{"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:70599971","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"70599971","name":"Obec Kobylá nad Vidnavkou","short_name":"Kobylá nad Vidnavkou","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Jeseník","municipality_code":557218},"amounts":{"revenue_approved":8966354,"revenue_adjusted":41555835.06,"revenue_actual":38490435.29,"expense_approved":22346354,"expense_adjusted":56615835.06,"expense_actual":41885787.36,"tax_revenue":9346345.41,"nontax_revenue":4716966.17,"capital_revenue":88250,"transfer_revenue":24338873.71,"current_expense":37887877.15,"capital_expense":3997910.21,"budget_balance":-3395352.07,"cash_current":13838763.34,"cash_previous":17359204.41},"ratios":{"revenue_execution":0.92623419,"expense_execution":0.7398246,"balance_to_revenue":-0.08821288,"cash_to_expense":0.33039282,"cash_yoy":-0.20279968,"capital_expense_share":0.09544789,"transfer_revenue_share":0.63233563},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/70599971/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/70599971"},"seo":{"slug":"kobyla-nad-vidnavkou","path":"/cz/municipalities/kobyla-nad-vidnavkou/"},"population":{"value":357,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":8966354,"expenditure_czk":22346354,"financing_czk":13380000,"balance_czk":-13380000},{"stage":"revised","revenue_czk":41555835.06,"expenditure_czk":56615835.06,"financing_czk":15060000,"balance_czk":-15060000},{"stage":"actual","revenue_czk":38490435.29,"expenditure_czk":41885787.36,"financing_czk":3395352.07,"balance_czk":-3395352.07}],"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",6992314],["5169",4637240],["5171",2576061],["5011",1787000],["5139",1211000],["5023",1055000],["5331",750000],["5031",645000],["5154",480000],["5021",275000],["5032",274000],["5137",239500],["5163",133260],["5156",114700],["5194",110000],["5175",103000],["5329",100000],["5192",91000],["5323",81000],["5164",72000],["5162",69500],["5229",66000],["6122",61939],["5364",58040],["5038",50000],["5499",50000],["5141",40000],["5167",31000],["5168",30000],["5321",30000],["5166",23000],["6130",20000],["5134",18000],["5179",15000],["5362",15000],["5136",10000],["5173",6000],["5161",5300],["5172",5000],["5132",4000],["5363",3000],["5131",2500],["5339",2000],["5492",2000],["5213",1000],["5901",1000]],"economic_expenditure_total_czk":22346354,"economic_financing":[["8115",11000000],["8117",2560000],["8124",-180000]],"economic_financing_total_czk":13380000,"economic_revenue":[["1121",2300000],["1111",1500000],["2321",1302000],["2111",1177400],["1511",500000],["1211",410000],["4112",330000],["1113",320000],["2132",280000],["1345",180000],["2141",150000],["1112",110000],["1386",90000],["2324",75000],["3111",75000],["1387",40000],["4111",32000],["1381",30000],["2131",13000],["2139",13000],["2329",11954],["1361",10000],["1334",7000],["1335",5000],["1341",4000],["2310",1000]],"economic_revenue_total_czk":8966354,"purpose_expenditure":[["2212",5714314],["6171",3500000],["2310",3000000],["2321",3000000],["6112",1350000],["5512",1250000],["3745",1200000],["3113",830000],["3722",480000],["1031",350000],["3399",310000],["3631",280000],["3639",180000],["3612",120000],["3613",120000],["3392",110000],["3412",100000],["2221",80000],["6402",58040],["2341",50000],["3341",50000],["3721",50000],["6310",50000],["6114",32000],["3632",30000],["3635",30000],["3314",10000],["3322",10000],["3231",1000],["5212",1000]],"purpose_expenditure_total_czk":22346354},"revised":{"economic_expenditure":[["5171",27123684.71],["5169",8767080.05],["6121",6086385.9],["5011",3114989],["5364",1795180],["5139",1130422.62],["5023",1055000],["6123",990695],["5031",921341],["5331",750000],["5336",636722.71],["5137",584997.1],["5154",477100.76],["6122",436005.21],["5032",373482],["5651",359100],["5021",298099],["5194",226723.65],["5163",194345],["5156",116457],["5329",103384