{"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:00248398","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00248398","name":"Obec Kejžlice","short_name":"Kejžlice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Pelhřimov","municipality_code":548120},"amounts":{"revenue_approved":40466509.61,"revenue_adjusted":44465123.08,"revenue_actual":22517309.52,"expense_approved":44106769,"expense_adjusted":50169297.8,"expense_actual":34668843.04,"tax_revenue":11721358.42,"nontax_revenue":2903489.99,"capital_revenue":81110,"transfer_revenue":7811351.11,"current_expense":8923906.22,"capital_expense":25744936.82,"budget_balance":-12151533.52,"cash_current":7040752.07,"cash_previous":3242033.12},"ratios":{"revenue_execution":0.50640385,"expense_execution":0.69103704,"balance_to_revenue":-0.53965299,"cash_to_expense":0.20308587,"cash_yoy":1.17170887,"capital_expense_share":0.74259579,"transfer_revenue_share":0.34690428},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00248398/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00248398"},"seo":{"slug":"kejzlice","path":"/cz/municipalities/kejzlice/"},"population":{"value":477,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":40466509.61,"expenditure_czk":44106769,"financing_czk":3640259.39,"balance_czk":-3640259.39},{"stage":"revised","revenue_czk":44465123.08,"expenditure_czk":50169297.8,"financing_czk":5704174.72,"balance_czk":-5704174.72},{"stage":"actual","revenue_czk":22517309.52,"expenditure_czk":34668843.04,"financing_czk":12151533.52,"balance_czk":-12151533.52}],"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",37505000],["5169",1282000],["5171",940000],["5023",881500],["5154",593000],["5365",470000],["5011",360000],["6119",300000],["5021",256000],["5331",250000],["5362",175000],["5153",174000],["5139",168000],["5156",129000],["5032",111335],["5031",104234],["5321",90000],["5168",70800],["5175",45000],["5163",42500],["5499",36000],["5162",27900],["5136",15000],["5137",15000],["5138",15000],["5194",15000],["5141",8000],["5179",5900],["5329",5600],["5038",5000],["5492",5000],["5229",3500],["5161",1500],["5132",1000]],"economic_expenditure_total_czk":44106769,"economic_financing":[["8115",4690259.39],["8124",-1100000],["8901",50000]],"economic_financing_total_czk":3640259.39,"economic_revenue":[["4216",27292309.61],["1211",4571000],["1121",2328000],["2111",2304000],["1111",1658000],["1511",780000],["1345",440000],["2132",408000],["1113",294000],["1112",140000],["4112",111200],["2131",72000],["2133",27000],["4111",20000],["1341",15000],["2112",5000],["1361",1000]],"economic_revenue_total_czk":40466509.61,"purpose_expenditure":[["3639",18850700],["2310",9730000],["2115",5905000],["3412",2421000],["2321",1950000],["6112",995069],["6171",756500],["3392",690000],["6399",600000],["3722",485000],["3635",300000],["3729",260000],["3111",250000],["3631",250000],["5512",150000],["3141",90000],["3399",84000],["3745",80000],["2212",50000],["1032",32500],["3613",30000],["3314",28800],["3326",28000],["6310",25000],["6114",20000],["6409",15000],["3725",12200],["3612",10000],["3319",8000]],"purpose_expenditure_total_czk":44106769},"revised":{"economic_expenditure":[["6121",39690000],["6130",2000000],["5169",1432500],["6122",1011692],["5023",886935],["5154",774000],["5171",641000],["5365",577710],["5153",498400],["5362",-458531],["5141",390000],["5011",372000],["5031",288158],["5336",276472.8],["5137",265000],["5021",261000],["5331",250000],["5139",201000],["5156",163000],["5032",113326],["5168",107700],["5163",107500],["5321",91000],