{"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:00568589","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00568589","name":"OBEC KELNÍKY","short_name":"KELNÍKY","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Zlín","municipality_code":592251},"amounts":{"revenue_approved":5055300,"revenue_adjusted":8123314,"revenue_actual":8103299.41,"expense_approved":6855300,"expense_adjusted":10723314,"expense_actual":9218108.67,"tax_revenue":4023481.62,"nontax_revenue":3417774.79,"capital_revenue":0,"transfer_revenue":662043,"current_expense":6491629.9,"capital_expense":2726478.77,"budget_balance":-1114809.26,"cash_current":3063225.7,"cash_previous":4177859.96},"ratios":{"revenue_execution":0.99753615,"expense_execution":0.85963245,"balance_to_revenue":-0.13757473,"cash_to_expense":0.33230523,"cash_yoy":-0.26679551,"capital_expense_share":0.29577421,"transfer_revenue_share":0.08170042},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00568589/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00568589"},"seo":{"slug":"kelniky","path":"/cz/municipalities/kelniky/"},"population":{"value":158,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5055300,"expenditure_czk":6855300,"financing_czk":1800000,"balance_czk":-1800000},{"stage":"revised","revenue_czk":8123314,"expenditure_czk":10723314,"financing_czk":2600000,"balance_czk":-2600000},{"stage":"actual","revenue_czk":8103299.41,"expenditure_czk":9218108.67,"financing_czk":1114809.26,"balance_czk":-1114809.26}],"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",1800000],["5169",934500],["5023",810000],["5171",686200],["5365",440000],["5154",363100],["5021",352000],["5151",300000],["5031",227000],["5139",218500],["5362",143300],["5137",125000],["5032",98600],["5164",49700],["5163",39900],["5162",33000],["5156",32500],["5166",30000],["5222",21000],["5364",20900],["5903",20000],["5168",18000],["5323",17000],["5329",16000],["5175",15000],["5194",10000],["5136",8000],["5167",6600],["5041",4300],["5179",3900],["6341",3300],["5132",2900],["5161",1500],["5038",1400],["5321",1200],["5229",1000]],"economic_expenditure_total_czk":6855300,"economic_financing":[["8115",1800000]],"economic_financing_total_czk":1800000,"economic_revenue":[["1211",1470000],["2111",1222400],["1121",750000],["1111",500000],["1122",440000],["1511",249000],["1345",116800],["1113",114000],["4112",71800],["1112",30000],["2139",28100],["1386",18000],["1381",15100],["2132",12000],["1387",9000],["2131",3300],["1361",3000],["1341",2800]],"economic_revenue_total_czk":5055300,"purpose_expenditure":[["3613",2443100],["6112",1045600],["6171",663100],["6399",583300],["2310",538400],["2212",246000],["3722",160500],["2321",147800],["3745",134000],["1032",118000],["1036",117000],["3631",103000],["3723",80000],["3721",53700],["3419",47500],["3725",47000],["3729",42300],["3399",39500],["3314",36000],["6320",33500],["6402",20900],["5512",20100],["3421",20000],["5213",20000],["3341",19500],["2292",17000],["3326",13600],["1019",11000],["3319",10000],["3639",10000],["6310",5000],["6409",4900],["3726",4000]],"purpose_expenditure_total_czk":6855300},"revised":{"economic_expenditure":[["6121",2954300],["5169",2396094],["5023",838000],["5171",769230],["5901",572210],["5365",458450],["5021",411550],["5139",397250],["5362",390400],["5154",324600],["5151",300000],["5031",237300],["5032",103100],["5137",84050],["5164",46700],["5163",46600],["5168",43000],["6122",41800],["5156",35300],["5162",33000],["5166",30000],["5903",20000],["5364",19770],["5323",