{"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:00667579","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00667579","name":"Obec Kocelovice","short_name":"Kocelovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Strakonice","municipality_code":536601},"amounts":{"revenue_approved":5674962,"revenue_adjusted":6073762,"revenue_actual":5557989.88,"expense_approved":6889950,"expense_adjusted":7569396.75,"expense_actual":3806018.28,"tax_revenue":4584386.45,"nontax_revenue":859303.43,"capital_revenue":0,"transfer_revenue":114300,"current_expense":3080063.28,"capital_expense":725955,"budget_balance":1751971.6,"cash_current":13065986.86,"cash_previous":11314015.26},"ratios":{"revenue_execution":0.91508193,"expense_execution":0.50281659,"balance_to_revenue":0.31521677,"cash_to_expense":3.43298058,"cash_yoy":0.15484968,"capital_expense_share":0.19073871,"transfer_revenue_share":0.02056499},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00667579/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00667579"},"seo":{"slug":"kocelovice","path":"/cz/municipalities/kocelovice/"},"population":{"value":160,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5674962,"expenditure_czk":6889950,"financing_czk":1214988,"balance_czk":-1214988},{"stage":"revised","revenue_czk":6073762,"expenditure_czk":7569396.75,"financing_czk":1495634.75,"balance_czk":-1495634.75},{"stage":"actual","revenue_czk":5557989.88,"expenditure_czk":3806018.28,"financing_czk":-1751971.6,"balance_czk":1751971.6}],"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":[["5171",2066000],["5169",710000],["6121",650000],["5023",600000],["6130",600000],["5137",459500],["5154",332000],["5139",258000],["5021",249700],["5365",175370],["5175",96000],["5649",71000],["5492",61000],["5153",58000],["5032",50000],["5163",46000],["5222",46000],["5194",40000],["5364",36080],["5156",35000],["5329",35000],["5155",30000],["5162",22000],["5229",21000],["5019",20000],["5166",20000],["5903",20000],["5223",17000],["5901",12000],["5321",10800],["5138",10000],["5172",10000],["5339",10000],["5136",7000],["5161",2500],["5173",2000],["5167",1000]],"economic_expenditure_total_czk":6889950,"economic_financing":[["8115",1214988]],"economic_financing_total_czk":1214988,"economic_revenue":[["1211",1800000],["1121",1100000],["1111",580000],["1511",520000],["2131",505500],["2141",350000],["1122",175370],["1113",160000],["2132",98092],["1345",97000],["4112",71800],["4111",63500],["2111",42200],["1112",42000],["1381",24000],["1386",18000],["1387",9000],["2119",9000],["2133",4000],["2112",3000],["1341",2000],["1361",500]],"economic_revenue_total_czk":5674962,"purpose_expenditure":[["3613",1120000],["6112",651000],["6171",606500],["3636",600000],["5512",553700],["1070",500000],["3412",450000],["3723",241000],["3421",240000],["3722",215000],["2212",210000],["3399",210000],["6399",175370],["3631",155000],["2321",140000],["3745",138000],["2310",101000],["3612",86000],["3639",73000],["4349",47000],["6320",43000],["3632",36500],["6402",36080],["6409",35000],["1037",30000],["3314",29600],["3319",24400],["4343",20000],["5213",20000],["4339",15000],["3341",10000],["3721",10000],["4350",10000],["4379",10000],["5273",10000],["3419",6000],["3330",5000],["3543",5000],["3749",5000],["4341",5000],["3111",4800],["6310",3000],["3113",2000],["5212",2000]],"purpose_expenditure_total_czk":6889950},"revised":{"economic_expenditure":[["5171",2050000],["5169",837655],["6121",650000],["6130",610000],["5023",600000],["5137",509500],["5154",332000],["5139",281000],["5021",261700],["6122",249744],["5365",204540],["5175",98000],["5649",87071.83],["5492