{"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:00665142","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00665142","name":"Obec Kšely","short_name":"Kšely","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kolín","municipality_code":571717},"amounts":{"revenue_approved":7861321.37,"revenue_adjusted":7961321.37,"revenue_actual":6797396.76,"expense_approved":7861321.37,"expense_adjusted":9318321.37,"expense_actual":8239951.38,"tax_revenue":5661376.37,"nontax_revenue":1044520.39,"capital_revenue":7100,"transfer_revenue":84400,"current_expense":4454058.36,"capital_expense":3785893.02,"budget_balance":-1442554.62,"cash_current":3558702.55,"cash_previous":5757483.1},"ratios":{"revenue_execution":0.85380258,"expense_execution":0.88427422,"balance_to_revenue":-0.21222163,"cash_to_expense":0.43188393,"cash_yoy":-0.38189961,"capital_expense_share":0.45945575,"transfer_revenue_share":0.01241652},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00665142/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00665142"},"seo":{"slug":"ksely","path":"/cz/municipalities/ksely/"},"population":{"value":224,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":7861321.37,"expenditure_czk":7861321.37,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":7961321.37,"expenditure_czk":9318321.37,"financing_czk":1357000,"balance_czk":-1357000},{"stage":"actual","revenue_czk":6797396.76,"expenditure_czk":8239951.38,"financing_czk":1442554.62,"balance_czk":-1442554.62}],"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",2675000],["5169",1431000],["5171",685400],["5023",580000],["5011",350000],["5154",340000],["5901",260000],["6130",220000],["5141",170000],["5321",127000],["5139",123000],["5137",105000],["5021",96000],["5166",95000],["5032",90000],["5031",85000],["5222",75000],["5163",61321.37],["5172",50000],["5167",45000],["5168",40000],["5194",29000],["5175",26000],["5323",25000],["5162",20000],["5365",16000],["5173",13000],["5156",12000],["5132",6000],["6341",3000],["5161",2500],["5038",2000],["5136",2000],["5133",1000],["5362",100]],"economic_expenditure_total_czk":7861321.37,"economic_financing":[["8115",705984],["8124",-705984]],"economic_financing_total_czk":0,"economic_revenue":[["1211",2140776],["4216",1529277.91],["1121",1094715],["1511",850000],["2111",795000],["1111",697235],["1345",200000],["1113",133083],["4116",107049.46],["4112",72000],["2324",70000],["1112",50085],["2132",34600],["2131",30000],["1386",25000],["1387",12000],["4111",12000],["1341",7500],["1361",500],["2141",500]],"economic_revenue_total_czk":7861321.37,"purpose_expenditure":[["2219",2500000],["2321",980000],["6171",850000],["6112",660000],["2310",500000],["3421",300000],["3632",300000],["3636",250000],["3722",250000],["3631",200000],["3613",190000],["3725",150000],["3113",130000],["3745",130000],["5512",97000],["2339",50000],["3399",50000],["3635",50000],["6320",47000],["3612",30000],["3723",30000],["2292",25000],["3419",20000],["3429",20000],["3721",20000],["6114",20000],["6310",9321.37],["5212",2000],["3341",1000]],"purpose_expenditure_total_czk":7861321.37},"revised":{"economic_expenditure":[["6121",3717550],["5169",1596950],["5171",924900],["5023",580000],["5011",350000],["5154",340000],["5901",260000],["5137",176000],["5141",170000],["6130",135000],["5321",127000],["5021",107000],["5139",103000],["5032",92000],["5163",91321.37],["5031",90000],["5222",85000],["5166",60000],["5172",50000],["5167",45000],["5168",40000],["5194",29000],["5175",26000],["5323",25000],["5162",20000],["6119",20000],["5365",16000],["5173",13000],["5156",12000],["5132",6000],["6341",3000],["5161",2500],["5038",2000],["5136",2000],["5133",1000],["5362",100]],"economic_expenditure_total_czk":9318321.37,"economic_financing":[["8115",1062984],["8127",1000000],["8124",-705984]],"economic_financing_total_czk":1357000,"economic_revenue":[["1211",2140776],["4216",1521784.45],["1121",1094715],["1511",890200],["2111",795000],["1111",697235],["1345",200000],["1113",133083],["4116",114542.92],["4112",71800],["2324",70000],["2141",60500],["1112",50085],["2132",34600],["2131",30000],["1386",25000],["1387",12000],["4111",12000],["1341",7500],["1361",500]],"economic_revenue_total_czk":7961321.37,"purpose_expenditure":[["2219",3285000],["2321",1530000],["6171",850000],["6112",660000],["2310",500000],["3421",440000],["3632",250000],["3722",250000],["3631",222000],["3613",160000],["3725",150000],["3341",140000],["3636",135000],["3113",130000],["3745",110000],["5512",97000],["6320",77000],["2333",61000],["3399",50000],["3721",35000],["3419",30000],["3612",30000],["3723",30000],["2292",25000],["3429",20000],["3635",20000],["6114",20000],["6310",9321.37],["5212",2000]],"purpose_expenditure_total_czk":9318321.37},"actual":{"economic_expenditure":[["6121",3630513.02],["5169",1386747.14],["5171",757418.27],["5023",518744],["5011",349361],["5154",322075.52],["5141",146568.4],["6130",132780],["5137",127759.9],["5321",104090],["5021",95710],["5031",91151],["5163",86097.4],["5222",80000],["5032",79763],["5139",74424.46],["5166",66673.5],["5194",34777.07],["5168",30380.59],["5323",21147],["6119",20000],["5162",17549.18],["5175",16518.2],["5365",15590],["5167",10272],["5172",8669],["5156",8078.93],["6341",2600],["5038",1593],["5161",1173.8],["5362",650],["5132",636],["5136",440]],"economic_expenditure_total_czk":8239951.38,"economic_financing":[["8115",1148538.62],["8127",1000000],["8124",-705984]],"economic_financing_total_czk":1442554.62,"economic_revenue":[["1211",2122565.02],["1511",1147819.11],["1121",1135077.14],["2111",815065.21],["1111",770317.13],["1345",195627],["1113",150150.4],["2324",90375.5],["1112",74011.3],["4112",71800],["2141",70645.16],["1386",41348.28],["2132",35100],["2131",30818.52],["1387",16209.58],["4111",12600],["1341",7450],["3111",7100],["2119",2000],["2329",466],["1361",450],["1381",338.9],["2328",50],["1382",12.51]],"economic_revenue_total_czk":6797396.76,"purpose_expenditure":[["2219",3201005.53],["2321",1195202.86],["6171",796977.94],["6112",565431],["3421",413773.49],["2310",377506.92],["3722",234296.7],["3632",232591.9],["3631",218180.56],["3341",135488],["3636",132780],["3725",129209.18],["3113",106600],["3745",92669.03],["6320",74667],["5512",51709],["3399",49043.17],["3613",45602.21],["3721",32037.17],["2333",30728],["3419",29000],["2292",21147],["3635",20000],["3723",18140.32],["3429",15000],["6114",12600],["6310",8564.4]],"purpose_expenditure_total_czk":8239951.38}},"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."}}}}