{"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:00581801","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00581801","name":"Obec Neplachov","short_name":"Neplachov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"České Budějovice","municipality_code":535435},"amounts":{"revenue_approved":9208000,"revenue_adjusted":11610376,"revenue_actual":22883113.12,"expense_approved":10932650,"expense_adjusted":13307226,"expense_actual":10544537.26,"tax_revenue":9539022.44,"nontax_revenue":12369891.68,"capital_revenue":250,"transfer_revenue":973949,"current_expense":7711033.3,"capital_expense":2833503.96,"budget_balance":12338575.86,"cash_current":28308241.65,"cash_previous":16043342.53},"ratios":{"revenue_execution":1.97091921,"expense_execution":0.79239184,"balance_to_revenue":0.53920006,"cash_to_expense":2.68463575,"cash_yoy":0.76448527,"capital_expense_share":0.26871772,"transfer_revenue_share":0.04256191},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00581801/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00581801"},"seo":{"slug":"neplachov","path":"/cz/municipalities/neplachov/"},"population":{"value":370,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":9208000,"expenditure_czk":10932650,"financing_czk":1724650,"balance_czk":-1724650},{"stage":"revised","revenue_czk":11610376,"expenditure_czk":13307226,"financing_czk":1696850,"balance_czk":-1696850},{"stage":"actual","revenue_czk":22883113.12,"expenditure_czk":10544537.26,"financing_czk":-12338575.86,"balance_czk":12338575.86}],"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",3150000],["5169",2596500],["5171",1520000],["5023",792000],["5154",512000],["5021",491000],["5139",293000],["5222",169000],["5153",150000],["5166",150000],["5175",117000],["5151",108000],["5365",100000],["6122",100000],["5032",90500],["5194",80000],["5163",78050],["5321",70000],["5156",57000],["5213",50000],["5031",43000],["5019",33000],["5042",30000],["5903",30000],["5168",20000],["5136",16000],["5162",16000],["5134",15000],["5164",15000],["5221",10000],["5173",8000],["5362",5600],["5167",5000],["5039",3000],["5041",2000],["5132",2000],["5133",2000],["5161",2000],["5038",1000]],"economic_expenditure_total_czk":10932650,"economic_financing":[["8115",1724650]],"economic_financing_total_czk":1724650,"economic_revenue":[["1211",3000000],["1121",1500000],["2111",1485000],["1111",1100000],["1511",1000000],["1113",250000],["1345",220000],["2131",165000],["1122",100000],["2324",90000],["4112",90000],["1112",70000],["1334",50000],["2141",50000],["1381",15000],["2119",10000],["1341",8000],["1344",3000],["1361",2000]],"economic_revenue_total_czk":9208000,"purpose_expenditure":[["2310",2827000],["2212",1088000],["6112",891500],["3412",799050],["6171",600000],["1032",560000],["3639",408600],["1031",370000],["3722",350000],["3399",312000],["2219",300000],["3723",300000],["5512",296000],["3326",253000],["2141",219000],["3745",210000],["4349",200000],["3631",170000],["3419",159000],["3392",125000],["6399",102000],["3312",100000],["1036",72000],["3729",70000],["3314",49500],["5213",30000],["3319",21000],["2321",20000],["3429",10000],["3525",10000],["3341",5000],["6310",5000]],"purpose_expenditure_total_czk":10932650},"revised":{"economic_expenditure":[["5169",3450249],["6121",3150000],["5171",2531500],["5023",792000],["5154",605200],["5021",578699],["5139",311000],["5222",169000],["5166",155300],["5153",150000],["6122",145000],["5365",138180],["5175",120662],["5151",108000],["5194",98900],["5032",95500],["5168",90000],["5163",88850],["5321",72000],["5031",67200],["5156",57000],["5213",50000