",76000],["5222",71000],["5153",58000],["6449",56156.1],["5032",52632],["5163",46000],["5194",45000],["5162",42000],["5329",41887.92],["5364",36943],["5156",35000],["5155",30000],["6349",24066.9],["5019",23000],["5229",21000],["5321",20800],["5166",20000],["5903",20000],["5223",17000],["5339",16000],["5901",12000],["5138",10000],["5172",10000],["5136",7000],["5173",3000],["5161",2700],["5167",1000]],"economic_expenditure_total_czk":7569396.75,"economic_financing":[["8115",1495634.75]],"economic_financing_total_czk":1495634.75,"economic_revenue":[["1211",1842814],["1121",1100000],["1111",674877],["2131",541361],["1511",525668],["2141",350000],["1122",204540],["1113",160000],["1345",100600],["2132",98092],["4111",96000],["2449",72228],["4112",71800],["1112",64363],["2111",54997],["1386",38830],["1381",24000],["1387",17000],["2119",14900],["4129",10000],["2133",4000],["1341",3000],["2112",3000],["2139",1192],["1361",500]],"economic_revenue_total_czk":6073762,"purpose_expenditure":[["3613",1119744],["6171",771500],["5512",676700],["6112",653632],["3636",600000],["1070",500000],["3412",450000],["3723",358937.75],["3745",258000],["3421",245000],["3722",215000],["2212",210000],["3399",210000],["6399",204540],["3631",155000],["2321",140000],["2310",101000],["3639",90900],["3612",86000],["4349",52000],["3632",50500],["6320",43000],["3749",40000],["6402",36943],["6409",35000],["1037",30000],["3314",29600],["4339",25000],["3319",24400],["4343",20000],["4379",20000],["5213",20000],["6114",18200],["4350",16000],["3341",10000],["3721",10000],["5273",10000],["3419",6000],["3330",5000],["3543",5000],["4341",5000],["3111",4800],["6310",3000],["3113",2000],["5212",2000]],"purpose_expenditure_total_czk":7569396.75},"actual":{"economic_expenditure":[["5171",642816.26],["5023",584640],["5169",477629.11],["6130",395988],["5154",272917.51],["6122",249744],["5021",216273],["5365",204540],["5139",118029.8],["5137",79039.82],["5222",60153],["5492",59000],["6449",56156.1],["5032",52632],["5163",38316],["5364",36943],["5175",32779.1],["5329",28557.92],["5153",28116.17],["5162",26678.01],["6349",24066.9],["5194",23136],["5223",17000],["5649",16071.83],["5339",16000],["5321",15600],["5155",14282],["5156",10640.2],["5136",4056],["5019",2883.55],["5173",668],["5161",665]],"economic_expenditure_total_czk":3806018.28,"economic_financing":[["8117",5000000],["8118",-5000000],["8115",-1751971.6]],"economic_financing_total_czk":-1751971.6,"economic_revenue":[["1211",1842813.62],["1121",987704.83],["1111",674876.04],["2131",541261],["1511",525667.11],["1122",204540],["1113",130461.45],["1345",100600],["2132",95592],["2141",78500],["2449",72227.93],["4112",71800],["1112",64362.67],["2111",54366.5],["1386",35978.69],["4111",32500],["2119",14900],["1387",14102.29],["4129",10000],["1341",3000],["2139",1056],["2133",1000],["2112",400],["1381",279.75]],"economic_revenue_total_czk":5557989.88,"purpose_expenditure":[["3613",805618.15],["6112",637272],["6171",473828.46],["3636",385988],["3723",287937.75],["6399",204540],["3722",168666],["5512",109417.2],["3745",102150.08],["3399",69017.6],["3631",68410.72],["4349",50000],["3639",43282.1],["6402",36943],["6320",35932],["3412",35900],["3632",34073.98],["3421",27434.8],["2310",26975.48],["3314",25146],["6409",21670],["4339",21000],["4350",16000],["6114",14819],["3319",14400],["4379",12153],["1070",11761.2],["3749",11729],["2321",11082.39],["2212",10916.62],["3721",7908],["3612",6261.75],["3330",5000],["3543",5000],["3419",3000],["3111",2400],["6310",2384]],"purpose_expenditure_total_czk":3806018.28}},"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."}}}}