{"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:00509469","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00509469","name":"Obec Kobylnice","short_name":"Kobylnice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mladá Boleslav","municipality_code":571172},"amounts":{"revenue_approved":2775000,"revenue_adjusted":5145889.92,"revenue_actual":5104332.68,"expense_approved":4870000,"expense_adjusted":6927907.43,"expense_actual":4965183.17,"tax_revenue":3612254.95,"nontax_revenue":1247171.73,"capital_revenue":50000,"transfer_revenue":194906,"current_expense":4497793.17,"capital_expense":467390,"budget_balance":139149.51,"cash_current":639135.4,"cash_previous":482515.89},"ratios":{"revenue_execution":0.99192419,"expense_execution":0.71669306,"balance_to_revenue":0.02726106,"cash_to_expense":0.12872343,"cash_yoy":0.32458933,"capital_expense_share":0.09413349,"transfer_revenue_share":0.03818442},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00509469/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00509469"},"seo":{"slug":"kobylnice-00509469","path":"/cz/municipalities/kobylnice-00509469/"},"population":{"value":166,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2775000,"expenditure_czk":4870000,"financing_czk":2095000,"balance_czk":-2095000},{"stage":"revised","revenue_czk":5145889.92,"expenditure_czk":6927907.43,"financing_czk":1782017.51,"balance_czk":-1782017.51},{"stage":"actual","revenue_czk":5104332.68,"expenditure_czk":4965183.17,"financing_czk":-139149.51,"balance_czk":139149.51}],"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",1089900],["5365",900000],["5023",700000],["5169",581000],["5021",506000],["5171",210000],["5175",110000],["5031",100000],["5032",100000],["5154",100000],["5166",100000],["5362",100000],["5222",77000],["5137",45000],["5194",40000],["5139",28000],["5156",20000],["5162",20000],["5163",10500],["5151",10000],["5182",10000],["5167",5000],["5168",5000],["5136",1000],["5172",1000],["5173",500],["5161",100]],"economic_expenditure_total_czk":4870000,"economic_financing":[["8115",2095000]],"economic_financing_total_czk":2095000,"economic_revenue":[["1211",1000000],["1121",550000],["1111",400000],["1511",260000],["1345",200000],["1113",90000],["2131",60000],["4111",60000],["1112",40000],["2111",40000],["4112",40000],["2132",24000],["1341",6000],["1381",5000]],"economic_revenue_total_czk":2775000,"purpose_expenditure":[["2310",1000000],["6171",1000000],["6399",1000000],["6112",900000],["3722",300000],["2212",200000],["3745",200000],["3399",100000],["5512",80000],["3631",60000],["3421",20000],["6310",10000]],"purpose_expenditure_total_czk":4870000},"revised":{"economic_expenditure":[["5169",1025292.88],["5023",906910],["5365",900000],["6121",714487.96],["5021",578485],["5171",532948.41],["6122",396900],["5137",382536.44],["5139",354398.84],["5175",191630.92],["5031",161167],["5154",117598.7],["5166",102600],["5032",100000],["5362",100000],["5222",92000],["5182",83433],["5162",52501.12],["5194",40000],["5156",28387.8],["5151",20320],["5168",19813.75],["5163",10500],["5167",5000],["5363",4500],["5173",3282],["5136",1760.61],["5172",1000],["5161",453]],"economic_expenditure_total_czk":6927907.43,"economic_financing":[["8115",1782017.51]],"economic_financing_total_czk":1782017.51,"economic_revenue":[["1211",1477981.81],["2142",1000000.82],["1121",792103.42],["1111",553065.25],["1511",297148.04],["1345",217200],["4122",120000],["2132",111508],["1113",104630.58],["1122",70770],["2324",69768.5],["2131",60000],["4112",57400],["1112",51617.58],["3111",50000],["2111",40000],["1386",28853.92],["4111",17506],["1387",11309.59],["1341",7100],["1381",5000],["2119",2000],["2328",650],["1361",250],["2141",26.41]],"economic_revenue_total_czk":5145889.92,"purpose_expenditure":[["6171",2118426.67],["6112",1168077],["6399",1000000],["3745",622799.6],["2310",574692.86],["3722",418894.6],["2321",276315.74],["2212",221908.95],["5512",168443.41],["3421",140947],["3399",101058],["3631",84337.6],["6114",17506],["6310",10000],["6409",4500]],"purpose_expenditure_total_czk":6927907.43},"actual":{"economic_expenditure":[["5169",973382.88],["5023",906910],["5171",522948.41],["5021",515355],["6122",396900],["5137",348536.44],["5139",314543.84],["5175",165008.52],["5031",161167],["5166",102600],["5154",97598.7],["5032",81559],["5365",70770],["6121",70490],["5222",59000],["5162",52501.12],["5156",28387.8],["5194",21217],["5151",20320],["5168",19813.75],["5182",17470],["5163",7628.1],["5363",4500],["5173",2782],["5136",1760.61],["5167",1580],["5161",453]],"economic_expenditure_total_czk":4965183.17,"economic_financing":[["8115",-139149.51]],"economic_financing_total_czk":-139149.51,"economic_revenue":[["1211",1477981.81],["2142",1000000.82],["1121",792103.42],["1111",553065.25],["1511",297148.04],["1345",217200],["4122",120000],["2132",111508],["1113",104630.58],["1122",70770],["2324",69768.5],["4112",57400],["2131",56171],["1112",51617.58],["3111",50000],["1386",28853.92],["4111",17506],["1387",11309.59],["1341",7100],["2111",7047],["2119",2000],["2328",650],["1361",250],["1381",224.76],["2141",26.41]],"economic_revenue_total_czk":5104332.68,"purpose_expenditure":[["6171",1766321.07],["6112",1149636],["3745",602799.6],["3722",418894.6],["2321",276315.74],["2212",176908.95],["5512",147403.41],["3421",123947],["2310",90877.9],["6399",70770],["3631",64337.6],["3399",47337.2],["6114",17506],["6310",7628.1],["6409",4500]],"purpose_expenditure_total_czk":4965183.17}},"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."}}}}