{"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:00254762","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00254762","name":"Obec Kyselka","short_name":"Kyselka","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Karlovarský kraj","district_name":"Karlovy Vary","municipality_code":555347},"amounts":{"revenue_approved":25362000,"revenue_adjusted":28971923.59,"revenue_actual":29383973.59,"expense_approved":25237000,"expense_adjusted":28846923.59,"expense_actual":26400530.74,"tax_revenue":21933669.44,"nontax_revenue":3399108.94,"capital_revenue":904538,"transfer_revenue":3146657.21,"current_expense":25228104.44,"capital_expense":1172426.3,"budget_balance":2983442.85,"cash_current":9757795.03,"cash_previous":7072897.41},"ratios":{"revenue_execution":1.01422239,"expense_execution":0.91519398,"balance_to_revenue":0.101533,"cash_to_expense":0.36960602,"cash_yoy":0.37960364,"capital_expense_share":0.04440919,"transfer_revenue_share":0.10708753},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00254762/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00254762"},"seo":{"slug":"kyselka","path":"/cz/municipalities/kyselka/"},"population":{"value":822,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":25362000,"expenditure_czk":25237000,"financing_czk":-125000,"balance_czk":125000},{"stage":"revised","revenue_czk":28971923.59,"expenditure_czk":28846923.59,"financing_czk":-125000,"balance_czk":125000},{"stage":"actual","revenue_czk":29383973.59,"expenditure_czk":26400530.74,"financing_czk":-2983442.85,"balance_czk":2983442.85}],"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":[["5331",4320000],["5169",3680000],["5171",3305000],["5011",3300000],["6121",2650000],["5023",1700000],["5031",950000],["5139",851000],["5175",575000],["5154",541000],["5032",470000],["5137",370000],["5153",360000],["5021",340000],["5164",305000],["5222",200000],["5163",195000],["5166",180000],["5168",160000],["6122",150000],["5156",135000],["5151",93000],["5162",90000],["5499",65000],["5042",50000],["5173",40000],["5161",35000],["5141",25000],["5339",22000],["5901",20000],["5038",15000],["5167",15000],["5179",15000],["5041",10000],["5136",5000]],"economic_expenditure_total_czk":25237000,"economic_financing":[["8124",-125000]],"economic_financing_total_czk":-125000,"economic_revenue":[["1211",9350000],["1121",4750000],["1111",3353000],["4112",1600000],["2111",1125000],["1345",950000],["1511",950000],["1113",600000],["1112",530000],["3111",500000],["2324",400000],["4131",400000],["2132",350000],["1386",100000],["1342",80000],["1361",80000],["4121",55000],["1387",50000],["1341",40000],["1381",40000],["2141",40000],["2131",19000]],"economic_revenue_total_czk":25362000,"purpose_expenditure":[["3113",6320000],["6171",3670000],["6112",2080000],["3429",2005000],["3639",1730000],["3725",1650000],["2219",1450000],["3745",1050000],["3631",1000000],["3319",800000],["3722",700000],["3399",645000],["3313",565000],["3322",474000],["3632",306000],["5512",285000],["6320",180000],["1039",100000],["3412",75000],["3314",52000],["3612",30000],["4351",25000],["2321",20000],["6310",15000],["5212",10000]],"purpose_expenditure_total_czk":25237000},"revised":{"economic_expenditure":[["5169",5026900],["5331",4320000],["5011",3300000],["5171",2897220.77],["5023",1858000],["6121",1626161.72],["5139",1376820],["5031",950000],["5336",915663.21],["5137",828660],["5175",705000],["6122",674273],["5166",580000],["5154",546500],["5032",470000],["5153",406000],["5021",376568.28],["5164",317150],["5365",289590],["5163",200000],["5222",200000],["5168",179689.21],["5156",135000],["5151",95150],["5162",90000],["5499",65000],["5909",60646.61],["6130",55920],["5042",50000],["5173",40000],