{"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:00287393","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00287393","name":"Obec Kyselovice","short_name":"Kyselovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Kroměříž","municipality_code":588652},"amounts":{"revenue_approved":11670000,"revenue_adjusted":19937920,"revenue_actual":19919993.12,"expense_approved":18758800,"expense_adjusted":30026720,"expense_actual":24235072.69,"tax_revenue":11436988.8,"nontax_revenue":1704996.32,"capital_revenue":0,"transfer_revenue":6778008,"current_expense":9336302.7,"capital_expense":14898769.99,"budget_balance":-4315079.57,"cash_current":5719930.97,"cash_previous":4542210.54},"ratios":{"revenue_execution":0.99910087,"expense_execution":0.80711688,"balance_to_revenue":-0.21662054,"cash_to_expense":0.23601873,"cash_yoy":0.25928354,"capital_expense_share":0.61476069,"transfer_revenue_share":0.34026156},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00287393/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00287393"},"seo":{"slug":"kyselovice","path":"/cz/municipalities/kyselovice/"},"population":{"value":499,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":11670000,"expenditure_czk":18758800,"financing_czk":7088800,"balance_czk":-7088800},{"stage":"revised","revenue_czk":19937920,"expenditure_czk":30026720,"financing_czk":10088800,"balance_czk":-10088800},{"stage":"actual","revenue_czk":19919993.12,"expenditure_czk":24235072.69,"financing_czk":4315079.57,"balance_czk":-4315079.57}],"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",9000000],["5169",1982000],["5011",1140000],["5023",1000000],["5331",650000],["5141",630000],["5031",542500],["5154",515000],["5021",416000],["5153",330000],["5660",300000],["5139",257000],["5365",230000],["5901",200000],["5032",194100],["5171",170000],["5168",150000],["5222",150000],["5163",130000],["5137",126868],["5156",100000],["5175",67000],["5167",65000],["5194",65000],["5166",60000],["5323",50000],["5173",41000],["5136",30000],["5162",30000],["5364",26782],["5221",24000],["5321",16000],["5229",15550],["5903",10000],["5041",7000],["5151",7000],["5038",6000],["5132",5000],["5161",5000],["5362",5000],["5339",4000],["5176",3000],["5164",2500],["5329",500]],"economic_expenditure_total_czk":18758800,"economic_financing":[["8123",7760000],["8124",-1671200],["8115",1000000]],"economic_financing_total_czk":7088800,"economic_revenue":[["1211",4600000],["1121",2300000],["1111",1600000],["1511",1200000],["2111",840080],["1113",300000],["1122",200000],["2324",120000],["4112",117100],["1112",100000],["2131",75000],["2132",73820],["2460",50000],["4111",32000],["1386",25000],["1341",13000],["1387",10000],["2141",10000],["1361",4000]],"economic_revenue_total_czk":11670000,"purpose_expenditure":[["2219",9000000],["6171",3106000],["6112",1446000],["3639",1350868],["2321",840600],["3722",800000],["3111",650000],["3399",243000],["3723",220000],["6399",200000],["3631",185000],["5512",181000],["4351",80000],["3314",70550],["3745",70000],["2292",50000],["3419",50000],["3721",50000],["3429",40000],["6114",32000],["6402",26782],["3632",20000],["2333",16000],["4359",10000],["5213",10000],["5212",5000],["4312",4000],["3636",2000]],"purpose_expenditure_total_czk":18758800},"revised":{"economic_expenditure":[["6121",14927169],["5901",3447992],["5169",2489500],["5011",1089780],["5023",1004500],["5331",650000],["5141",630000],["5154",598000],["5660",530000],["5031",529600],["6122",496100],["5171",493200],["5021",470720