{"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:00256731","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00256731","name":"Město Kasejovice","short_name":"Kasejovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Plzeň-jih","municipality_code":557862},"amounts":{"revenue_approved":46915100,"revenue_adjusted":52236146.53,"revenue_actual":63155693.21,"expense_approved":68090427.63,"expense_adjusted":68840221.43,"expense_actual":45164512.74,"tax_revenue":39605273.02,"nontax_revenue":6839676.06,"capital_revenue":12157920,"transfer_revenue":4552824.13,"current_expense":34126655.99,"capital_expense":11037856.75,"budget_balance":17991180.47,"cash_current":97428400.2,"cash_previous":79031353.17},"ratios":{"revenue_execution":1.20904196,"expense_execution":0.65607739,"balance_to_revenue":0.28487029,"cash_to_expense":2.15718922,"cash_yoy":0.23278163,"capital_expense_share":0.24439225,"transfer_revenue_share":0.07208889},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00256731/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00256731"},"seo":{"slug":"kasejovice","path":"/cz/municipalities/kasejovice/"},"population":{"value":1384,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":46915100,"expenditure_czk":68090427.63,"financing_czk":21175327.63,"balance_czk":-21175327.63},{"stage":"revised","revenue_czk":52236146.53,"expenditure_czk":68840221.43,"financing_czk":16604074.9,"balance_czk":-16604074.9},{"stage":"actual","revenue_czk":63155693.21,"expenditure_czk":45164512.74,"financing_czk":-17991180.47,"balance_czk":17991180.47}],"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",16750000],["5171",13133000],["5169",6743000],["5011",5091000],["5362",4510000],["5331",4150000],["6122",2820000],["5023",1953000],["5031",1655000],["5341",1600000],["6130",1200000],["5139",1190000],["6351",900000],["5154",895000],["5021",690000],["5032",658000],["6123",550000],["5156",419000],["5153",400000],["5137",377000],["5499",344000],["5163",302000],["5364",258928.63],["5222",160000],["5136",135000],["5168",110000],["5132",106000],["5151",103000],["5194",103000],["5166",100000],["5903",100000],["5123",96000],["5323",86499],["5175",69000],["5162",65000],["5167",63000],["5161",43000],["5179",21000],["5038",20000],["5164",20000],["5321",20000],["5329",20000],["5173",12000],["5138",10000],["5339",10000],["5492",10000],["5172",7000],["5029",5000],["5019",2000],["5039",2000],["5213",2000],["5363",1000]],"economic_expenditure_total_czk":68090427.63,"economic_financing":[["8115",21175327.63],["8117",20000000],["8118",-20000000]],"economic_financing_total_czk":21175327.63,"economic_revenue":[["1211",15700000],["1121",8000000],["1111",6000000],["2111",3969000],["1511",2800000],["1122",2500000],["4131",1600000],["2141",1200000],["1345",1145000],["1113",1000000],["4112",733100],["2131",710000],["1112",450000],["2133",385000],["2324",320000],["1386",130000],["1361",120000],["1381",50000],["1387",50000],["1341",20000],["4121",18000],["2119",6000],["2212",5000],["2112",4000]],"economic_revenue_total_czk":46915100,"purpose_expenditure":[["6171",13050000],["2321",8320000],["3636",6350000],["3113",4550000],["6399",4500000],["3722",4450000],["2341",3600000],["6112",2600000],["3111",2500000],["3631",2200000],["2219",1800000],["3639",1600000],["6330",1600000],["3632",1580000],["1032",1500000],["1031",1300000],["3392",1100000],["4351",760000],["3326",550000],["2310",500000],["5512",500000],["3725",400000],["3745",400000],["1036",300000],["2212",300000],["3399",300000],["3539",300000],["6402",258928.63],["3429",170000],["3421",155000],["6320",150000],["3412",100000],["5213",100000],["2292",86499],["3349",80000],["3315",60000],["4350",10000],["6310",10000]],"purpose_expenditure_total_czk":68090427.63},"revised":{"economic_expenditure":[["5171",11343000],["6121",11234941.5],["5169",8242782],["5011",5140558],["5362",5110000],["6122",4582000],["5331",3091450],["6451",2463050],["5023",2033000],["6130",1800000],["5031",1676953],["5341",1600000],["5139",1247846],["5336",1206902.3],["5154",925000],["6351",900000],["5021",811400],["5032",658949],["6123",569100],["5153",432000],["5156",413098],["5499",347000],["5137",334000],["5163",301624],["6356",300000],["5364",258928.63],["5222",178000],["5136",140000],["5194",133000],["5151",111000],["5168",110000],["5132",106000],["5213",102000],["5166",100000],["5903",100000],["