{"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:00257958","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00257958","name":"Město Kožlany","short_name":"Kožlany","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Plzeň-sever","municipality_code":559067},"amounts":{"revenue_approved":49478859.77,"revenue_adjusted":68864240.11,"revenue_actual":68359185.87,"expense_approved":59254393,"expense_adjusted":67902072.6,"expense_actual":58848638.38,"tax_revenue":40075611.39,"nontax_revenue":9716810.11,"capital_revenue":32100,"transfer_revenue":18534664.37,"current_expense":34310786.86,"capital_expense":24537851.52,"budget_balance":9510547.49,"cash_current":76498136.02,"cash_previous":70201017.98},"ratios":{"revenue_execution":0.99266594,"expense_execution":0.86666925,"balance_to_revenue":0.13912611,"cash_to_expense":1.29991344,"cash_yoy":0.08970124,"capital_expense_share":0.41696549,"transfer_revenue_share":0.27113641},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00257958/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00257958"},"seo":{"slug":"kozlany-00257958","path":"/cz/municipalities/kozlany-00257958/"},"population":{"value":1502,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":49478859.77,"expenditure_czk":59254393,"financing_czk":9775533.23,"balance_czk":-9775533.23},{"stage":"revised","revenue_czk":68864240.11,"expenditure_czk":67902072.6,"financing_czk":-962167.51,"balance_czk":962167.51},{"stage":"actual","revenue_czk":68359185.87,"expenditure_czk":58848638.38,"financing_czk":-9510547.49,"balance_czk":9510547.49}],"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",21648427],["5169",11821424],["5011",4565700],["5171",3585796],["5331",3300000],["5365",1660000],["5031",1426200],["5139",1411400],["5023",1250000],["5154",1043500],["5153",1009000],["6122",826573],["5339",711000],["6119",620000],["5137",531500],["5032",520700],["5362",475000],["5141",323000],["5222",304000],["5163",289900],["5168",285600],["5499",235000],["5156",206000],["5021",173000],["5162",118300],["5136",100000],["5903",100000],["5323",97398],["5132",71000],["6130",60000],["5175",58000],["5492",58000],["5164",44200],["5161",44000],["5123",39000],["5167",35500],["5166",35000],["5179",35000],["5041",33900],["5038",23000],["5221",16000],["5811",15400],["5138",15000],["5151",8000],["5364",7575],["5173",6000],["5194",5000],["5019",3300],["5131",2000],["5039",1100]],"economic_expenditure_total_czk":59254393,"economic_financing":[["8115",13367733.23],["8124",-3592200]],"economic_financing_total_czk":9775533.23,"economic_revenue":[["1211",15800000],["2111",7691000],["1121",7500000],["1111",5500000],["1511",3600000],["4216",2176065.21],["1122",1500000],["1345",1220000],["1113",1000000],["2132",652560],["2324",602240],["4112",493400],["1112",380000],["2131",369400],["2141",350000],["1386",200000],["4116",152324.56],["1387",100000],["1342",47000],["4121",35000],["1341",32000],["4111",32000],["1361",22000],["1356",9000],["2112",8500],["2119",3000],["1334",1370],["1343",1000],["3113",1000]],"economic_revenue_total_czk":49478859.77,"purpose_expenditure":[["2219",15170000],["3113",6296000],["6171",5592000],["1032",3900000],["2321",3610000],["3745",2750000],["3722",2700000],["4351",2025000],["6399",1950000],["6112",1695000],["2212",1390000],["3392",1350000],["2310",1010000],["3613",839000],["3315",797000],["3639",770000],["3725",720000],["3314",709000],["3635",620000],["5512",620000],["3631",580000],["6310",365900],["3612",335000],["3519",310000],["1036",299520],["3632",295000],["3412",280000],["3723",229000],["3399",220000],["3322",200000],["3319",192000],["3739",160000],["3419",150000],["3429",142000],["2341",135000],["6320",120000],["5213",100000],["2292",97398],["3341",80000],["2221",60000],["3721",60000],["3421",55000],["3326",50000],["3349",50000],["3114",48000],["3312",45000],["6114",32000],["4349",25000],["2143",15000],["6402",7575],["3111",3000]],"purpose_expenditure_total_czk":59254393},"revised":{"economic_expenditure":[["6121",23682103.78],["5169",12523455],["5011",4711400],["5171",4557443.99],["6122",3307596.22],["5331",3300000],["5365",2533910],["5031",1468220],["5139",1372913.01],["5023",1250000],["5154",1025600],["5153",976485],["5336",958669.6],["5137",741965],["5339",711000],["5362",702000],["6119",620000],["5032",537720],["5141",323000],["5222",310000],["5163",289900],["5168",285600],["5499",235000],["5156",206000],["5021",163852],["5162",118300],["5136",100000],["5903",100000],["5323",97398],["5123",72228],["5175",58000],["5492",58000],["5132",55259],["6123",55000],["5166",49789],["5164",44200],["5161",43348],["6130",37000],["5167",35500],["5041",33900],["5179