{"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:00573523","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00573523","name":"Obec Kejnice","short_name":"Kejnice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Klatovy","municipality_code":541826},"amounts":{"revenue_approved":2951640,"revenue_adjusted":3237285.88,"revenue_actual":3234800.52,"expense_approved":2951640,"expense_adjusted":3712123.6,"expense_actual":3194281.35,"tax_revenue":2407795.02,"nontax_revenue":371105.5,"capital_revenue":0,"transfer_revenue":455900,"current_expense":2263246.3,"capital_expense":931035.05,"budget_balance":40519.17,"cash_current":3617514.71,"cash_previous":3576995.54},"ratios":{"revenue_execution":0.99923227,"expense_execution":0.86049973,"balance_to_revenue":0.01252602,"cash_to_expense":1.13249721,"cash_yoy":0.01132771,"capital_expense_share":0.29146933,"transfer_revenue_share":0.14093605},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00573523/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00573523"},"seo":{"slug":"kejnice","path":"/cz/municipalities/kejnice/"},"population":{"value":99,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2951640,"expenditure_czk":2951640,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":3237285.88,"expenditure_czk":3712123.6,"financing_czk":474837.72,"balance_czk":-474837.72},{"stage":"actual","revenue_czk":3234800.52,"expenditure_czk":3194281.35,"financing_czk":-40519.17,"balance_czk":40519.17}],"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",550000],["5169",514500],["5901",450000],["5021",320202],["5023",305000],["5171",191000],["5139",151000],["5031",48000],["5222",48000],["5364",47000],["5163",44150],["5154",43000],["5032",39000],["5365",32000],["5137",25000],["5168",25000],["5153",18000],["5194",15000],["5329",12000],["5213",10000],["5223",10000],["5164",9788],["5156",7000],["5321",7000],["5221",6000],["5323",6000],["5903",5000],["5175",4000],["5162",2500],["5173",2500],["5172",2000],["5136",1000],["5161",1000]],"economic_expenditure_total_czk":2951640,"economic_revenue":[["1211",1020000],["1121",500000],["4213",360000],["1111",350000],["1511",210000],["2111",90000],["1113",85000],["1345",75000],["4112",72000],["2141",50200],["2324",30000],["4111",30000],["2131",23940],["1112",23000],["1386",15000],["1122",8000],["1387",5000],["1341",3000],["2132",1000],["1361",500]],"economic_revenue_total_czk":2951640,"purpose_expenditure":[["2310",578490],["3412",577000],["6171",383000],["6112",322000],["3319",158000],["2329",155000],["3613",136500],["3723",122000],["3722",120000],["5512",53000],["3326",50000],["6402",47000],["6320",42000],["3631",36000],["1070",24000],["3739",24000],["6114",20000],["3399",15000],["6409",12000],["3524",10000],["4341",10000],["2212",9500],["6399",8000],["3111",7000],["3314",7000],["2292",6000],["3721",5000],["5213",5000],["3745",3000],["4329",3000],["4349",3000],["6310",150]],"purpose_expenditure_total_czk":2951640,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",843000],["5169",526050],["5901",450000],["5021",355202],["5023",305000],["5171",259600],["5139",244000],["6122",82282.6],["5137",78000],["5163",77569],["5168",55000],["5032",50000],["5031",48000],["5222",48000],["5154",47000],["5364",47000],["5365",35190],["5153",23000],["5172",17000],["5194",15000],["5493",13442],["5329",12000],["5213",10000],["5223",10000],["5164",9788],["5038",7000],["5156",7000],["5321",7000],["5221",6000],["5323",6000],["5903",5000],["5175",4000],["5162",2500],["5173",2500],["5019",2000],["5136",1000],["5161",1000]],"economic_expenditure_total_czk":3712123.6,"economic_financing":[["8115",474837.72]],"economic_financing_total_czk":474837.72,"economic_revenue":[["1211",1012000],["1121",541000],["1111",381000],["4222",350000],["1511",232000],["2324",187000],["2111",99000],["1345",73721],["1113",72000],["4112",71800],["2141",50200],["1112",35000],["4111",32500],["1122",29000],["2131",27940],["1386",20000],["2322",10515],["1387",5000],["1341",4300],["4116",1600],["2132",1000],["1361",550],["1381",159.08],["1382",0.8]],"economic_revenue_total_czk":3237285.88,"purpose_expenditure":[["3412",895600],["2310",666490],["6171",618832.6],["6112",333000],["3319",198000],["3613",165500],["2329",156000],["3723",130000],["3722",128000],["6320",75419],["5512",56000],["3631",51000],["6402",47000],["6399",29190],["3399",28442],["1070",24000],["6114",20000],["6409",12000],["3524",10000],["4341",10000],["2212",9500],["3111",7000],["3314",7000],["2292",6000],["3739",6000],["3721",5000],["5213",5000],["3326",3000],["3745",3000],["4329",3000],["4349",3000],["6310",150]],"purpose_expenditure_total_czk":3712123.6},"actual":{"economic_expenditure":[["6121",848752.45],["5169",459787.83],["5021",369255],["5023",304800],["5139",282737.29],["5171",219769.1],["6122",82282.6],["5163",76893.5],["5137",68171.95],["5031",59847],["5154",56643.87],["5168",52259.09],["5032",48411],["5222",48000],["5364",46466],["5365",35190],["5153",17143.98],["5493",13442],["5194",13200],["5164",12768.59],["5172",12196.8],["5136",10132],["5213",10000],["5038",7163],["5221",6000],["5321",5800],["5156",5531],["5323",5151],["5223",5000],["5329",5000],["5019",3327.94],["5162",2518.36],["5179",505],["5161",135]],"economic_expenditure_total_czk":3194281.35,"economic_financing":[["8117",4800000],["8118",-4800000],["8115",-40519.17]],"economic_financing_total_czk":-40519.17,"economic_revenue":[["1211",1011643.18],["1121",541370.64],["1111",380885.93],["4222",350000],["1511",231646.2],["2324",186793.5],["2111",98787],["1345",73721],["4112",71800],["1113",71580.76],["2141",46250],["1112",35292.74],["4111",32500],["1122",29190],["2131",27760],["1386",19724.05],["2322",10515],["1387",7730.64],["1341",4300],["4116",1600],["2132",1000],["1361",550],["1381",159.08],["1382",0.8]],"economic_revenue_total_czk":3234800.52,"purpose_expenditure":[["3412",891889.55],["6171",617802.48],["2310",365719.69],["6112",332232],["3319",190491],["3613",158565.41],["3723",129793.16],["3722",127546.37],["6320",74532.5],["5512",53642.94],["3631",49253.25],["6402",46466],["6399",29190],["3399",26642],["1070",24000],["6114",12723],["3524",10000],["3314",6160],["2212",6095],["3739",6000],["3111",5800],["2329",5748],["6409",5505],["2292",5151],["4341",5000],["4329",3000],["4349",3000],["3326",2200],["6310",133]],"purpose_expenditure_total_czk":3194281.35}},"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."}}}}