{"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:00256749","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00256749","name":"Obec Kbel","short_name":"Kbel","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Plzeň-jih","municipality_code":557871},"amounts":{"revenue_approved":7490000,"revenue_adjusted":8039855,"revenue_actual":8319513.06,"expense_approved":7490000,"expense_adjusted":8239855,"expense_actual":5704556.36,"tax_revenue":6873103.13,"nontax_revenue":1213695.93,"capital_revenue":0,"transfer_revenue":232714,"current_expense":5615391.46,"capital_expense":89164.9,"budget_balance":2614956.7,"cash_current":10556296.12,"cash_previous":7941339.42},"ratios":{"revenue_execution":1.03478397,"expense_execution":0.69231271,"balance_to_revenue":0.31431608,"cash_to_expense":1.85050256,"cash_yoy":0.32928409,"capital_expense_share":0.01563047,"transfer_revenue_share":0.02797207},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00256749/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00256749"},"seo":{"slug":"kbel","path":"/cz/municipalities/kbel/"},"population":{"value":290,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":7490000,"expenditure_czk":7490000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":8039855,"expenditure_czk":8239855,"financing_czk":200000,"balance_czk":-200000},{"stage":"actual","revenue_czk":8319513.06,"expenditure_czk":5704556.36,"financing_czk":-2614956.7,"balance_czk":2614956.7}],"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":[["5171",1991000],["5169",1278000],["6121",1100000],["5023",690000],["5011",430000],["5154",430000],["5153",230000],["5139",205000],["5021",201000],["6130",200000],["5032",115000],["5031",110000],["5362",100000],["5163",80000],["5162",46000],["5137",40000],["5364",40000],["5156",22000],["5323",21000],["5175",20000],["5492",20000],["5903",20000],["5321",17000],["5329",15000],["5041",10000],["5166",10000],["5168",10000],["5194",10000],["5222",10000],["5136",5000],["5161",5000],["5223",4000],["5038",3000],["5173",2000]],"economic_expenditure_total_czk":7490000,"economic_revenue":[["1211",2908000],["1121",1481000],["1111",1045000],["1511",500000],["2111",433000],["1345",320000],["1113",187000],["2132",132000],["1122",100000],["2324",90000],["1112",89000],["4112",77000],["2131",42000],["1386",30000],["1387",15000],["2119",15000],["1381",12000],["1341",10000],["1361",3000],["2141",1000]],"economic_revenue_total_czk":7490000,"purpose_expenditure":[["6171",1628000],["2212",1200000],["2321",1157000],["6112",750000],["3392",520000],["3639",435000],["3722",400000],["4351",200000],["3632",171000],["3723",155000],["3745",120000],["5512",120000],["3631",115000],["6399",100000],["6320",70000],["3412",60000],["1031",50000],["3399",50000],["3721",50000],["6402",40000],["2292",21000],["5213",20000],["3612",18000],["3113",10000],["3341",10000],["6310",10000],["3314",8000],["5273",2000]],"purpose_expenditure_total_czk":7490000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",2200000],["5171",1768605],["6121",953000],["5023",690000],["5011",430000],["5154",430000],["5021",241000],["5153",230000],["5139",215000],["6130",200000],["5032",115000],["5031",110000],["5362",104000],["6122",90200],["5163",80000],["5364",78050],["5162",46000],["5137",40000],["5492",25000],["5175",23000],["5156",22000],["5323",21000],["5903",20000],["5321",17000],["5329",15000],["5041",10000],["5166",10000],["5168",10000],["5194",10000],["5222",10000],["5019",6000],["5161",6000],["5136",5000],["5223",4000],["5038",3000],["5173",2000]],"economic_expenditure_total_czk":8239855,"economic_financing":[["8115",200000]],"economic_financing_total_czk":200000,"economic_revenue":[["1211",2908000],["1121",1481000],["1111",1045000],["2111",608805],["1511",540000],["1345",320000],["2132",225406],["1113",187000],["2324",148000],["1122",104000],["1112",89000],["4222",75594],["4112",71800],["1386",68250],["4111",65000],["2131",47000],["1387",15000],["2119",15000],["1381",12000],["1341",10000],["1361",3000],["2141",1000]],"economic_revenue_total_czk":8039855,"purpose_expenditure":[["6171",1628000],["2321",1010000],["2212",977605],["6112",750000],["3392",520000],["3722",455000],["3639",435000],["3745",432000],["1031",414000],["3723",321000],["4351",205000],["3632",171000],["5512",120000],["3631",115000],["6399",104000],["5311",90200],["6402",78050],["3399",70000],["6320",70000],["6114",65000],["3412",60000],["3721",50000],["2292",21000],["5213",20000],["3612",18000],["3113",10000],["3341",10000],["6310",10000],["3314",8000],["5273",2000]],"purpose_expenditure_total_czk":8239855},"actual":{"economic_expenditure":[["5169",2081987.71],["5023",661488],["5171",656600.25],["5011",447522],["5021",314261],["5154",304357.39],["5153",221501.55],["5139",190908.7],["5031",110248],["5362",103950],["5032",102946],["6122",89164.9],["5364",78041.96],["5163",66450.2],["5137",54419.96],["5162",51817.5],["5041",31819.24],["5492",19940],["5323",18270],["5194",17819],["5132",17100],["5175",14574],["5166",13310],["5156",11845],["5329",11020],["5222",3500],["5167",2850],["5161",1917],["5321",1500],["5038",1389],["5019",740],["5173",678],["5136",350],["5042",270]],"economic_expenditure_total_czk":5704556.36,"economic_financing":[["8118",-2450000],["8115",-164956.7]],"economic_financing_total_czk":-2614956.7,"economic_revenue":[["1211",2848876],["1121",1523999.17],["1111",1036502.2],["2111",682352.5],["1511",672831.67],["1345",302203],["1113",201552.95],["2324",197107.76],["2132",188379.17],["2131",116667.5],["1122",103950],["1112",99361.38],["4222",75594],["4112",71800],["4111",65000],["1386",55520.12],["1387",21762.99],["4116",20320],["2321",19800],["2139",7650],["1341",4830],["1361",1250],["2141",1139],["2119",600],["1381",451.52],["1382",12.13]],"economic_revenue_total_czk":8319513.06,"purpose_expenditure":[["6171",1383883.19],["6112",720900],["3392",490893.4],["3722",447660.44],["3745",433932.7],["1031",413861.17],["3639",411214.21],["3723",320243.09],["4351",201940],["2212",185719.87],["6399",103950],["5311",89164.9],["3631",79977.97],["6402",78041.96],["6320",62611],["3399",58679],["5512",57771.96],["6114",35520.85],["2321",34222.28],["3632",29788],["2292",18270],["3412",10788.42],["3721",10612.91],["3113",10000],["3314",6000],["6310",3740.2],["6409",3000],["3612",2069.84],["3326",99]],"purpose_expenditure_total_czk":5704556.36}},"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."}}}}