5123",96000],["5323",86499],["5175",79500],["5162",65000],["5167",63000],["5223",50000],["5161",46000],["5329",41190],["5155",25000],["5179",21000],["5038",20000],["5164",20000],["5321",20000],["5492",18000],["5173",17000],["5019",12000],["5039",12000],["5029",10000],["5138",10000],["5339",10000],["5172",7000],["5221",6450],["5363",1000]],"economic_expenditure_total_czk":68840221.43,"economic_financing":[["8117",20000000],["8118",-20000000],["8115",16604074.9]],"economic_financing_total_czk":16604074.9,"economic_revenue":[["1211",15700000],["1121",8000000],["1111",6000000],["2111",4012400],["1511",2800000],["1122",2500000],["4116",1983704.03],["4131",1600000],["3111",1500000],["4122",1254917.5],["2141",1200000],["1345",1156000],["1113",1000000],["4112",733100],["2131",710000],["1112",450000],["2133",385000],["2324",320000],["4222",300000],["4111",227500],["1386",130000],["1361",120000],["1381",50000],["1387",50000],["1341",20500],["4121",18025],["2119",6000],["2212",5000],["2112",4000]],"economic_revenue_total_czk":52236146.53,"purpose_expenditure":[["2321",10150000],["6171",9759000],["3636",6619100],["3113",5802611.3],["6399",5100000],["3722",4450000],["3111",4158791],["3639",3720000],["6112",2711000],["2219",2050000],["1032",1750000],["6330",1600000],["3632",1580000],["3392",1100000],["1031",1050000],["3631",903156.5],["4351",810000],["3326",550000],["5512",550000],["2310",500000],["3745",500000],["3725",400000],["3399",340000],["1036",300000],["2212",300000],["3539",300000],["6402",258928.63],["6114",227500],["2341",213785],["3429",170000],["3421",158400],["6320",150000],["3900",106450],["3412",100000],["5213",100000],["2292",86499],["3349",85000],["3315",60000],["3330",50000],["4350",10000],["6310",10000]],"purpose_expenditure_total_czk":68840221.43},"actual":{"economic_expenditure":[["5169",7251142.97],["6121",4414792.66],["5362",4333671.98],["5011",4155047],["5331",3091450],["5171",2946409.09],["6451",2463050],["5023",2032978],["6122",1913244.66],["5341",1594400],["5031",1453667],["6130",1293400],["5336",1206902.3],["5139",945888.54],["5154",739695.23],["5032",536597],["6123",517044.43],["5021",514388],["5153",404122.2],["5156",313750.08],["5499",310500],["5137",300409.31],["6356",300000],["5364",258928.63],["5163",223771.2],["5168",197989.08],["5166",186578.5],["5222",143400],["6351",136325],["5136",132195.31],["5194",120665.24],["5213",101441],["5323",86499],["5151",81684],["5175",51776.68],["5223",50000],["5167",46921.3],["5132",45075.72],["5162",44304],["5329",41190],["5161",30706],["5811",21358],["5164",18030.76],["5492",18000],["5038",17493],["5221",16450],["5155",14316.72],["5179",12928],["5173",10445],["5321",6000],["5019",5554],["5339",5000],["5138",2204.15],["5029",1935],["5039",1878],["5363",919]],"economic_expenditure_total_czk":45164512.74,"economic_financing":[["8117",20000000],["8118",-20000000],["8115",-17991180.47]],"economic_financing_total_czk":-17991180.47,"economic_revenue":[["1211",16126134.79],["3111",12157920],["1121",8652151],["1111",6173667.93],["2111",3643005.96],["1511",2965383.47],["1122",2213190],["4116",1983704.03],["2141",1342940.01],["4122",1254917.5],["1345",1153016.5],["1113",1142047.84],["4112",733100],["2131",716675.5],["2324",619223.06],["1112",563650.28],["2133",385376.53],["1386",315132.94],["4222",300000],["4111",227500],["1361",155560],["1387",123523.14],["2322",118297],["4131",35577.6],["1341",19425],["4121",18025],["2119",6271],["2212",5000],["2112",2887],["1381",2390.13]],"economic_revenue_total_czk":63155693.21,"purpose_expenditure":[["3636",4746653.75],["6171",4641180.78],["6399",4329231.98],["3111",4158791],["3722",3696179.56],["3113",3518783.13],["2321",2884988.15],["6112",2710657],["3639",2411072.66],["2219",2047283.34],["1032",1636639.98],["6330",1594400],["3392",990027.76],["1031",953151],["4351",802439.27],["3631",537607.04],["5512",491087.12],["3745",413497.2],["3399",328905.6],["6402",258928.63],["3725",258050],["1036",225509.13],["3539",182050.68],["2310",174058.28],["3429",145601.35],["3421",140800],["2212",138912.4],["6114",117960.47],["3900",106450],["6320",95612],["3632",90332],["2292",86499],["3349",83697.6],["2341",51880],["3330",50000],["3315",29786.51],["3412",25797.17],["4350",5000],["3326",3200],["6310",1811.2]],"purpose_expenditure_total_czk":45164512.74}},"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."}}}}