["5161",35000],["5141",25000],["5194",25000],["5339",22000],["5901",20000],["5038",15000],["5167",15000],["5179",15000],["5364",12810.79],["5041",10000],["5029",5600],["5192",5600],["5136",5000]],"economic_expenditure_total_czk":28846923.59,"economic_financing":[["8124",-125000]],"economic_financing_total_czk":-125000,"economic_revenue":[["1211",9350000],["1121",4750000],["1111",3353000],["4112",1600000],["2111",1125000],["4116",1018508.21],["2324",982634.41],["1345",950000],["1511",950000],["4122",865000],["2321",705000],["1113",600000],["1112",530000],["3111",500000],["4131",400000],["2132",350000],["1122",289590],["1386",100000],["1342",80000],["1361",80000],["4121",55000],["2142",53937],["2141",52345.35],["1387",50000],["2322",41928],["1341",40000],["1381",40000],["4111",32500],["2131",19000],["2328",8480.62]],"economic_revenue_total_czk":28971923.59,"purpose_expenditure":[["3113",6881594.93],["6171",4057189.21],["3639",2792440.15],["6112",2238000],["3725",1930000],["3429",1855000],["5512",1270345],["3631",1000000],["3319",985000],["3745",900000],["3722",787000],["3313",728660],["3399",645000],["3322",574000],["2219",573770],["3412",309830],["3632",306000],["6399",289590],["3612",201808.62],["6320",185000],["1039",74870],["3314",52000],["2169",48946.61],["6114",39068.28],["3744",35000],["4351",25000],["2321",24000],["6310",15000],["6402",12810.79],["5212",10000]],"purpose_expenditure_total_czk":28846923.59},"actual":{"economic_expenditure":[["5169",5339143.87],["5331",4320000],["5011",3253482],["5023",1860730],["5171",1414368.32],["5139",1315219.27],["5031",1058916],["5336",915663.21],["5137",684639.28],["5175",582008.45],["6121",564828.5],["6122",551677.8],["5021",526860],["5153",495793.32],["5154",491766.6],["5032",475753],["5222",413960],["5164",357027.41],["5365",298590],["5166",269596.83],["5163",214339.53],["5168",179653.13],["5156",151721.75],["5162",113455.11],["5499",87124.6],["5042",75923.87],["5151",75606.57],["6130",55920],["5909",32712.32],["5179",29551.02],["5172",26499],["5161",24430],["5194",24308],["5339",22000],["5173",20984],["5038",13521],["5364",12810.79],["5221",9534],["5029",8713.03],["5192",8086],["5167",7880],["5019",7322],["5363",4000],["5039",2478],["5141",1493.16],["5136",440]],"economic_expenditure_total_czk":26400530.74,"economic_financing":[["8118",-44000000],["8117",40000000],["8115",1101834.15],["8124",-125000],["8901",39723]],"economic_financing_total_czk":-2983442.85,"economic_revenue":[["1211",9313740.63],["1121",4988351.77],["1111",3582819.37],["1511",1476825.59],["4112",1332500],["4116",1018508.21],["2111",1016361.63],["2324",1010163.91],["3111",904538],["1345",795588],["2321",705000],["1113",659201.19],["4122",627400],["2132",338530.77],["1112",325123.68],["1122",289590],["1386",181735.57],["2322",155836],["1361",140930],["2141",85767.01],["4222",80749],["1342",71291.3],["1387",71227.28],["4121",55000],["2142",53937],["1341",35759],["4111",32500],["2131",19032],["2328",8480.62],["2119",6000],["1381",1437.26],["1335",48.8]],"economic_revenue_total_czk":29383973.59,"purpose_expenditure":[["3113",6108488],["6171",3865115.11],["3639",2792429.92],["6112",2237513],["3725",1894193.92],["3429",1847012.77],["5512",1270327.61],["3745",892025],["3319",882848],["3722",786966.91],["3313",728657.74],["3399",567649.4],["2219",529090.69],["3631",487634.07],["3412",309805.98],["6399",289590],["3322",271350.98],["3612",194829.16],["6320",171662],["1039",58612],["3314",43500],["6114",39068.28],["3744",35000],["4351",25000],["2321",23795.34],["3632",16416.54],["6402",12810.79],["6310",12482.53],["2169",6655]],"purpose_expenditure_total_czk":26400530.74}},"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."}}}}