{"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:00303925","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00303925","name":"Město Kelč","short_name":"Kelč","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Vsetín","municipality_code":542989},"amounts":{"revenue_approved":68774600,"revenue_adjusted":93736100,"revenue_actual":93733733.5,"expense_approved":64971300,"expense_adjusted":66317300,"expense_actual":66213202.8,"tax_revenue":65535153.17,"nontax_revenue":20243432.1,"capital_revenue":2055180,"transfer_revenue":5899968.23,"current_expense":55384582.88,"capital_expense":10828619.92,"budget_balance":27520530.7,"cash_current":42420715.32,"cash_previous":17634501.07},"ratios":{"revenue_execution":0.99997475,"expense_execution":0.99843032,"balance_to_revenue":0.29360327,"cash_to_expense":0.64066853,"cash_yoy":1.40555234,"capital_expense_share":0.1635417,"transfer_revenue_share":0.06294392},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00303925/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00303925"},"seo":{"slug":"kelc","path":"/cz/municipalities/kelc/"},"population":{"value":2680,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":68774600,"expenditure_czk":64971300,"financing_czk":-3803300,"balance_czk":3803300},{"stage":"revised","revenue_czk":93736100,"expenditure_czk":66317300,"financing_czk":-27418800,"balance_czk":27418800},{"stage":"actual","revenue_czk":93733733.5,"expenditure_czk":66213202.8,"financing_czk":-27520530.7,"balance_czk":27520530.7}],"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":[["6121",14800000],["5169",10859000],["5171",8133000],["5011",6550000],["5331",4600000],["5154",2202000],["5021",2135000],["5031",1940000],["5023",1750000],["5137",1340000],["5336",1272400],["5139",1007000],["5362",1007000],["5032",783000],["5151",762000],["5222",712000],["5141",650000],["5329",600000],["5163",525000],["5175",435000],["5323",370600],["5156",363000],["5499",350000],["5194",315000],["5365",300000],["5168",240000],["5153",177000],["5136",160000],["5229",158000],["5162",127000],["5903",100000],["5364",90300],["5166",90000],["5038",30000],["5161",26000],["5167",6000],["5173",5000],["5363",1000]],"economic_expenditure_total_czk":64971300,"economic_financing":[["8124",-2600400],["8115",-1202900]],"economic_financing_total_czk":-3803300,"economic_revenue":[["1211",27927000],["1121",14223000],["1111",10032000],["1511",3000000],["2111",2137800],["1113",1798000],["1345",1570000],["4116",1272400],["2132",1203000],["3111",1112000],["2324",1036000],["4112",860400],["1112",853000],["1122",541000],["2141",240000],["1386",230000],["2131",208000],["1381",113000],["1387",110000],["1341",100000],["1343",100000],["1361",45000],["4121",28000],["2112",18000],["1334",10000],["2119",7000]],"economic_revenue_total_czk":68774600,"purpose_expenditure":[["3412",8800000],["6171",6850000],["2219",6500000],["3639",5300000],["3113",5225600],["3313",4000000],["3631",3500000],["3722",2600000],["3613",2400000],["3319",2300000],["6112",2300000],["5512",2100000],["3745",1700000],["3111",1696800],["1031",1400000],["6399",1300000],["2212",1000000],["3314",900000],["3419",750000],["4350",600000],["3633",500000],["6320",480000],["2321",400000],["3725",300000],["2292",270600],["3632",250000],["3612",200000],["3421",185000],["3349",170000],["3399",170000],["2310",100000],["2333",100000],["3330",100000],["5213",100000],["6402",90300],["3315",80000],["3721",80000],["3429",52000],["3341",50000],["6310",45000],["3744",15000],["3900",10000],["6409",1000]],"purpose_expenditure_total_czk":64971300},"revised":{"economic_expenditure":[["5169",13959200],["6121",9000500],["5171",7570400],["5011",6985600],["5331",4750000],["5365",3997800],["5023",2049000],["5031",1985800],["5021",1841000],["5154",1752000],["6130",1433100],["5336",1272400],["5153",1042000],["5222",846900],["5032",791400],["5137",768000],["5139",686700],["5499",579800],["5329",553500],["5163",548000],["5141",491900],["5151",409700],["6122",392400],["5156",354300],["5194",314600],["5175",308000],["5323",268600],["5136",255800],["5362",176900],["5229",148700],["5168",142000],["5162",122600],["5223