16000],["5329",16000],["5223",15000],["5194",14500],["5175",13400],["5041",13300],["5136",12370],["5179",11900],["6130",11300],["5167",11100],["5222",11000],["5492",6000],["6341",3300],["5161",2950],["5132",2900],["5131",2600],["5173",2050],["5038",1490],["5321",1200],["5229",1000],["5019",950],["5039",300]],"economic_expenditure_total_czk":10723314,"economic_financing":[["8115",2600000]],"economic_financing_total_czk":2600000,"economic_revenue":[["2111",3298900],["1211",1465000],["1121",750000],["1111",500000],["1122",458450],["4213",322000],["1511",317000],["4116",308214],["4122",165000],["1345",116800],["1113",114000],["4112",71800],["2141",43200],["1112",41000],["4111",32500],["2139",28100],["1386",23000],["2324",17100],["1381",15100],["2132",14600],["1387",9000],["2131",6750],["1361",3000],["1341",2800]],"economic_revenue_total_czk":8123314,"purpose_expenditure":[["3613",3083800],["1032",1268530],["6171",1235470],["6112",1090350],["6399",824750],["2310",686700],["3319",491800],["3421",369900],["3745",332114],["3722",182200],["2321",147800],["1036",126800],["3723",126500],["3631",114000],["3729",89300],["2212",61000],["3721",53700],["3725",47000],["3399",46100],["6320",40000],["6114",34100],["3341",32800],["3314",30950],["3419",25430],["5512",20100],["2219",20000],["5213",20000],["6402",19770],["2292",16000],["3635",15400],["3326",15100],["3330",15000],["3639",15000],["1019",11000],["6310",5000],["6409",4900],["3726",4000],["3329",950]],"purpose_expenditure_total_czk":10723314},"actual":{"economic_expenditure":[["6121",2673457.97],["5169",2256694.77],["5023",837350],["5171",637779.35],["5365",458430],["5021",387358],["5362",385876],["5151",294567.16],["5139",292469.03],["5031",237205],["5154",191793.24],["5032",103027],["5137",83893.1],["5163",46387],["5168",42886.24],["5164",42332.34],["6122",41720.8],["5162",23030.45],["5364",19768],["5156",17487.3],["5323",16000],["5329",15960],["5223",15000],["5041",13288],["6130",11300],["5222",11000],["5167",9477],["5194",9388.02],["5136",9351],["5175",8903.2],["5179",7980],["5492",6000],["5161",2806],["5131",2572.7],["5173",2043],["5038",1326],["5229",1000],["5019",905],["5039",296]],"economic_expenditure_total_czk":9218108.67,"economic_financing":[["8117",7000000],["8118",-5000000],["8115",-885190.74]],"economic_financing_total_czk":1114809.26,"economic_revenue":[["2111",3302380.6],["1211",1508259.25],["1121",807539.36],["1111",561763.87],["1122",458430],["4116",392743],["1511",364673.48],["4122",165000],["1345",117274],["1113",106738.28],["4112",71800],["1112",52637.43],["2141",49375.47],["4111",32500],["1386",29420.49],["2139",27624.3],["2324",17116.4],["2132",14519.68],["1387",11530.96],["2131",6758.34],["1361",2530],["1341",2450],["1381",234.5]],"economic_revenue_total_czk":8103299.41,"purpose_expenditure":[["3613",2670425.47],["1032",1262928.15],["6112",1080512.44],["6399",824246],["6171",642507.45],["2310",610456.77],["3319",482625.88],["3421",360701.5],["3745",283175.15],["3722",166922.42],["1036",126750],["3723",125703.64],["2321",107184],["3631",84001.32],["3729",56944.42],["6320",39972],["3399",38932.14],["3721",37173.86],["6114",27316.46],["3725",23242.04],["2219",19952.9],["6402",19768],["2292",16000],["3330",15000],["3341",14146],["3314",13926],["3635",11360],["3326",11018.92],["1019",11000],["3639",10180],["2212",9341],["6310",4904],["5512",4300],["3726",3743.74],["6409",960],["3329",787]],"purpose_expenditure_total_czk":9218108.67}},"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."}}}}