{"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:00231975","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00231975","name":"Obec Keblov","short_name":"Keblov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Benešov","municipality_code":529907},"amounts":{"revenue_approved":5095000,"revenue_adjusted":6682348,"revenue_actual":6328998.11,"expense_approved":5095000,"expense_adjusted":9032741,"expense_actual":7244294.51,"tax_revenue":4729328.45,"nontax_revenue":644249.66,"capital_revenue":30000,"transfer_revenue":925420,"current_expense":5110762.91,"capital_expense":2133531.6,"budget_balance":-915296.4,"cash_current":2413575.59,"cash_previous":3314605.99},"ratios":{"revenue_execution":0.9471219,"expense_execution":0.80200401,"balance_to_revenue":-0.14461948,"cash_to_expense":0.33316917,"cash_yoy":-0.27183635,"capital_expense_share":0.29451199,"transfer_revenue_share":0.14621904},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00231975/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00231975"},"seo":{"slug":"keblov","path":"/cz/municipalities/keblov/"},"population":{"value":189,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5095000,"expenditure_czk":5095000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":6682348,"expenditure_czk":9032741,"financing_czk":2350393,"balance_czk":-2350393},{"stage":"actual","revenue_czk":6328998.11,"expenditure_czk":7244294.51,"financing_czk":915296.4,"balance_czk":-915296.4}],"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",1580000],["6121",1195000],["5139",690000],["5021",525000],["5023",350000],["5154",185000],["5901",120000],["6130",100000],["5032",70000],["5329",55000],["5172",50000],["5156",40000],["5171",40000],["5166",30000],["5167",20000],["5162",10000],["5175",10000],["5194",10000],["5321",10000],["5161",5000]],"economic_expenditure_total_czk":5095000,"economic_revenue":[["1211",1600000],["1121",800000],["4112",620000],["1511",610000],["1111",600000],["2111",470000],["1345",150000],["2131",110000],["2132",60000],["1112",35000],["1122",20000],["1361",15000],["1341",5000]],"economic_revenue_total_czk":5095000,"purpose_expenditure":[["6171",1600000],["3639",900000],["2310",540000],["1032",450000],["3722",450000],["6112",450000],["5512",170000],["3745",150000],["3631",100000],["5212",100000],["2292",55000],["3699",30000],["2219",20000],["5213",20000],["2341",15000],["3399",10000],["3419",10000],["3632",10000],["3721",10000],["3749",5000]],"purpose_expenditure_total_czk":5095000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",2525603],["6121",1505805],["6123",1487695],["5139",794821],["5021",607924],["5023",360000],["5154",340000],["5171",233250],["5137",167493],["5329",150640],["5901",120000],["5362",89460],["5194",78000],["5364",72733],["5163",70089],["5032",70000],["5156",70000],["5499",70000],["5223",50000],["5175",39820],["5167",25500],["5222",21000],["5179",20000],["5173",16000],["5162",10000],["5229",7900],["5221",7000],["5019",5726],["5161",5000],["5365",4972],["5134",2000],["5321",1500],["5909",1200],["5176",1000],["5136",340],["5132",270]],"economic_expenditure_total_czk":9032741,"economic_financing":[["8115",2350393]],"economic_financing_total_czk":2350393,"economic_revenue":[["1211",1928000],["1121",1050000],["1111",723000],["1511",610000],["2111",524200],["4216",471236],["4116",357250],["1345",150000],["1113",145000],["2324",110167],["2131",110000],["1122",90000],["4112",71800],["1112",70000],["2132",66000],["1361",65000],["1386",38000],["3113",30000],["4111",17940],["2141",16875],["1387",15000],["2310",7350],["4129",7200],["1341",5000],["1334",3000],["1381",300],["2329",30]],"economic_revenue_total_czk":6682348,"purpose_expenditure":[["6171",1795384],["3639",1784878],["5512",1552921],["3613",865500],["2310",581622],["3722",521200],["6112",452690],["1031",280820],["3399",270080],["2292",107640],["5212",100000],["3330",90375],["6409",89460],["6402",72733],["3631",70000],["6320",66889],["1036",58810],["3341",50000],["3699",50000],["3412",30982],["3745",27000],["5213",20000],["6114",17987],["4138",15350],["3419",15000],["3723",14520],["3721",10000],["3900",6000],["1019",5000],["3525",5000],["6310",3400],["3113",1500]],"purpose_expenditure_total_czk":9032741},"actual":{"economic_expenditure":[["5169",2266303.61],["6123",1487695],["6121",645836.6],["5139",616699.07],["5021",484329],["5023",357480],["5154",286808.37],["5171",188650],["5137",163362],["5329",95640],["5362",89460],["5194",77846.63],["5364",72732.53],["5499",70000],["5163",66643.8],["5156",60991],["5223",50000],["5032",32184],["5222",21000],["5175",20613],["5179",19481],["5173",15990],["5167",12790],["5229",7833.56],["5162",7826.34],["5221",7000],["5019",5726],["5365",4972],["5161",3251],["5321",1500],["5909",1200],["5134",1050],["5176",790],["5136",340],["5132",270]],"economic_expenditure_total_czk":7244294.51,"economic_financing":[["8117",1020000],["8118",-520000],["8115",421030.4],["8125",-20000],["8901",14266]],"economic_financing_total_czk":915296.4,"economic_revenue":[["1211",1927686.8],["1121",1032084.14],["1111",722250.14],["1511",551412.12],["4216",471236],["2111",434290.5],["4116",357250],["1113",136419.86],["2324",107729.16],["1345",99400],["1122",89460],["4112",71800],["1112",67274.19],["1361",45000],["2131",40027],["2132",39200],["1386",37601.25],["3113",30000],["4111",17934],["2141",16250],["1387",14737.29],["4129",7200],["2310",6723],["1341",3460],["1334",2242.8],["1381",299.86],["2329",30]],"economic_revenue_total_czk":6328998.11,"purpose_expenditure":[["3639",1583619.29],["5512",1547503.28],["6171",865087.5],["3613",702983.45],["3722",511180.85],["2310",411817.85],["6112",409424],["1031",280133.8],["3399",243299.04],["6409",89460],["3330",88275],["6402",72732.53],["6320",63531],["1036",56222.48],["2292",52640],["3699",50000],["3341",44868.01],["3631",44059.68],["3745",19610],["6114",17934],["4138",15350],["3412",15162.04],["3419",15000],["3723",14520],["3721",9257.11],["3900",6000],["1019",5000],["3525",5000],["6310",3123.6],["3113",1500]],"purpose_expenditure_total_czk":7244294.51}},"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."}}}}