{"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:00544698","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00544698","name":"Obec Kelčany","short_name":"Kelčany","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Hodonín","municipality_code":586251},"amounts":{"revenue_approved":6750000,"revenue_adjusted":7469800,"revenue_actual":7996167.11,"expense_approved":8830000,"expense_adjusted":13408800,"expense_actual":10756705.15,"tax_revenue":6975441.61,"nontax_revenue":637513.5,"capital_revenue":11300,"transfer_revenue":371912,"current_expense":4632704.19,"capital_expense":6124000.96,"budget_balance":-2760538.04,"cash_current":3186907.94,"cash_previous":2605418.49},"ratios":{"revenue_execution":1.07046602,"expense_execution":0.80221236,"balance_to_revenue":-0.34523266,"cash_to_expense":0.29627176,"cash_yoy":0.22318466,"capital_expense_share":0.5693194,"transfer_revenue_share":0.04651128},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00544698/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00544698"},"seo":{"slug":"kelcany","path":"/cz/municipalities/kelcany/"},"population":{"value":247,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6750000,"expenditure_czk":8830000,"financing_czk":2080000,"balance_czk":-2080000},{"stage":"revised","revenue_czk":7469800,"expenditure_czk":13408800,"financing_czk":5939000,"balance_czk":-5939000},{"stage":"actual","revenue_czk":7996167.11,"expenditure_czk":10756705.15,"financing_czk":2760538.04,"balance_czk":-2760538.04}],"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",3710800],["5171",945000],["5023",889000],["5011",764000],["5169",462000],["5031",355000],["5154",190000],["5139",172000],["5901",151300],["5032",150000],["6122",150000],["5168",100000],["5365",81100],["5153",80000],["5499",75000],["5156",65000],["5175",56400],["5021",52100],["5163",49000],["5137",40000],["5222",38000],["5364",35000],["5194",30000],["5321",26000],["5323",24400],["5141",24000],["5329",22200],["5151",15500],["5173",10100],["5136",10000],["5165",10000],["5903",10000],["5229",7000],["5179",6000],["6130",6000],["5132",4900],["5038",4200],["5041",4000],["5362",3000],["5161",1000],["5162",1000]],"economic_expenditure_total_czk":8830000,"economic_financing":[["8115",2597000],["8124",-517000]],"economic_financing_total_czk":2080000,"economic_revenue":[["1211",2100000],["1511",1667000],["1121",1030000],["1111",770000],["2324",185000],["2131",180000],["1345",156000],["1113",150000],["1122",81100],["4112",71800],["1356",56000],["1112",53000],["2119",40500],["1342",40000],["2321",40000],["4111",31500],["2132",31000],["1386",25000],["1387",11000],["2111",10800],["2142",7700],["2112",5300],["1341",4300],["1361",3000]],"economic_revenue_total_czk":6750000,"purpose_expenditure":[["2212",2026000],["6171",1689200],["2219",1622800],["6112",1174000],["3745",810900],["3631",382000],["3722",200000],["3399",180000],["3632",113000],["2321",106000],["6399",81100],["6320",46000],["2310",40000],["2349",40000],["3725",40000],["6402",35000],["6114",31500],["3341",29000],["6310",27000],["3314",25400],["5512",25000],["2292",24400],["3639",21000],["3723",17000],["3421",16500],["2143",12200],["5213",10000],["3721",5000]],"purpose_expenditure_total_czk":8830000},"revised":{"economic_expenditure":[["6121",7287800],["5171",1230500],["5023",889000],["5011",773100],["5169",532700],["5031",356400],["5901",348300],["6122",342000],["5154",210400],["5139",172000],["5032",150700],["5141",129500],["5168",101100],["5365",93700],["5153",84500],["5499",75700],["