["5175",81735],["5499",36000],["5162",29200],["5136",15000],["5138",15000],["5194",15000],["5229",13500],["5179",5900],["5329",5600],["5038",5000],["5492",5000],["5161",1500],["5132",1000]],"economic_expenditure_total_czk":50169297.8,"economic_financing":[["8123",15452437],["8115",-8898262.28],["8124",-1100000],["8901",250000]],"economic_financing_total_czk":5704174.72,"economic_revenue":[["4216",28357130],["1211",4571000],["1121",2328000],["2111",2304000],["1111",1658000],["4222",1113000],["1511",780000],["1122",577710],["4116",537793.08],["1345",440000],["2132",408000],["4213",342702],["1113",294000],["4122",203665],["1112",140000],["4112",111200],["2131",72000],["1386",69150],["4113",40013],["4111",32500],["1387",30000],["2133",27000],["1341",15000],["2119",7260],["2112",5000],["1361",1000]],"economic_revenue_total_czk":44465123.08,"purpose_expenditure":[["4339",18000000],["2310",9730000],["3639",5443700],["2115",4905000],["3412",2421000],["2321",1950000],["5512",1274092],["6112",1180919],["3392",965000],["6171",954300],["3631",660000],["3111",526472.8],["3722",525000],["6310",407000],["3729",285000],["3341",185000],["1032",161500],["3745",138000],["3141",91000],["3399",84000],["6399",74179],["3725",48700],["3613",30000],["3314",28800],["3326",28000],["6114",24635],["3612",15000],["6409",15000],["4379",10000],["3319",8000]],"purpose_expenditure_total_czk":50169297.8},"actual":{"economic_expenditure":[["6121",22605510.82],["5171",2145255.39],["6130",2066656],["5169",1491759.96],["6122",1072770],["5023",886935],["5154",643378.41],["5365",577710],["5153",516634.49],["5362",-450737],["5141",387208.03],["5011",371014],["5031",288169],["5336",276472.8],["5331",250000],["5021",231295],["5137",227750.67],["5139",192865.39],["5168",127316.56],["5156",124188],["5163",121571.4],["5032",113215],["5321",97120],["5212",90000],["5175",79629.8],["5499",33525],["5162",29084.62],["5194",18989],["5229",13297],["5136",12800],["5138",7586.7],["5179",5901],["5329",5604],["5038",4582],["5492",2000],["5161",1028],["5132",757]],"economic_expenditure_total_czk":34668843.04,"economic_financing":[["8123",16000000],["8117",13091417.6],["8118",-13091417.6],["8115",-3798718.95],["8124",-1099964],["8901",1050216.47]],"economic_financing_total_czk":12151533.52,"economic_revenue":[["4216",5430478.03],["1211",4746705.07],["1121",2543882.58],["2111",2321108.9],["1111",1718793.5],["4222",1113000],["1511",1042291.49],["1122",577710],["4116",537793.08],["1345",438499],["2132",410204],["4213",342702],["1113",336030.75],["4122",203665],["1112",165773.46],["4112",111200],["1386",92670.07],["2131",82825],["3111",81110],["4113",40013],["1387",36321.45],["4111",32500],["2133",26520],["2324",20495.02],["1341",16987],["2321",15000],["2322",12408],["2119",9680],["2112",5200],["1334",4371.9],["1381",722.15],["1361",600],["2141",47.88],["2329",1.19]],"economic_revenue_total_czk":22517309.52,"purpose_expenditure":[["2310",9588496.19],["3639",5426686.24],["4339",4717804.03],["2115",3696930.54],["3412",2213805],["2321",1537751.81],["5512",1245783.09],["6112",1179944],["6171",945287.59],["3392",943454.82],["3631",602801.79],["3111",526472.8],["3722",514068.96],["6310",406924.43],["3729",281221.55],["3341",182698.77],["1032",154014],["3745",121237.77],["3141",90820],["6399",74179],["3399",54997],["3725",47752.89],["3314",25765],["6114",24212.6],["6409",14802],["3612",14073.17],["3613",12958],["4379",10000],["3319",8000],["3326",5900]],"purpose_expenditure_total_czk":34668843.04}},"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."}}}}