",100000],["5903",100000],["5364",90400],["5166",67800],["5161",51600],["5167",30100],["5132",20200],["5321",19000],["5038",13300],["5173",8300],["5134",7600],["5019",5400],["5494",3000],["5039",2000]],"economic_expenditure_total_czk":66317300,"economic_financing":[["8115",-24818400],["8124",-2600400]],"economic_financing_total_czk":-27418800,"economic_revenue":[["1211",27567200],["1121",14754500],["2322",14372300],["1111",10235700],["1122",3997800],["1511",3504500],["4216",2999900],["2111",2596800],["3111",2058000],["1113",1950700],["4116",1827900],["1345",1552700],["2132",1545900],["1112",961900],["4112",860400],["2324",723100],["1386",537600],["2131",525200],["2141",389400],["1387",210700],["4111",195000],["1341",96200],["1343",80500],["1361",67100],["2321",64000],["4121",17300],["1334",13900],["2112",13800],["2119",11100],["1381",4400],["1344",600]],"economic_revenue_total_czk":93736100,"purpose_expenditure":[["3412",8134800],["6171",7423800],["3639",6955000],["2219",6359800],["3113",5629600],["6399",4111600],["3722",3077700],["3313",2682600],["6112",2575500],["3613",2184600],["5512",2177100],["3319",2041400],["3111",2009200],["3631",1841700],["3745",1696500],["1031",1187400],["3314",887700],["3419",812900],["2212",651000],["6320",493600],["3612",489900],["4350",352400],["3725",342600],["2292",268600],["3399",263100],["3632",218500],["3421",216300],["6114",206600],["3349",189200],["2321",152100],["3341",101000],["3330",100000],["5213",100000],["2333",96600],["6402",90400],["3721",61000],["6310",49400],["3429",24000],["3633",23000],["3315",17000],["3744",12100],["3900",10000]],"purpose_expenditure_total_czk":66317300},"actual":{"economic_expenditure":[["5169",13957734.11],["6121",9002315.32],["5171",7571000.71],["5011",6903644.18],["5331",4750000],["5365",3997770],["5023",2048959],["5031",1985107],["5021",1922048],["5154",1751924.7],["6130",1433965],["5336",1272305.54],["5153",1041669.04],["5222",846900],["5032",791034],["5137",767420.49],["5139",686161.91],["5499",580048],["5329",553414],["5163",547811.65],["5141",491851.99],["5151",409344.79],["6122",392339.6],["5156",353974],["5194",316299.66],["5175",306447.33],["5323",268600],["5136",255536.82],["5362",176675],["5229",148851],["5168",141906],["5162",122315.61],["5223",100000],["5364",90349.49],["5166",67760],["5161",51344.05],["5167",30029.5],["5132",20159],["5321",19000],["5038",13253.31],["5173",8088],["5134",7596],["5019",5382],["5494",3000],["5039",1867]],"economic_expenditure_total_czk":66213202.8,"economic_financing":[["8115",-24786214.25],["8124",-2600400],["8901",-133916.45]],"economic_financing_total_czk":-27520530.7,"economic_revenue":[["1211",27567156.2],["1121",14754409.67],["2322",14375184],["1111",10235666.82],["1122",3997770],["1511",3504431.98],["4216",2999818.14],["2111",2596660.62],["3111",2055180],["1113",1950663.08],["4116",1827522.54],["1345",1552604],["2132",1545698.33],["1112",961823.66],["4112",860400],["2324",722967.76],["1386",537573.15],["2131",524907.63],["2141",389372.92],["1387",210686.66],["4111",195000],["1341",96143],["1343",80416],["1361",67020],["2321",64000],["4121",17227.55],["1334",13852.8],["2112",13625],["2119",11015.84],["1381",4320.97],["1344",600],["1382",15.18]],"economic_revenue_total_czk":93733733.5,"purpose_expenditure":[["3412",8134759.17],["6171",7423761.04],["3639",6954862.28],["2219",6359741.88],["3113",5629566.29],["6399",4111478],["3722",3077633.72],["3313",2682541.15],["6112",2575434],["3613",2184563.29],["5512",2177083.62],["3319",2041391.37],["3111",2009151.55],["3631",1841659.43],["3745",1696436.07],["1031",1187298.95],["3314",887636.84],["3419",812900],["2212",650940.07],["6320",493547],["3612",489843.55],["4350",352332.37],["3725",342589.03],["2292",268600],["3399",263091.23],["3632",218411.75],["3421",216282.2],["6114",204931.48],["3349",189155],["2321",152042.55],["3341",100253.34],["3330",100000],["2333",96564],["6402",90349.49],["3721",60981.44],["6310",49324.65],["3429",24000],["3633",23000],["3315",16965],["3744",12100],["3900",10000]],"purpose_expenditure_total_czk":66213202.8}},"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."}}}}