{"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:00572837","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00572837","name":"Obec Kbelany","short_name":"Kbelany","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Plzeň-sever","municipality_code":538183},"amounts":{"revenue_approved":3458320,"revenue_adjusted":4298934,"revenue_actual":4209224.2,"expense_approved":3526726,"expense_adjusted":4294026,"expense_actual":3440979.48,"tax_revenue":3421035,"nontax_revenue":476275.2,"capital_revenue":0,"transfer_revenue":311914,"current_expense":2574719.48,"capital_expense":866260,"budget_balance":768244.72,"cash_current":10413048.77,"cash_previous":9644804.05},"ratios":{"revenue_execution":0.97913208,"expense_execution":0.80134109,"balance_to_revenue":0.18251456,"cash_to_expense":3.02618741,"cash_yoy":0.07965374,"capital_expense_share":0.25174809,"transfer_revenue_share":0.07410249},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00572837/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00572837"},"seo":{"slug":"kbelany","path":"/cz/municipalities/kbelany/"},"population":{"value":130,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3458320,"expenditure_czk":3526726,"financing_czk":68406,"balance_czk":-68406},{"stage":"revised","revenue_czk":4298934,"expenditure_czk":4294026,"financing_czk":-4908,"balance_czk":4908},{"stage":"actual","revenue_czk":4209224.2,"expenditure_czk":3440979.48,"financing_czk":-768244.72,"balance_czk":768244.72}],"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":[["5169",1155698],["6130",850000],["5023",500000],["5154",200000],["5171",120000],["5021",110000],["5365",100000],["6121",100000],["5139",75000],["5163",55000],["5032",50000],["5194",50000],["5168",35000],["5321",25000],["5137",20000],["5364",20000],["5162",15000],["5173",10000],["5175",10000],["5019",9000],["5323",6528],["5156",5000],["5038",2000],["5161",1500],["5136",1000],["5903",1000]],"economic_expenditure_total_czk":3526726,"economic_financing":[["8115",68406]],"economic_financing_total_czk":68406,"economic_revenue":[["1211",1200000],["1121",600000],["1111",430000],["2111",227000],["1511",220000],["1345",150000],["1113",120000],["2141",110000],["1122",100000],["3111",100000],["4112",60900],["4111",32000],["1112",30000],["2324",30000],["1386",15000],["1341",10000],["1387",10000],["2131",9500],["2112",1500],["1334",1420],["1361",500],["2133",500]],"economic_revenue_total_czk":3458320,"purpose_expenditure":[["3639",850000],["6171",565198],["6112",557000],["1032",240000],["3722",200000],["3635",150000],["3636",150000],["3745",135000],["3725",100000],["6399",100000],["3631",90000],["2212",60000],["3723",60000],["1036",50000],["3399",50000],["6320",50000],["6114",32000],["2341",30000],["6402",20000],["5512",15000],["3721",10000],["2292",6528],["6310",5000],["5213",1000]],"purpose_expenditure_total_czk":3526726},"revised":{"economic_expenditure":[["5169",1158898],["6130",850000],["5171",700000],["5023",500000],["6121",250000],["5154",200000],["5021",110000],["5365",100000],["5139",75000],["5163",55000],["5032",50300],["5194",50000],["5168",35000],["6119",30000],["5321",25000],["5137",20000],["5364",20000],["5162",15000],["5173",10000],["5175",10000],["5019",9000],["5323",6528],["5156",5000],["5362",3300],["5038",2000],["5161",2000],["5136",1000],["5903",1000]],"economic_expenditure_total_czk":4294026,"economic_financing":[["8115",-4908]],"economic_financing_total_czk":-4908,"economic_revenue":[["1211",1442000],["1121",772000],["1111",520000],["1511",310000],["2111",227000],["4116",207614],["1345",150000],["1113",120000],["2141",110000],["1122",100000],["3111",100000],["4112",71800],["2324",52000],["4111",32500],["1112",30000],["1386",15000],["1341",10000],["1387",10000],["2131",9500],["2119",4000],["2112",1500],["1334",1420],["2149",1300],["1361",500],["2133",500],["1381",300]],"economic_revenue_total_czk":4298934,"purpose_expenditure":[["3639",850000],["3631",670000],["6171",565498],["6112",557000],["1032",240000],["2212",210000],["3722",200000],["3635",180000],["3636",150000],["3745",135000],["6399",103300],["3725",100000],["3723",60000],["3399",53200],["1036",50000],["6320",50000],["6114",32500],["2341",30000],["6402",20000],["5512",15000],["3721",10000],["2292",6528],["6310",5000],["5213",1000]],"purpose_expenditure_total_czk":4294026},"actual":{"economic_expenditure":[["5169",942939.82],["6130",688760],["5171",592238.83],["5023",452043],["5021",184160],["6121",147500],["5154",117281.14],["5137",68511.9],["5032",40955],["5365",33180],["5168",33035.82],["6119",30000],["5139",25219.49],["5364",23722.35],["5162",17609.75],["5163",12766.8],["5194",11602.74],["5175",7122.84],["5323",4978],["5362",3265],["5156",2286],["5161",783],["5173",618],["5038",400]],"economic_expenditure_total_czk":3440979.48,"economic_financing":[["8115",-768244.72]],"economic_financing_total_czk":-768244.72,"economic_revenue":[["1211",1441553.58],["1121",771528.73],["1111",521450.21],["2111",316102.2],["1511",311596.79],["4116",207614],["1345",143400],["1113",102004.23],["2141",80329.94],["4112",71800],["2324",60596.06],["1112",50295.37],["1122",33180],["4111",32500],["1386",28110.12],["2131",13960],["1387",11017.12],["1341",5600],["2119",4000],["2149",1287],["1334",772.8],["1361",300],["1381",226.05]],"economic_revenue_total_czk":4209224.2,"purpose_expenditure":[["3639",688760],["3631",626543.83],["6112",492740],["6171",485454.7],["3745",273790],["3722",249693.41],["1032",153034.93],["2212",147500],["3723",129675.71],["1036",48000],["6399",36445],["3635",30000],["6402",23722.35],["6114",17897.75],["3399",14802.74],["6320",10758],["3721",5174.26],["2292",4978],["6310",2008.8]],"purpose_expenditure_total_czk":3440979.48}},"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."}}}}