],["5364",35684],["5019",33000],["5042",30000],["5903",30000],["5164",20000],["5162",19400],["5137",18002],["5136",18000],["5134",15000],["5179",10000],["5221",10000],["5173",8000],["5329",8000],["5039",6000],["5362",5600],["5167",5000],["6349",2100],["5041",2000],["5132",2000],["5133",2000],["5161",2000],["5038",1200]],"economic_expenditure_total_czk":13307226,"economic_financing":[["8115",1696850]],"economic_financing_total_czk":1696850,"economic_revenue":[["1211",3474500],["1121",1500000],["2111",1485000],["1111",1100000],["1511",1000000],["2324",805286],["4222",390000],["4122",270000],["1113",250000],["1345",220000],["4116",194749],["2141",190300],["2131",165000],["1122",138180],["4112",86700],["1112",70000],["1334",50000],["2132",49900],["2149",39861],["1386",37100],["4111",32500],["1381",15000],["1387",13800],["1344",12500],["2119",10000],["1341",8000],["1361",2000]],"economic_revenue_total_czk":11610376,"purpose_expenditure":[["2310",2837000],["3639",1251500],["2212",1088000],["6112",894500],["3412",850850],["6171",719400],["1032",637000],["1031",564749],["3399",401802],["2219",376000],["3745",351500],["3722",350000],["3631",313500],["3723",310000],["5512",296000],["3326",254000],["1037",233000],["2141",219000],["3749",200000],["4349",200000],["3419",159000],["6399",140180],["3392",137000],["3312",100000],["2321",75000],["1036",72000],["3729",71000],["3314",62500],["6402",35684],["5213",30000],["3319",21000],["6114",16061],["3429",10000],["3525",10000],["6409",10000],["3341",5000],["6310",5000]],"purpose_expenditure_total_czk":13307226},"actual":{"economic_expenditure":[["5169",3074874.24],["6121",2786425.59],["5171",1283145.34],["5023",786072],["5021",541882],["5154",403280],["5139",180395.53],["5222",159000],["5166",155269.5],["5365",138180],["5175",120284.54],["5194",98847],["5032",92971],["5153",88600],["5163",80499.6],["5151",73426],["5321",71386],["5031",61309],["5168",53301.51],["5213",50000],["6122",44995],["5364",35684],["5156",33045.47],["5042",27195],["5162",18914.56],["5137",17992],["5136",15233],["5019",13797],["5179",9089],["5329",7900.91],["5039",4663],["5167",3790],["5134",3760],["5362",3598],["6349",2083.37],["5164",1464.1],["5161",1251],["5038",933]],"economic_expenditure_total_czk":10544537.26,"economic_financing":[["8118",-17200000],["8117",14000000],["8115",-9138575.86]],"economic_financing_total_czk":-12338575.86,"economic_revenue":[["2324",10220580.96],["1211",3607153.65],["1121",1932369.26],["2111",1589049],["1111",1313366.01],["1511",1002169.83],["1334",819579.6],["4222",390000],["4122",270000],["1113",255323.11],["1345",219400],["4116",194749],["2141",190478.72],["2131",167292],["2149",150500],["1122",138180],["1112",125937.95],["4112",86700],["1386",70397.82],["2132",51901],["4111",32500],["1387",27591.25],["1344",17750],["1341",7250],["1361",2000],["1381",553.96],["3111",250],["2112",90]],"economic_revenue_total_czk":22883113.12,"purpose_expenditure":[["2310",2801604.4],["3639",907260.31],["6112",875260],["6171",667018.52],["1032",636150.8],["3412",616146.43],["1031",433392.14],["3399",382698.54],["2212",365488.9],["3722",317197.2],["3745",294451.04],["3723",288454.94],["1037",232501.5],["3749",194749],["4349",192411.52],["3631",167056.94],["3419",159000],["5512",144629.98],["6399",138180],["2219",125985.2],["2141",115404],["3392",102264],["1036",72000],["3729",70386],["2321",63646],["3326",52373.3],["3314",45233],["6402",35684],["3319",18000],["6114",16061],["6409",9089],["6310",4759.6]],"purpose_expenditure_total_czk":10544537.26}},"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."}}}}