],["5153",330000],["5365",300270],["5139",283900],["5336",282949],["5032",198500],["5222",150000],["5168",145000],["5163",130000],["5137",126868],["5156",99240],["5175",67000],["5194",65000],["5167",62100],["5166",60000],["5339",59000],["5323",50000],["5173",37600],["5162",30000],["5136",28118],["5151",27760],["5364",27022],["5221",24000],["5229",17550],["5321",16000],["5903",10000],["5041",8882],["5176",6400],["5038",6000],["5132",5000],["5161",5000],["5362",5000],["5369",3000],["5164",2500],["5329",500]],"economic_expenditure_total_czk":30026720,"economic_financing":[["8123",7760000],["8115",4000000],["8124",-1671200]],"economic_financing_total_czk":10088800,"economic_revenue":[["4213",6345460],["1211",4829500],["1121",2592530],["1111",1762677],["1511",1322917],["2111",1190772],["1113",342100],["4116",282949],["1122",279970],["2324",169070],["1112",168867],["2460",137690],["4112",117100],["2131",101642],["1386",94451],["2132",78520],["1387",37010],["4111",32500],["2141",30695],["1341",13800],["1361",4000],["2321",3000],["1381",700]],"economic_revenue_total_czk":19937920,"purpose_expenditure":[["2219",14713274],["3639",5896254],["6171",3341000],["6112",1446000],["2321",1205200],["3111",932949],["3722",757100],["6399",270270],["3723",262900],["3399",228701],["3631",200000],["5512",181000],["4351",135000],["3314",70550],["3745",70000],["2292",50000],["3419",50000],["3721",50000],["3429",40000],["6114",32500],["6402",27022],["3632",20000],["2333",16000],["4359",10000],["5213",10000],["5212",5000],["4312",4000],["3636",2000]],"purpose_expenditure_total_czk":30026720},"actual":{"economic_expenditure":[["6121",14402669.99],["5169",2162955.78],["5023",1004499],["5011",935148],["5331",650000],["5660",512336.8],["6122",496100],["5171",480672.18],["5021",455083],["5141",444161.06],["5031",425945],["5154",348848.67],["5336",282948],["5365",271070],["5032",177427],["5139",159110.91],["5222",150000],["5153",136939.45],["5168",115202.9],["5163",86676.8],["5156",74171],["5194",56010],["5339",55000],["5167",50745],["5323",49200],["5166",44600],["5175",38466.04],["5364",27021.4],["5137",25379],["5136",23506],["5162",20272],["5221",12425],["5173",11555],["5041",8881.89],["5321",7600],["5151",7587.36],["5229",6526],["5176",6400],["5038",3118],["5369",3000],["5161",2527.6],["5164",2499.86],["5329",497],["5362",290]],"economic_expenditure_total_czk":24235072.69,"economic_financing":[["8123",7760000],["8124",-1667200],["8115",-1204699.43],["8901",-573021]],"economic_financing_total_czk":4315079.57,"economic_revenue":[["4213",6345460],["1211",4829520.99],["1121",2592501.46],["1111",1762677.44],["1511",1322981.18],["2111",1186203],["1113",342084.78],["4116",282948],["1122",270270],["2324",169070],["1112",168867.03],["2460",137686.54],["4112",117100],["2131",101642],["1386",94418.24],["2132",76700],["1387",37010.45],["4111",32500],["2141",30694.78],["1341",13800],["2321",3000],["1361",2150],["1381",707.23]],"economic_revenue_total_czk":19919993.12,"purpose_expenditure":[["2219",14188755.42],["3639",2424215.38],["6171",2418918.5],["6112",1379168],["3111",932948],["2321",853770.29],["3722",672087.98],["6399",270270],["3723",261298.18],["3631",175042.61],["5512",130865.36],["3399",124010.05],["4351",110862],["3419",50000],["2292",49200],["3314",46850.2],["3429",40000],["3721",28757],["6402",27021.4],["6114",17895],["2333",16000],["3632",14195.32],["3745",2942]],"purpose_expenditure_total_czk":24235072.69}},"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."}}}}