{"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:00578380","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00578380","name":"OBEC KBELNICE","short_name":"KBELNICE","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Jičín","municipality_code":549169},"amounts":{"revenue_approved":4092732,"revenue_adjusted":4962632,"revenue_actual":4921221.14,"expense_approved":4092732,"expense_adjusted":4962632,"expense_actual":2839401.2,"tax_revenue":4664151.82,"nontax_revenue":140769.32,"capital_revenue":12000,"transfer_revenue":104300,"current_expense":2754516.2,"capital_expense":84885,"budget_balance":2081819.94,"cash_current":12625632.72,"cash_previous":10543787.71},"ratios":{"revenue_execution":0.99165546,"expense_execution":0.57215631,"balance_to_revenue":0.42302914,"cash_to_expense":4.44658286,"cash_yoy":0.19744755,"capital_expense_share":0.02989539,"transfer_revenue_share":0.02119393},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00578380/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00578380"},"seo":{"slug":"kbelnice","path":"/cz/municipalities/kbelnice/"},"population":{"value":226,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4092732,"expenditure_czk":4092732,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":4962632,"expenditure_czk":4962632,"financing_czk":0,"balance_czk":0},{"stage":"actual","revenue_czk":4921221.14,"expenditure_czk":2839401.2,"financing_czk":-2081819.94,"balance_czk":2081819.94}],"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",1169763.1],["6121",800000],["5023",575000],["5329",280000],["5171",249000],["5021",225000],["5154",220000],["5151",150000],["5139",77000],["5032",66000],["5137",65000],["5168",45000],["5364",30968.9],["5163",28500],["5156",25000],["5175",20000],["5492",10000],["5903",10000],["5162",7000],["5229",6000],["5167",5000],["5179",5000],["5222",5000],["5321",5000],["5339",5000],["5362",4500],["5164",3000],["5161",1000]],"economic_expenditure_total_czk":4092732,"economic_revenue":[["1211",1700000],["1121",850000],["1111",570000],["1511",350000],["1113",140000],["1345",130000],["2141",100000],["4112",71800],["2324",60000],["1122",40000],["1112",35000],["1386",15000],["2131",10332],["1381",10000],["1387",8000],["1341",2400],["1361",200]],"economic_revenue_total_czk":4092732,"purpose_expenditure":[["6171",816763.1],["2223",800000],["6112",641000],["3745",320000],["3722",300000],["3639",231500],["2212",220000],["3725",185000],["2321",160000],["3631",130000],["2219",115000],["3399",63000],["6402",30968.9],["5512",28000],["6320",25000],["3314",10000],["5213",10000],["3421",5000],["6310",1500]],"purpose_expenditure_total_czk":4092732,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",1279763.1],["6121",849900],["5023",575000],["5901",372394],["5171",309000],["5329",282500],["5154",250000],["5021",236200],["5151",230000],["5139",107000],["5137",95000],["5032",66000],["6122",50000],["5168",45000],["5364",30968.9],["5492",30000],["5163",28500],["5156",25000],["5175",20906],["5222",13000],["5321",11000],["5339",10000],["5903",10000],["5229",8000],["5162",7000],["5167",5000],["5179",5000],["5362",4500],["5164",3000],["5136",2000],["5161",1000]],"economic_expenditure_total_czk":4962632,"economic_revenue":[["1211",1988000],["1121",1060000],["1111",740000],["1511",403000],["1345",170000],["1113",140000],["2141",100000],["4112",71800],["1112",69000],["2324",60000],["1122",40000],["1386",38000],["4111",32500],["1387",15000],["3111",12000],["2131",10332],["1381",10000],["1341",2400],["2111",400],["1361",200]],"economic_revenue_total_czk":4962632,"purpose_expenditure":[["6171",1225263.1],["2223",800000],["6112",644000],["3639",451500],["3722",350000],["3745",320000],["2212",220000],["3725",185000],["2321",160000],["2219",134900],["3631",130000],["3399",83000],["3421",75000],["5512",74000],["6114",32500],["6402",30968.9],["6320",25000],["3314",10000],["5213",10000],["6310",1500]],"purpose_expenditure_total_czk":4962632,"economic_financing":[],"economic_financing_total_czk":0},"actual":{"economic_expenditure":[["5169",924018.72],["5023",587101],["5329",282436],["5154",188549.93],["5021",178454],["5171",141020.95],["5151",83238.17],["5137",65044],["5032",53016],["5139",48399.13],["5365",44730],["6122",42535],["6121",42350],["5364",30968.9],["5492",28000],["5163",24799.4],["5168",11979],["5321",10063],["5156",9853],["5229",8000],["5222",7173],["5162",6821],["5179",5196],["5339",5000],["5362",4258],["5175",3980],["5136",1769],["5161",648]],"economic_expenditure_total_czk":2839401.2,"economic_financing":[["8117",6000000],["8118",-6000000],["8115",-2081819.94]],"economic_financing_total_czk":-2081819.94,"economic_revenue":[["1211",1988516.29],["1121",1064899.63],["1111",740466.11],["1511",403736.38],["1345",155100],["1113",140735.85],["2324",71880],["4112",71800],["1112",69408.82],["2141",56646.32],["1122",44730],["1386",38795.47],["4111",32500],["1387",15205.56],["3111",12000],["2131",11843],["1341",2100],["2111",400],["1381",307.71],["1361",150]],"economic_revenue_total_czk":4921221.14,"purpose_expenditure":[["6112",642192],["6171",626825.37],["3639",353798.62],["3722",335257.09],["3745",284251.73],["3725",143496.54],["3421",64852],["2212",59819.95],["3399",59314.93],["5512",50806],["2219",45104],["6399",44730],["3631",41611.75],["6402",30968.9],["6320",23045],["6114",19106],["2321",12466.92],["6310",1754.4]],"purpose_expenditure_total_czk":2839401.2}},"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."}}}}