{"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:00665118","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00665118","name":"Obec Kbel","short_name":"Kbel","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kolín","municipality_code":513415},"amounts":{"revenue_approved":4600000,"revenue_adjusted":5815000.39,"revenue_actual":5742510.56,"expense_approved":3947821.72,"expense_adjusted":5162822.11,"expense_actual":3981885,"tax_revenue":4499540.8,"nontax_revenue":894055.76,"capital_revenue":50000,"transfer_revenue":298914,"current_expense":3842735,"capital_expense":139150,"budget_balance":1760625.56,"cash_current":11507745.9,"cash_previous":10176250.86},"ratios":{"revenue_execution":0.98753399,"expense_execution":0.77126132,"balance_to_revenue":0.30659509,"cash_to_expense":2.89002467,"cash_yoy":0.13084338,"capital_expense_share":0.03494576,"transfer_revenue_share":0.05205284},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00665118/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00665118"},"seo":{"slug":"kbel-00665118","path":"/cz/municipalities/kbel-00665118/"},"population":{"value":221,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4600000,"expenditure_czk":3947821.72,"financing_czk":-652178.28,"balance_czk":652178.28},{"stage":"revised","revenue_czk":5815000.39,"expenditure_czk":5162822.11,"financing_czk":-652178.28,"balance_czk":652178.28},{"stage":"actual","revenue_czk":5742510.56,"expenditure_czk":3981885,"financing_czk":-1760625.56,"balance_czk":1760625.56}],"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",1273589],["5021",576596],["5023",400000],["5154",371000],["5171",287000],["5137",210301.72],["5141",210000],["5139",163794],["5175",63320],["5031",60000],["5032",53000],["5365",40000],["5156",32000],["5362",30000],["5162",25000],["5168",24000],["5194",19000],["5163",16200],["5166",15000],["5321",13000],["5167",11500],["5172",10000],["5132",7300],["5339",7000],["5229",5000],["5492",5000],["5901",5000],["5019",3221],["5161",3000],["5329",2500],["5136",2000],["5164",2000],["5038",1500]],"economic_expenditure_total_czk":3947821.72,"economic_financing":[["8124",-652178.28]],"economic_financing_total_czk":-652178.28,"economic_revenue":[["1211",1520000],["1121",870000],["2111",575000],["1111",560000],["1511",374866],["1345",200000],["1113",128000],["2324",83000],["2132",62400],["4112",57400],["1112",40000],["4111",31500],["2131",30134],["1122",20000],["1386",20000],["1387",11000],["1381",10000],["1341",3400],["1334",2000],["1361",600],["2119",500],["2141",200]],"economic_revenue_total_czk":4600000,"purpose_expenditure":[["6171",1265790.72],["3745",457300],["6112",437000],["2321",363000],["3722",301000],["6310",210200],["2310",186000],["3725",169200],["3631",112000],["3399",97000],["3421",71000],["6399",60000],["5512",34500],["6117",30273],["6115",28558],["3721",27000],["3723",25000],["2212",20000],["3419",12000],["6320",11000],["3326",10000],["3111",7000],["2341",5000],["5213",5000],["3639",2000],["3632",1000]],"purpose_expenditure_total_czk":3947821.72},"revised":{"economic_expenditure":[["5169",1372856],["5021",729933],["5171",702288.39],["5154",487800],["5023",400000],["5139",300614],["5137",236301.72],["5141",210000],["6119",96800],["5031",77000],["5175",73150],["5321",73000],["5032",60346],["5172",44000],["6122",42350],["5365",40000],["5156",32000],["5194",30200],["5362",25962],["5162",25000],["5168",24000],["5163",16700],["5166",15000],["5222",12000],["5167",11500],["5132",7300],["5901",5000],["5019",3221],["5161",3000],["5136",2000],["5164",2000],["5038",1500]],"economic_expenditure_total_czk":5162822.11,"economic_financing":[["8124",-652178.28]],"economic_financing_total_czk":-652178.28,"economic_revenue":[["1211",1860100],["1121",996000],["2111",710000],["1111",676000],["1511",505866],["4222",213000],["1345",200000],["1113",131700],["2132",94744.5],["2324",80062.69],["1112",65000],["4112",57400],["3111",50000],["2131",41691],["1386",36300],["4111",28514],["1122",25620],["1387",14300],["2119",12100],["1381",10000],["1341",3400],["1334",2000],["1361",1000],["2141",200],["1382",2.2]],"economic_revenue_total_czk":5815000.39,"purpose_expenditure":[["6171",1420102.72],["2310",637385.39],["2321",569000],["3745",505646],["6112",439600],["3722",333300],["6310",210200],["3725",182000],["2212",179323],["3631",151700],["3399",98000],["3421",84600],["6399",60100],["3113",60000],["3721",42000],["5512",34500],["6117",30273],["6114",28514],["3723",25000],["3419",12000],["3900",12000],["6320",11000],["3326",10000],["6115",8578],["2341",5000],["3319",5000],["5213",5000],["3639",2000],["3632",1000]],"purpose_expenditure_total_czk":5162822.11},"actual":{"economic_expenditure":[["5169",1261823.06],["5021",656228],["5154",480754.22],["5023",384000],["5137",181291.02],["5139",180196.39],["5141",161484.05],["6119",96800],["5171",86124.93],["5031",73191],["5321",73000],["5032",60274],["5175",57571.35],["5172",43536],["6122",42350],["5365",25620],["5194",23199.7],["5156",21239],["5162",20524.88],["5362",20243],["5163",15039.4],["5222",12000],["5167",1850],["5038",1314],["5132",1034],["5161",767],["5136",430]],"economic_expenditure_total_czk":3981885,"economic_financing":[["8115",-1269931.33],["8124",-490694.23]],"economic_financing_total_czk":-1760625.56,"economic_revenue":[["1211",1860053.59],["1121",995334.06],["2111",675784.5],["1111",675085.42],["1511",505604],["4222",213000],["1345",186400],["1113",131609.19],["2132",93744.5],["2324",80062.69],["1112",64888.22],["4112",57400],["3111",50000],["1386",36263.09],["2131",32334],["4111",28514],["1122",25620],["1387",14213.19],["2119",12100],["1341",3275],["1361",900],["1381",292.84],["2141",30.07],["1382",2.2]],"economic_revenue_total_czk":5742510.56,"purpose_expenditure":[["6171",1328438.27],["2321",535089.54],["3745",465544.82],["6112",418560],["3722",322004.53],["3725",166122.99],["6310",161668.45],["2310",159083.04],["3631",88092],["3399",73467.8],["3113",60000],["6399",40001],["3421",39242.8],["3721",35601.81],["6114",28514],["5512",18768.65],["3900",12000],["6320",10167],["3723",9928.3],["3319",4990],["2341",4600]],"purpose_expenditure_total_czk":3981885}},"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."}}}}