{"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:00233226","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00233226","name":"Obec Felbabka","short_name":"Felbabka","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Beroun","municipality_code":531162},"amounts":{"revenue_approved":4256500,"revenue_adjusted":5700841.18,"revenue_actual":6444748.09,"expense_approved":4256500,"expense_adjusted":6110410,"expense_actual":5667854.07,"tax_revenue":5515070.87,"nontax_revenue":122736.04,"capital_revenue":17000,"transfer_revenue":789941.18,"current_expense":3353285.84,"capital_expense":2314568.23,"budget_balance":776894.02,"cash_current":10925258.62,"cash_previous":10118685.18},"ratios":{"revenue_execution":1.13049073,"expense_execution":0.92757345,"balance_to_revenue":0.12054684,"cash_to_expense":1.92758291,"cash_yoy":0.07971129,"capital_expense_share":0.40836765,"transfer_revenue_share":0.1225713},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00233226/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00233226"},"seo":{"slug":"felbabka","path":"/cz/municipalities/felbabka/"},"population":{"value":305,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4256500,"expenditure_czk":4256500,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":5700841.18,"expenditure_czk":6110410,"financing_czk":409568.82,"balance_czk":-409568.82},{"stage":"actual","revenue_czk":6444748.09,"expenditure_czk":5667854.07,"financing_czk":-776894.02,"balance_czk":776894.02}],"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",1737200],["5023",700000],["5901",447000],["5154",223100],["5021",204000],["6121",200000],["5329",113000],["5032",100000],["5139",93500],["5222",65000],["5171",56000],["5137",53000],["5163",53000],["5155",52000],["5365",50000],["5136",29000],["5168",27000],["5156",20000],["5175",16300],["5162",6000],["5194",5000],["5339",3000],["5179",2000],["5138",500],["5161",500],["5038",400]],"economic_expenditure_total_czk":4256500,"economic_revenue":[["1211",1930000],["1121",1069000],["1111",601000],["1345",173000],["1113",171000],["1511",86000],["2111",74000],["4112",71000],["1112",35000],["1122",28000],["1381",10000],["1341",7000],["1361",1000],["2141",500]],"economic_revenue_total_czk":4256500,"purpose_expenditure":[["6112",800000],["6171",700000],["6409",442000],["3722",400000],["3725",350000],["2212",290000],["2321",200000],["3726",170000],["3745",100000],["3631",96000],["2292",95000],["3412",80000],["5512",80000],["3721",75000],["3723",70000],["3399",60000],["3314",55000],["6399",50000],["3419",49000],["3341",30000],["6320",30000],["6310",10000],["3429",7000],["3543",6000],["5273",5000],["4350",3000],["2223",1500],["1019",1000],["5213",1000]],"purpose_expenditure_total_czk":4256500,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",2244700],["5169",1788558],["5023",700000],["5021",254058],["5154",226550],["5329",113000],["5139",108709],["5032",100000],["6122",89200],["5137",77300],["5222",69000],["5155",62300],["5163",53000],["5365",50000],["5168",38650],["5171",29600],["5136",24100],["5156",24000],["5194",17700],["5175",13730],["5179",9500],["5162",6000],["5901",5000],["5339",3000],["5019",788],["5161",600],["5138",500],["5038",400],["5039",267],["5362",200]],"economic_expenditure_total_czk":6110410,"economic_financing":[["8115",409568.82]],"economic_financing_total_czk":409568.82,"economic_revenue":[["1211",2302000],["1121",1169000],["1111",801000],["4216",658868.4],["1345",175300],["1113",171000],["1511",151000],["2111",74000],["4112",71800],["1112",50000],["4116",46120.78],["4111",13152],["1386",9000],["1341",7400],["2141",500],["1361",350],["1381",350]],"economic_revenue_total_czk":5700841.18,"purpose_expenditure":[["2321",1289400],["2219",984300],["6112",800000],["6171",768200],["3722",400000],["3725",350000],["2212",191358],["3726",170000],["5512",143000],["3745",115000],["3631",114900],["3721",108000],["2292",95000],["3399",95000],["3412",80000],["3723",70000],["3314",55000],["2310",51600],["3419",51000],["6399",50000],["3341",33700],["6320",30000],["6114",13152],["6310",10000],["3900",9500],["3429",7000],["3543",6000],["3639",5000],["5273",5000],["4350",3000],["2223",2100],["3421",2000],["1019",1000],["5213",1000],["3635",200]],"purpose_expenditure_total_czk":6110410},"actual":{"economic_expenditure":[["6121",2226973.91],["5169",1588049.01],["5023",698400],["5021",253989],["5154",223433.66],["6122",87594.32],["5139",80246.62],["5137",66192],["5032",62856],["5155",62220],["5329",60079],["5222",55000],["5163",45013.02],["5168",38449.36],["5171",27515],["5136",23360],["5156",18408],["5194",17543.17],["5175",12172],["5179",9406],["5162",5748],["5339",3000],["5019",788],["5161",580],["5038",400],["5039",267],["5362",171]],"economic_expenditure_total_czk":5667854.07,"economic_financing":[["8115",-776894.02]],"economic_financing_total_czk":-776894.02,"economic_revenue":[["1211",2534955.61],["1121",1360126.75],["1111",926400.83],["4216",658868.4],["1113",179526.91],["1345",176822],["1511",171553],["2111",121423],["1112",88605.54],["4112",71800],["1386",49536.91],["4116",46120.78],["1387",19417.91],["3111",17000],["4111",13152],["1341",7400],["2112",610],["2141",500.04],["1381",375.41],["1361",350],["2131",203]],"economic_revenue_total_czk":6444748.09,"purpose_expenditure":[["2321",1271752.5],["2219",984221.41],["6171",766362.94],["6112",761256],["3722",381661.31],["3725",333599.42],["3726",151122.39],["5512",125694.74],["2212",123806.57],["3631",114854.81],["3721",107960.56],["3745",106116],["3399",80032],["3314",54075],["2310",51480.7],["3419",51000],["2292",41905],["3412",40815],["3341",33603.42],["6320",25853],["3723",16796.89],["6114",13152],["3900",9406],["6310",8579.2],["3639",3500],["4350",3000],["2223",2076.21],["3421",2000],["1019",1000],["3543",1000],["3635",171]],"purpose_expenditure_total_czk":5667854.07}},"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."}}}}