2310",862596],["3631",576000],["3314",575694.71],["3722",574100],["3399",538000],["3723",330000],["3745",280000],["6310",187000],["6399",159810],["3419",82000],["2292",80920],["2212",79015],["3392",62000],["2321",60000],["1032",43000],["3726",25000],["3721",20000],["6114",18832],["3632",12000],["3341",10540],["2341",10000],["4341",10000],["5213",10000],["3326",2000]],"purpose_expenditure_total_czk":15817194.27},"actual":{"economic_expenditure":[["5169",2354750.11],["6122",1578179.12],["6121",1430522.55],["5023",1254584],["5137",1125978.42],["5011",711419],["5154",361313.04],["5139",289997.89],["5021",284501],["5031",241433],["5329",203932],["5032",164939],["5365",159810],["5163",148282.55],["5194",100917.74],["5156",98630],["5175",85444.2],["5141",79583.11],["5162",45607.28],["5172",41513.71],["5221",38900],["5492",24100],["5222",23500],["5166",11164],["6130",10800],["5167",8610],["5229",8540.93],["5173",8329],["5362",7596],["5136",7051],["5499",6000],["5038",2872],["5161",2547],["5132",1665],["5041",270]],"economic_expenditure_total_czk":10923282.65,"economic_financing":[["8115",1402792.96],["8124",-672000],["8901",21903]],"economic_financing_total_czk":752695.96,"economic_revenue":[["1211",3097220.27],["1121",1660914.58],["1511",1361380.38],["1111",1125436.56],["1345",529483],["4216",450000],["4222",300000],["2111",227502],["1113",219306.41],["4113",185125],["2324",171755.56],["1122",159810],["1112",108216.14],["4213",97293],["3111",82500],["2321",73000],["1386",60499.19],["4112",57400],["2131",55814],["2139",35431],["1387",23713.2],["2141",21139.2],["4111",18832],["2310",17199],["1334",11829],["2343",11822.61],["1341",7100],["1381",464.49],["1361",400],["2329",0.1]],"economic_revenue_total_czk":10170586.69,"purpose_expenditure":[["3639",2870431.89],["6171",2384417.49],["6112",1429505],["5512",900630.77],["2310",557689.06],["3722",500744.62],["3314",478829],["3631",410173.57],["3723",319662.64],["3399",260929.54],["3745",208289.49],["6399",159810],["6310",111252.66],["2292",80920],["3419",70935],["3392",50114.44],["1032",42503.28],["6114",18832],["3721",14701.5],["3726",11011],["3341",10071],["2341",10000],["4341",10000],["3632",9209],["2212",2619.7]],"purpose_expenditure_total_czk":10923282.65}},"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."}}}}