{"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:00234559","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00234559","name":"Obec Koleč","short_name":"Koleč","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kladno","municipality_code":532495},"amounts":{"revenue_approved":13982300,"revenue_adjusted":17689199.29,"revenue_actual":17688783.73,"expense_approved":12982300,"expense_adjusted":16196944.63,"expense_actual":16100438.55,"tax_revenue":14729110.85,"nontax_revenue":1333908.59,"capital_revenue":803150,"transfer_revenue":822614.29,"current_expense":13618711.89,"capital_expense":2481726.66,"budget_balance":1588345.18,"cash_current":4875266.17,"cash_previous":4286920.99},"ratios":{"revenue_execution":0.99997651,"expense_execution":0.99404171,"balance_to_revenue":0.08979392,"cash_to_expense":0.30280332,"cash_yoy":0.1372419,"capital_expense_share":0.15414031,"transfer_revenue_share":0.04650485},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00234559/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00234559"},"seo":{"slug":"kolec","path":"/cz/municipalities/kolec/"},"population":{"value":614,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":13982300,"expenditure_czk":12982300,"financing_czk":-1000000,"balance_czk":1000000},{"stage":"revised","revenue_czk":17689199.29,"expenditure_czk":16196944.63,"financing_czk":-1492254.66,"balance_czk":1492254.66},{"stage":"actual","revenue_czk":17688783.73,"expenditure_czk":16100438.55,"financing_czk":-1588345.18,"balance_czk":1588345.18}],"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",2437000],["5169",2197500],["5011",1411192],["5331",1350500],["5023",1176000],["5171",915550],["5031",551000],["5021",382200],["5139",348500],["5032",265700],["5154",261150],["5153",217400],["5137",210300],["5141",200000],["5168",200000],["5178",170000],["5323",160000],["5163",91800],["5321",81500],["5156",69000],["5499",60000],["5151",53100],["5162",41000],["5903",30000],["5038",15000],["5166",15000],["5172",14000],["5329",11500],["5161",10000],["5167",8440],["5222",6600],["5136",5000],["5175",5000],["5221",4600],["5362",3000],["5365",3000],["5164",768]],"economic_expenditure_total_czk":12982300,"economic_financing":[["8124",-1000000]],"economic_financing_total_czk":-1000000,"economic_revenue":[["1211",5814300],["1121",2850000],["1111",2000000],["2111",933000],["1511",750000],["1113",500000],["1345",400000],["2132",260000],["4112",137400],["1112",100000],["1386",60000],["4111",50000],["4121",42000],["1387",30000],["1381",25000],["1341",15000],["1361",10000],["2119",3000],["2131",2000],["2141",600]],"economic_revenue_total_czk":13982300,"purpose_expenditure":[["3322",2350000],["6171",1668500],["6112",1600000],["3117",967000],["3639",820000],["3745",700000],["2411",600000],["3727",550000],["3723",530000],["3631",400000],["3412",392200],["3111",383500],["3613",350000],["3722",350000],["2212",200000],["2292",160000],["3635",150000],["3419",130000],["3314",127500],["3632",110000],["3421",105000],["6320",51000],["3399",50000],["4359",50000],["3612",30000],["5213",30000],["2321",24000],["6409",22700],["5279",20000],["3349",17500],["5512",17500],["1014",15000],["6310",9000],["3726",1900]],"purpose_expenditure_total_czk":12982300},"revised":{"economic_expenditure":[["5169",2388334],["6121",2095735.34],["5171",1989617.6],["5011",1926084],["5331",1350500],["5023",1324058],["5031",694887],["5336",613884.29],["5365",603750],["5153",398000],["5168",330000],["5032",287530],["5139",280989],["5021",234176],["6122",221091.4],["5178",170000],["6119",165000],["5154",151523],["5323",147000],["5141