],["5175",102324],["6341",100000],["5192",91000],["5323",81000],["5164",73834.75],["5162",71700],["5499",70000],["5229",66000],["5166",63000],["5167",51000],["5038",50000],["5141",40000],["5168",30000],["5321",30000],["5172",25000],["5366",20975.6],["6130",20000],["5134",16000],["5179",15000],["5362",15000],["5136",13300],["5173",6000],["5161",5390],["5132",4000],["5363",3000],["5019",2616],["5131",2500],["5339",2000],["5492",2000],["5213",1000],["5901",1000]],"economic_expenditure_total_czk":56615835.06,"economic_financing":[["8115",12680000],["8117",2560000],["8124",-180000]],"economic_financing_total_czk":15060000,"economic_revenue":[["4113",11852025],["4116",8986781.21],["1211",3860000],["2321",3237701],["4216",2959902],["1121",2300000],["2324",1653122.35],["1111",1500000],["2111",1427600],["4213",674100],["4121",635000],["1511",500000],["4112",333700],["1113",320000],["2132",280000],["1345",180000],["2141",150000],["1112",130000],["3111",125000],["4222",100000],["1386",90000],["4122",73449.5],["1387",40000],["4111",32500],["1381",30000],["2131",27000],["2139",19000],["2329",11954],["1361",10000],["1334",7000],["1335",5000],["1341",4000],["2310",1000]],"economic_revenue_total_czk":41555835.06,"purpose_expenditure":[["2310",16352025],["2212",14113464],["6171",4576000.11],["3745",4128037],["5512",3911242],["2321",3000000],["3613",2626197.85],["3113",1832335.71],["5299",1680000],["6112",1350000],["3722",630000],["1031",350000],["2339",333960],["3631",316020.79],["3399",310000],["3639",180000],["6402",136155.6],["3392",135897],["3612",120000],["3412",100000],["2221",80000],["2341",50000],["3341",50000],["3721",50000],["6310",50000],["6173",40000],["6114",32500],["3632",30000],["3635",30000],["3314",10000],["3322",10000],["3231",1000],["5212",1000]],"purpose_expenditure_total_czk":56615835.06},"actual":{"economic_expenditure":[["5171",21330467.91],["5169",5809850.35],["6121",2661274],["5011",2417144],["5364",1737140],["5023",933697],["6123",900631],["5031",777567],["5331",750000],["5139",726427.55],["5336",618905.71],["5154",457304.89],["5651",359100],["5137",352493.39],["6122",336005.21],["5032",300308],["5021",235630],["5194",186884.65],["6341",100000],["5163",86417.2],["5329",85886],["5175",80725.78],["5323",74790.9],["5156",67498],["5192",63002],["5162",60310.73],["5164",59771.49],["5499",54360],["5229",54000],["5166",48097.5],["5167",44151.82],["5321",29574],["5366",20975.6],["5179",11291],["5141",10311.68],["5038",9748],["5168",9081],["5136",7560],["5161",5369],["5362",5000],["5019",2616],["5131",2500],["5134",1689],["5173",230]],"economic_expenditure_total_czk":41885787.36,"economic_financing":[["8115",3509969.07],["8124",-166800],["8901",52183]],"economic_financing_total_czk":3395352.07,"economic_revenue":[["4113",11852025],["4116",8360114.21],["1211",4134181.93],["4216",2959902],["1121",2210161.58],["2321",2035701],["2324",1692414.35],["1111",1553337.36],["1511",717074.25],["2111",679516],["4121",635000],["4112",333700],["1113",292422.45],["2132",266064],["1345",174950],["1112",144122.54],["4222",100000],["3111",88250],["1386",80505.66],["4122",65632.5],["4111",32500],["1387",31563.25],["2131",25167],["2139",12500],["1361",4430],["2329",4200],["1341",2895],["2141",1403.82],["1381",664.4],["1382",36.99]],"economic_revenue_total_czk":38490435.29,"purpose_expenditure":[["2310",13399016.09],["2212",8413645.81],["6171",3906486.75],["3745",3147449.29],["5512",3041607.46],["3613",2386743.14],["3113",1779674.39],["5299",1680000],["6112",1213158],["3722",623619.62],["2321",619787],["2339",333960],["3631",315973.76],["1031",267329.85],["3399",249834.28],["3392",121138.61],["6402",78115.6],["3639",77118],["2221",74790.9],["3612",63823],["6114",32500],["6173",17372],["6310",12805.2],["3412",12062.5],["3314",8901],["3632",8875.11]],"purpose_expenditure_total_czk":41885787.36}},"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."}}}}