{"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:00234532","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00234532","name":"Obec Kmetiněves","short_name":"Kmetiněves","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kladno","municipality_code":532479},"amounts":{"revenue_approved":6908139,"revenue_adjusted":9719602,"revenue_actual":9493801.42,"expense_approved":6908139,"expense_adjusted":9719602,"expense_actual":8461681.81,"tax_revenue":8708184.35,"nontax_revenue":127419.07,"capital_revenue":47280,"transfer_revenue":610918,"current_expense":7262277.69,"capital_expense":1199404.12,"budget_balance":1032119.61,"cash_current":8353416.81,"cash_previous":7321297.2},"ratios":{"revenue_execution":0.97676854,"expense_execution":0.87057904,"balance_to_revenue":0.1087151,"cash_to_expense":0.98720526,"cash_yoy":0.14097496,"capital_expense_share":0.14174536,"transfer_revenue_share":0.06434914},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00234532/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00234532"},"seo":{"slug":"kmetineves","path":"/cz/municipalities/kmetineves/"},"population":{"value":304,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6908139,"expenditure_czk":6908139,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":9719602,"expenditure_czk":9719602,"financing_czk":0,"balance_czk":0},{"stage":"actual","revenue_czk":9493801.42,"expenditure_czk":8461681.81,"financing_czk":-1032119.61,"balance_czk":1032119.61}],"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":[["5011",1579221],["5171",1065461],["5169",1056000],["5331",1028000],["5023",735500],["5032",164000],["5031",155000],["5139",155000],["5153",109000],["5162",100000],["5154",80000],["5163",68000],["5021",67540],["5213",52299],["5137",50000],["5164",50000],["6122",50000],["5173",44000],["5175",42960],["5038",42158],["5194",40000],["5167",31000],["5901",30000],["5138",20000],["5161",20000],["5222",19000],["5156",17000],["5132",7000],["5229",7000],["5134",6000],["5136",5000],["5041",4000],["5223",3000],["5141",2000],["5151",2000],["5321",1000]],"economic_expenditure_total_czk":6908139,"economic_revenue":[["1121",1663000],["1211",1514544],["1111",1160000],["1511",1072000],["1122",379880],["1113",268000],["4116",219750],["1345",216000],["1112",86000],["2324",76465],["4112",72900],["1334",40000],["1386",40000],["1387",19000],["2131",18600],["1381",15000],["4121",15000],["2112",13400],["1341",10000],["2111",6000],["1361",1800],["1382",500],["2141",300]],"economic_revenue_total_czk":6908139,"purpose_expenditure":[["6171",2276539],["3117",1000000],["6112",880000],["3639",550000],["2219",400000],["3722",300000],["2329",260301],["3631",200000],["3723",180000],["3319",130000],["2212",100000],["3745",100000],["3635",60000],["2292",52299],["3900",50000],["5512",50000],["6320",45000],["3726",40000],["6114",40000],["3632",30000],["5279",30000],["3111",28000],["3721",20000],["5213",20000],["1019",10000],["3341",10000],["3419",10000],["3421",10000],["1014",6000],["3113",5000],["3412",5000],["6310",5000],["3330",3000],["3599",2000]],"purpose_expenditure_total_czk":6908139,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5011",1679221],["5169",1558856],["5171",1131316.2],["5331",1114407.8],["5023",1035500],["6121",924000],["5031",346000],["5137",250000],["6119",225000],["5139",215000],["5032",214000],["5153",109000],["5162",100000],["5154",80000],["5163",79200],["5021",68385],["5222",54000],["5323",52299],["6122",50000],["5175",43184],["5173",43049],["5038",42158],["5194",40000],["5164",32000],["5156",31571],["5167",31000],["5901",30000],["5499",29000],["5161",20455],["5138",20000],["5212",18000],["5321",16000],["5132",7000],["5134",6000],["5223",6000],["5136",5000],["5229",5000],["5041",4000],["5141",2000],["5151",2000]],"economic_expenditure_total_czk":9719602,"economic_revenue":[["1211",3446115],["1121",1613000],["1511",1413000],["1111",1160000],["4213",497589],["1122",379880],["1113",268000],["4116",219750],["1345",216000],["1112",86000],["2324",76465],["4112",72900],["3111",50000],["1334",40000],["1386",40000],["4111",25429],["2111",21874],["1387",19000],["2131",18600],["1381",15000],["4121",15000],["2112",13400],["1341",10000],["1361",1800],["1382",500],["2141",300]],"economic_revenue_total_czk":9719602,"purpose_expenditure":[["6171",2616339],["3117",2127407.8],["6112",1365571],["3639",734000],["2219",425000],["3722",414000],["3319",291000],["3745",264200],["3635",225000],["3631",200000],["3723",180000],["5512",145589],["2329",131767.2],["2212",100000],["6320",55000],["2292",52299],["3900",50000],["3726",43000],["2321",38000],["3632",30000],["5279",30000],["3399",29000],["3111",28000],["6114",25429],["3721",20000],["5213",20000],["1019",10000],["3341",10000],["3419",10000],["3421",10000],["3725",10000],["1014",6000],["3330",6000],["3113",5000],["3412",5000],["6310",5000],["3599",2000]],"purpose_expenditure_total_czk":9719602,"economic_financing":[],"economic_financing_total_czk":0},"actual":{"economic_expenditure":[["5169",1508569.53],["5011",1136680],["5331",1114407.8],["5023",1092560],["6121",974949.12],["5171",691206.29],["5031",399987],["5137",241275.2],["6119",224455],["5032",198888],["5139",177245.13],["5154",112025.99],["5153",100626.69],["5162",77114.95],["5163",55204],["5222",45200],["5323",44589],["5172",42108],["5156",35528.46],["5021",33785],["5499",28983.5],["5175",28553.6],["5321",19500],["5212",18000],["5194",10202.8],["5229",7272],["5134",7271],["5223",6000],["5167",5507.9],["5136",5086],["5038",4734],["5161",3879],["5151",3827],["5179",3227.85],["5138",3103],["5173",129]],"economic_expenditure_total_czk":8461681.81,"economic_financing":[["8115",-1032119.61]],"economic_financing_total_czk":-1032119.61,"economic_revenue":[["1211",3439998.23],["1121",1842618.78],["1511",1514446.63],["1111",1253195.36],["4213",497589],["1113",243482.21],["1345",188992],["1112",120092.26],["2324",96484.5],["4112",72900],["1386",67129.24],["3111",47280],["1387",26310.02],["4111",25429],["2131",21680],["4121",15000],["1341",10140],["2111",8071],["1361",1250],["2112",1034],["1381",529.62],["2141",149.57]],"economic_revenue_total_czk":9493801.42,"purpose_expenditure":[["3117",2126293.64],["6171",1847142],["6112",1316813.86],["3639",754796],["3722",452119.39],["2219",424856.87],["3745",275140.6],["3319",239623.9],["3635",224455],["3723",210486.8],["5512",132373.59],["3631",63325.46],["6320",50977],["2212",45678],["2292",44589],["3726",43197],["2321",37994],["3399",28983.5],["3111",28000],["6114",25429],["3900",18000],["3721",17295.74],["3632",14179.46],["3725",7411],["3330",6000],["1014",5640],["1019",5200],["3412",3890],["3113",3000],["6310",2791],["3315",2000],["3421",2000],["3599",2000]],"purpose_expenditure_total_czk":8461681.81}},"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."}}}}