{"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:00257940","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00257940","name":"Obec Kozolupy","short_name":"Kozolupy","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Plzeň-sever","municipality_code":559059},"amounts":{"revenue_approved":25170000,"revenue_adjusted":26667684.99,"revenue_actual":28993608.72,"expense_approved":25170000,"expense_adjusted":25170000,"expense_actual":23549454.84,"tax_revenue":23138756.46,"nontax_revenue":3045729.27,"capital_revenue":84000,"transfer_revenue":2725122.99,"current_expense":19132171.3,"capital_expense":4417283.54,"budget_balance":5444153.88,"cash_current":29121255.76,"cash_previous":23680707.93},"ratios":{"revenue_execution":1.08721881,"expense_execution":0.935616,"balance_to_revenue":0.18777083,"cash_to_expense":1.2366,"cash_yoy":0.229746,"capital_expense_share":0.18757477,"transfer_revenue_share":0.09399047},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00257940/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00257940"},"seo":{"slug":"kozolupy","path":"/cz/municipalities/kozolupy/"},"population":{"value":1062,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":25170000,"expenditure_czk":25170000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":26667684.99,"expenditure_czk":25170000,"financing_czk":-1497684.99,"balance_czk":1497684.99},{"stage":"actual","revenue_czk":28993608.72,"expenditure_czk":23549454.84,"financing_czk":-5444153.88,"balance_czk":5444153.88}],"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",6698000],["6130",4000000],["5169",2265000],["5011",2200000],["5331",1300000],["6121",1200000],["5023",800000],["5031",600000],["5321",595000],["5329",580000],["5222",525000],["5154",503000],["6349",500000],["5139",391000],["6119",370000],["5362",321000],["5213",300000],["5032",290000],["5151",262000],["5175",218000],["5153",155000],["5156",155000],["5168",115000],["5903",100000],["5163",86000],["5021",85000],["5137",85000],["5323",85000],["5192",60000],["5194",55000],["5134",50000],["5162",50000],["5166",50000],["5499",50000],["5136",26000],["5167",11000],["5038",10000],["5364",10000],["5161",6000],["5164",5000],["5176",2000],["5173",1000]],"economic_expenditure_total_czk":25170000,"economic_revenue":[["1211",11100000],["1121",5660000],["1111",3530000],["2132",1067000],["1345",1000000],["1113",680000],["2111",520000],["1511",400000],["1122",300000],["4112",290000],["1112",250000],["4121",200000],["1381",100000],["2131",30000],["1341",20000],["1361",10000],["2324",10000],["2119",3000]],"economic_revenue_total_czk":25170000,"purpose_expenditure":[["3639",6236000],["2212",3610000],["2219",2458000],["6171",2130000],["3113",1900000],["3722",1510000],["2321",1065000],["6112",872000],["2310",715000],["3726",580000],["3612",536000],["3631",430000],["3419",400000],["2292",385000],["3635",370000],["6399",320000],["5512",291000],["3322",208000],["3421",170000],["3399",135000],["3392",125000],["4351",110000],["5213",100000],["6320",80000],["3745",70000],["3429",65000],["3341",55000],["3412",50000],["3314",40000],["5311",40000],["3632",35000],["6114",23000],["3319",16000],["5212",15000],["6221",10000],["6402",10000],["3326",5000]],"purpose_expenditure_total_czk":25170000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5171",6698000],["6130",4000000],["5169",2265000],["5011",2200000],["5331",1300000],["6121",1200000],["5023",800000],["5031",600000],["5321",595000],["5329",580000],["5222",525000],["5154",503000],["6349",500000],["5139",391000],["6119",370000],["5362",321000],["5213",300000],["5032",290000],["5151",262000],["5175",218000],["5153",155000],["5156",155000],["5168",115000],["5903",100000],["5163",86000],["5021",85000],["5137",85000