",29000],["5038",23000],["5221",16000],["5134",15441],["5138",15000],["5194",14007],["5151",8000],["5364",7575],["5811",7400],["5173",6000],["5019",3300],["5192",2494],["5131",2000],["5039",1100]],"economic_expenditure_total_czk":67902072.6,"economic_financing":[["8124",-3592200],["8115",2630032.49]],"economic_financing_total_czk":-962167.51,"economic_revenue":[["1211",15800000],["4216",14044219.21],["2111",8603000],["1121",7500000],["1111",5500000],["1511",3600000],["1122",2371110],["4116",2285523.16],["4213",1651779.74],["4222",1300000],["1345",1220000],["1113",1000000],["2132",652560],["2324",602240],["4112",493400],["1112",380000],["2131",369400],["2141",350000],["4122",328678],["2212",213900],["1386",200000],["1387",100000],["1342",47000],["1356",44000],["4121",35000],["4111",32500],["1341",32000],["2322",23616],["1361",22000],["3111",16100],["4171",15344],["3113",11000],["2112",8500],["3122",5000],["2119",3000],["1334",1370],["1343",1000],["2329",1000]],"economic_revenue_total_czk":68864240.11,"purpose_expenditure":[["2219",15170000],["3113",7634669.6],["6171",5683000],["2321",4573200],["1032",4150000],["6399",3048110],["3412",2872500],["3745",2833000],["3722",2700000],["4351",2025000],["2212",1960000],["6112",1695000],["3392",1377200],["3639",1115000],["3613",1024000],["2310",1010000],["3322",860500],["3315",844000],["3725",720000],["3314",709000],["3612",688000],["3635",620000],["5512",620000],["3631",580000],["6310",365900],["3632",338000],["3519",310000],["1036",299520],["3723",233000],["3399",220000],["3319",192000],["3739",160000],["3419",150000],["3429",142000],["2341",135000],["6320",120000],["5213",100000],["2292",97398],["3341",80000],["2221",60000],["3721",56000],["3421",55000],["3326",50000],["3349",50000],["3114",48000],["3312",45000],["6114",32500],["4349",25000],["2143",15000],["6402",7575],["3111",3000]],"purpose_expenditure_total_czk":67902072.6},"actual":{"economic_expenditure":[["6121",21270685.05],["5169",11109505.83],["5011",4511429],["5331",3300000],["6122",3189734.25],["5171",2525375.71],["5365",2469410],["5031",1337238],["5023",1227508],["5336",958669.6],["5139",886680.97],["5153",831812.46],["5154",764421.68],["5137",751032.14],["5032",524704],["5339",497217.25],["5362",291520],["5222",275338],["5141",275053.4],["5163",265679.08],["5168",259498.23],["5499",179006],["5156",172886.44],["5021",127383],["5162",110571.6],["5323",97398],["5136",96243],["6123",55170.22],["5175",54301.42],["5492",50000],["5164",44051],["5161",37358],["5041",33431.6],["5123",33223.67],["5138",32312],["5179",27719.02],["5167",22630],["5038",22449],["6130",22262],["5166",20403],["5132",19193.66],["5194",16739],["5134",15440.1],["5221",13720],["5364",7575],["5019",3956],["5151",3823],["5172",2505],["5192",2494],["5173",1685],["5131",196]],"economic_expenditure_total_czk":58848638.38,"economic_financing":[["8115",-6029953.85],["8124",-3592200],["8901",111606.36]],"economic_financing_total_czk":-9510547.49,"economic_revenue":[["1211",15962907.58],["4216",14044219.21],["1121",8532214.12],["2111",7510176.77],["1111",5963913.3],["1511",3768313.33],["1122",2371110],["4116",2285523.16],["4222",1300000],["1345",1218405],["1113",1129026.73],["2132",644082.55],["1112",556407.03],["2324",547467.53],["4112",493400],["2131",428903],["2141",333842.26],["4122",328678],["1386",310773.99],["2212",213900],["1387",121850.32],["1356",44062.7],["1361",40850],["4121",35000],["4111",32500],["1341",29265],["2322",23616],["1342",22100],["3111",16100],["4171",15344],["2112",11402],["3113",11000],["3122",5000],["1381",2576.17],["2119",2420],["1334",1370.4],["2329",1000],["1343",300],["1382",165.72]],"economic_revenue_total_czk":68359185.87,"purpose_expenditure":[["2219",15009989.57],["3113",7472018.4],["6171",5345468.16],["1032",4066819.66],["2321",2987136.78],["6399",2634932],["3745",2378623.41],["3722",2315095.83],["3412",1775234.66],["4351",1663384.05],["2212",1641904.87],["6112",1564330.05],["3392",1375277.79],["3315",832253.13],["3639",814852.92],["3613",789537.91],["2310",698828.04],["3725",633289.79],["3314",629569.38],["5512",605550.25],["3631",412489.23],["3322",345430.9],["3632",318362.64],["6310",314441.48],["1036",299520],["3612",233204.81],["3723",232611.33],["3519",216977.69],["3399",187328.51],["3319",154077.8],["3419",150000],["3429",109338],["6320",105927],["2292",97398],["3739",93500],["2341",50560],["3421",50000],["3341",43798.23],["3349",43125.27],["3114",33600],["6114",32329],["3721",31547.84],["3312",26050],["4349",20389],["6402",7575],["3111",3000],["2221",1960]],"purpose_expenditure_total_czk":58848638.38}},"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."}}}}