5137",69000],["5156",65000],["5175",61400],["5021",52200],["5321",51700],["5163",49000],["5222",38000],["5364",35000],["5194",30000],["5323",24400],["5329",22200],["6342",21000],["5151",15500],["5229",15000],["6130",11000],["5173",10100],["5136",10000],["5165",10000],["5903",10000],["5162",7500],["5179",6000],["5132",4900],["5038",4200],["5041",4000],["5362",3000],["5161",1300]],"economic_expenditure_total_czk":13408800,"economic_financing":[["8123",4000000],["8115",2597000],["8124",-658000]],"economic_financing_total_czk":5939000,"economic_revenue":[["1211",2100000],["1511",1667000],["1121",1030000],["1111",770000],["1343",297000],["2324",269400],["4222",267600],["2131",180000],["1345",156000],["1113",150000],["1122",93700],["4112",71800],["1356",56000],["1112",53000],["2119",40500],["1342",40000],["2321",40000],["2132",38000],["1386",33000],["4111",32500],["2212",20000],["1387",14000],["2111",12200],["3111",12000],["2142",7700],["1334",5400],["2112",5300],["1341",4300],["1361",3000],["1381",400]],"economic_revenue_total_czk":7469800,"purpose_expenditure":[["2212",5001100],["6171",1925300],["2219",1606800],["6112",1174000],["3745",985800],["3631",697300],["2321",412000],["2310",240000],["3722",200000],["2342",197600],["3399",184000],["6310",132500],["3341",115000],["6399",93700],["3639",57000],["6320",46000],["3632",43700],["2349",40000],["3725",40000],["6402",35000],["6114",32500],["3723",27000],["3314",25400],["5512",25000],["2292",24400],["3421",20500],["2143",12200],["5213",10000],["3721",5000]],"purpose_expenditure_total_czk":13408800},"actual":{"economic_expenditure":[["6121",5751574.16],["5023",883850],["5011",768322],["5171",762256.89],["5169",425487.85],["5031",345550],["6122",341927.8],["5154",166689],["5032",148689],["5141",122166.64],["5139",118490.93],["5168",101039.96],["5365",93660],["5153",84480.26],["5499",75350],["5137",68693],["5156",59769],["5021",51935],["5321",51700],["5175",45528],["5163",40739.8],["5222",38000],["5364",34852],["5194",28066.04],["5323",24400],["5329",22200],["6342",20874],["5229",13000],["5136",10000],["6130",9625],["5173",9531],["5151",8275],["5162",7412],["5179",5522.28],["5165",4616],["5132",3608],["5041",3129.54],["5038",3082],["5362",1551],["5161",1062]],"economic_expenditure_total_czk":10756705.15,"economic_financing":[["8123",4000000],["8124",-657972.51],["8115",-581489.45]],"economic_financing_total_czk":2760538.04,"economic_revenue":[["1211",2181860.64],["1511",1841094.71],["1121",1170276.01],["1111",848141.85],["1343",296500],["2324",274940.5],["4222",267612],["2131",190047],["1345",158600],["1113",154502.56],["1122",93660],["1112",76244.72],["4112",71800],["1356",59288],["2119",43377],["2132",43100],["1386",42624.54],["2321",40000],["4111",32500],["1342",23760],["2212",20000],["1387",16707.97],["2111",14759],["3111",11300],["2142",8840],["1334",5364.9],["1341",4250],["2112",2450],["1361",2240],["1381",325.71]],"economic_revenue_total_czk":7996167.11,"purpose_expenditure":[["2212",4321138.97],["6171",1482146.52],["6112",1158674],["3745",951721.81],["2219",895047.75],["3631",641846.74],["2321",317304.69],["3399",162390.07],["3722",152261.92],["6310",124628.44],["6399",93660],["3341",85839.39],["2310",55875],["3639",42716],["3725",38296],["6320",38278],["6402",34852],["3723",25643.55],["5512",25000],["2292",24400],["3314",24377],["3421",19823],["6114",18252.7],["2143",12200],["3632",9823.4],["2349",508.2]],"purpose_expenditure_total_czk":10756705.15}},"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."}}}}