],["5323",85000],["5192",60000],["5194",55000],["5134",50000],["5162",50000],["5166",50000],["5499",50000],["5136",26000],["5167",11000],["5038",10000],["5364",10000],["5161",6000],["5164",5000],["5176",2000],["5173",1000]],"economic_expenditure_total_czk":25170000,"economic_financing":[["8115",-1497684.99]],"economic_financing_total_czk":-1497684.99,"economic_revenue":[["1211",11100000],["1121",5660000],["1111",3530000],["4116",1217632.99],["2132",1067000],["1345",1000000],["1113",680000],["2111",520000],["1511",400000],["1122",300000],["4122",265352],["4112",259700],["1112",250000],["4121",212500],["1381",100000],["4111",32500],["2131",30000],["1341",20000],["1361",10000],["2324",10000],["2119",3000]],"economic_revenue_total_czk":26667684.99,"purpose_expenditure":[["3639",6236000],["2212",3610000],["2219",2458000],["6171",2130000],["3113",1900000],["3722",1510000],["2321",1065000],["6112",872000],["2310",715000],["3726",580000],["3612",536000],["3631",430000],["3419",400000],["2292",385000],["3635",370000],["6399",320000],["5512",291000],["3322",208000],["3421",170000],["3399",135000],["3392",125000],["4351",110000],["5213",100000],["6320",80000],["3745",70000],["3429",65000],["3341",55000],["3412",50000],["3314",40000],["5311",40000],["3632",35000],["6114",23000],["3319",16000],["5212",15000],["6221",10000],["6402",10000],["3326",5000]],"purpose_expenditure_total_czk":25170000},"actual":{"economic_expenditure":[["5169",3522647.15],["6121",3067281.98],["5011",2527885],["5171",2296763.98],["5321",1377254],["5331",1300000],["5336",844625.99],["5023",806676],["5137",714890.53],["5139",642210.55],["5031",607753],["5329",595662.37],["6349",500000],["5222",476816.85],["5213",410059],["5362",335459],["5154",300971.26],["6322",300000],["5032",293776],["6119",289303],["5168",225269.26],["5164",213724.8],["5151",209810.53],["5153",195248.82],["5194",182487.32],["5021",140818],["6122",140698.56],["5156",137733.75],["5175",136873.4],["5499",133962.6],["6127",120000],["5163",104714.03],["5323",83980],["5166",70599],["5192",70220],["5162",35377.6],["5364",29035],["5134",29009],["5136",21907],["5172",20970.51],["5019",10616],["5038",10087],["5161",7561],["5189",4356],["5167",4180],["5173",180]],"economic_expenditure_total_czk":23549454.84,"economic_financing":[["8115",-5440547.83],["8901",-3606.05]],"economic_financing_total_czk":-5444153.88,"economic_revenue":[["1211",10834218.74],["1121",5793402.57],["1111",3933600.5],["2111",1569738],["4116",1280070.99],["2132",1123069],["1511",791171.51],["1113",766396.36],["4122",715352],["4121",437500],["1112",377758.32],["1122",316050],["4112",259700],["2420",243998],["1386",209780.72],["3111",84000],["1387",82532.46],["2324",41841.82],["2131",35740],["4111",32500],["2322",26841],["1341",16000],["1361",7480],["2141",4501.45],["1343",4100],["1345",3664],["1381",1732.33],["1383",643.38],["1334",147.3],["1382",78.27]],"economic_revenue_total_czk":28993608.72,"purpose_expenditure":[["3639",5256390.05],["3113",4377747.98],["6171",2846960.44],["3725",1369754],["2321",1079000],["3723",993552.51],["3399",922344.95],["3722",910343.01],["6112",879276],["3419",700000],["3612",542396.24],["2292",494039],["3631",452937.2],["5512",325517.42],["6399",316050],["3635",289303],["3392",234432.13],["3421",201440.77],["3745",186782.5],["4351",185002],["3412",181074.73],["3632",177684.05],["6320",93366],["2212",82748.39],["3111",70251.5],["5311",66416.7],["3341",61175.5],["3314",57205],["3319",39236],["6402",29035],["3429",27465],["2310",27202.77],["6114",25005],["5212",13310],["6310",11348.03],["1032",6000],["1036",6000],["2219",6000],["3322",5661.97]],"purpose_expenditure_total_czk":23549454.84}},"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."}}}}