",110000],["5137",100285],["5151",84250],["5163",82220],["5321",78400],["5156",69500],["5166",57000],["5175",49880],["5162",49200],["5499",38000],["5903",30000],["5167",13840],["5329",11500],["5136",10090],["5161",10000],["5038",7600],["5194",7052],["5222",6600],["5221",4600],["5134",3000],["5192",1000],["5164",768]],"economic_expenditure_total_czk":16196944.63,"economic_financing":[["8124",-1000000],["8115",-492254.66]],"economic_financing_total_czk":-1492254.66,"economic_revenue":[["1211",6144300],["1121",3296558],["1111",2250326],["1511",1269900],["2111",975354],["3111",803150],["4116",613884.29],["1122",603750],["1113",435200],["1345",332300],["2132",295850],["1112",214735],["4112",142400],["1386",120070],["2212",58280],["1387",47064],["4121",39000],["4111",27330],["1341",10100],["1361",3970],["2131",2000],["2141",1454],["2324",1200],["1381",1000],["1343",24]],"economic_revenue_total_czk":17689199.29,"purpose_expenditure":[["3117",2247435.59],["6171",1997036],["3322",1984650.34],["6112",1685958],["3745",1356079],["3111",829807.7],["2411",716045],["3412",702900],["3639",672168],["6399",603750],["3723",575000],["3727",563700],["3722",355500],["3631",325700],["3635",281300],["3399",220000],["3744",165000],["2292",147000],["5212",128744.4],["3612",83000],["3314",82240],["6320",69000],["3632",67050],["4359",52900],["3613",51785.6],["2212",49473],["5213",30000],["6114",27330],["6409",22700],["3349",22100],["5279",20000],["1014",18392],["5512",17500],["6310",11000],["3319",9900],["3421",4800]],"purpose_expenditure_total_czk":16196944.63},"actual":{"economic_expenditure":[["5169",2362368.82],["6121",2095635.66],["5171",1988428.24],["5011",1920007],["5331",1350500],["5023",1324058],["5031",696465],["5336",613884.29],["5365",603750],["5153",391222.99],["5168",323206.11],["5032",285394],["5139",275352.95],["5021",233860],["6122",221091],["5178",169266.84],["6119",165000],["5154",151719.39],["5323",146998],["5141",111129.69],["5137",99886.8],["5151",82456],["5163",82232.73],["5321",78059.24],["5156",72660],["5166",53770],["5162",49136.9],["5175",43501],["5499",38000],["5167",13777.9],["5329",11480],["5136",9526],["5038",7596],["5194",7052],["5161",6580],["5222",6300],["5221",4592],["5134",2726],["5192",1000],["5164",768]],"economic_expenditure_total_czk":16100438.55,"economic_financing":[["8124",-1000000],["8115",-588345.18]],"economic_financing_total_czk":-1588345.18,"economic_revenue":[["1211",6144254.5],["1121",3296558.1],["1111",2250326.2],["1511",1269894.44],["2111",977533.71],["3111",803150],["4116",613884.29],["1122",603750],["1113",435133.42],["1345",332300],["2132",293408],["1112",214756.83],["4112",142400],["1386",120068.97],["2212",58280.92],["1387",47063.61],["4121",39000],["4111",27330],["1341",10100],["1361",3970],["2131",2032],["2141",1453.96],["2324",1200],["1381",910.78],["1343",24]],"economic_revenue_total_czk":17688783.73,"purpose_expenditure":[["3117",2247436.52],["6171",1986589.86],["3322",1972107.78],["6112",1685626],["3745",1353991.47],["3111",829807.7],["2411",709368.81],["3412",698033.18],["3639",673163.12],["6399",603750],["3723",572584.29],["3727",563636.56],["3722",355363.14],["3631",325350.42],["3635",281262.08],["3399",217524.5],["3744",165000],["2292",146998],["5212",128744],["3612",82880],["3314",82152],["6320",69006],["3632",65672],["4359",52839.24],["3613",49335],["2212",49117.15],["6114",27330],["6409",22372],["3349",22075],["1014",18392],["5512",17220],["6310",11010.73],["3319",9900],["3421",4800]],"purpose_expenditure_total_czk":16100438.55}},"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."}}}}