{"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:00234583","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00234583","name":"Obec Kyšice","short_name":"Kyšice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kladno","municipality_code":532525},"amounts":{"revenue_approved":14341281,"revenue_adjusted":39144481,"revenue_actual":38712541.53,"expense_approved":20421281,"expense_adjusted":22435481,"expense_actual":12550208.42,"tax_revenue":12625307.47,"nontax_revenue":3361939.03,"capital_revenue":22501000,"transfer_revenue":224295.03,"current_expense":9962863.2,"capital_expense":2587345.22,"budget_balance":26162333.11,"cash_current":32814171.58,"cash_previous":7563080.56},"ratios":{"revenue_execution":0.98896551,"expense_execution":0.5593911,"balance_to_revenue":0.67581027,"cash_to_expense":2.6146316,"cash_yoy":3.33873093,"capital_expense_share":0.20615954,"transfer_revenue_share":0.00579386},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00234583/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00234583"},"seo":{"slug":"kysice","path":"/cz/municipalities/kysice/"},"population":{"value":616,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":14341281,"expenditure_czk":20421281,"financing_czk":6080000,"balance_czk":-6080000},{"stage":"revised","revenue_czk":39144481,"expenditure_czk":22435481,"financing_czk":-16709000,"balance_czk":16709000},{"stage":"actual","revenue_czk":38712541.53,"expenditure_czk":12550208.42,"financing_czk":-26162333.11,"balance_czk":26162333.11}],"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",6500000],["5901",2497781],["5169",2026500],["5011",1960000],["5171",1825000],["5154",1215000],["5023",1200000],["5031",689000],["6119",500000],["5032",296400],["5153",280000],["5139",221000],["5365",205000],["5137",160000],["5021",103000],["5168",102000],["5163",90000],["5229",81000],["5162",65600],["5141",45000],["5173",45000],["5323",42000],["5151",40000],["5175",37000],["5166",30000],["5156",25000],["5194",25000],["5321",24000],["5172",20000],["5499",18000],["5038",10000],["5167",10000],["5362",10000],["5903",10000],["5136",6000],["6130",5000],["5161",2000]],"economic_expenditure_total_czk":20421281,"economic_financing":[["8115",7000000],["8124",-920000]],"economic_financing_total_czk":6080000,"economic_revenue":[["1211",5000000],["2111",2515500],["1121",2500000],["1111",1600000],["1511",720000],["1345",630000],["1113",350000],["2132",151800],["1122",150000],["2324",130000],["4112",130000],["1112",120000],["2131",112500],["4116",53781],["1381",50000],["1386",45000],["1387",25000],["1341",22500],["1334",10000],["3111",10000],["1361",6500],["2119",5000],["2112",3000],["2329",600],["2141",100]],"economic_revenue_total_czk":14341281,"purpose_expenditure":[["2321",4573000],["2219",4270000],["6171",3835481],["3412",1855000],["6112",1520000],["3639",1427000],["3745",1088700],["3722",850000],["3723",300000],["6399",200000],["3631",155000],["3399",120000],["2292",42000],["3429",35000],["3721",35000],["3419",30000],["1014",25000],["3314",23600],["5512",20000],["5213",10000],["3326",6500]],"purpose_expenditure_total_czk":20421281},"revised":{"economic_expenditure":[["6121",6170000],["6122",2540000],["5169",2334500],["5011",2195000],["5171",1922781],["5023",1378000],["5154",1245000],["5901",1235981],["5031",749000],["5032",319400],["5153",280000],["5139",268000],["5137",240000],["5365",236000],["6119",200000],["5168",187000],["5021",143800],["5229",109000],["5163",90000],["5362",71000],["5166",69000],["5162",65600],["5141",45000],["5173",45000],["5323",42000],["5151",40000],["5175",39000],["5156",29000],["5321",24219],["5136",21000],["5172",20000],["5499",18000],["5194",12000],["5363",12000],["5038",10000],["5167",10000],["5903",10000],["6130",5000],["5161",3200],["5909",1000]],"economic_expenditure_total_czk":22435481,"economic_financing":[["8115",-15789000],["8124",-920000]],"economic_financing_total_czk":-16709000,"economic_revenue":[["3111",22510000],["1211",5250000],["2111",2997500],["1121",2808400],["1111",1973000],["1511",966000],["1345",678500],["1122",481000],["1113",372000],["1112",184000],["2132",159300],["2324",154000],["4112",146600],["2131",112600],["1386",109000],["4116",53781],["1381",48000],["1387",41000],["4111",32500],["2119",24500],["1341",22500],["1334",10000],["1361",6500],["2112",3000],["2329",600],["1382",100],["2141",100]],"economic_revenue_total_czk":39144481,"purpose_expenditure":[["2321",4601000],["2219",4270000],["3639",3286000],["6171",3112181],["3412",1855000],["6112",1713000],["3745",1332700],["3722",982000],["3723",371000],["6399",231000],["3631",165000],["3326",121500],["3399",120000],["3721",46000],["2292",42000],["3429",35000],["3314",34600],["6114",32500],["3419",30000],["1014",25000],["5512",20000],["5213",10000]],"purpose_expenditure_total_czk":22435481},"actual":{"economic_expenditure":[["6122",2532345.22],["5169",2188622.81],["5011",2176273],["5023",1377072],["5154",986271.42],["5031",741991],["5171",367209.5],["5032",316833],["5153",252535.8],["5365",230580],["5139",221848.34],["5168",184712.34],["5137",127502.38],["5021",116006],["5229",108000],["5163",86803.21],["5362",68898],["5166",68534.58],["5162",58759.92],["6119",55000],["5323",41470],["5175",36157],["5151",32970.18],["5156",28896],["5141",25571.9],["5173",24915],["5321",21000],["5136",19880],["5499",16500],["5363",12000],["5194",10490.02],["5038",8918],["5161",3141.8],["5167",2500]],"economic_expenditure_total_czk":12550208.42,"economic_financing":[["8118",-22000000],["8115",-3251091.02],["8124",-919333.09],["8901",8091]],"economic_financing_total_czk":-26162333.11,"economic_revenue":[["3111",22501000],["1211",5248275.01],["2111",2925297.73],["1121",2808042.58],["1111",1970497.55],["1511",965005.86],["1345",678323],["1113",371328.36],["1122",230580],["1112",183069.5],["2324",153019.03],["4112",146600],["2132",145881],["2131",112574],["1386",102302.61],["4116",53781],["1387",40098.77],["2119",24157],["4111",23914.03],["1341",21565],["1361",5375],["2112",993],["1381",828.63],["2141",17.27],["1382",15.6]],"economic_revenue_total_czk":38712541.53,"purpose_expenditure":[["3639",2761482.46],["2321",1884227.09],["6171",1772861.24],["6112",1711432],["3745",1230297],["3722",981908.45],["3412",954681.75],["3723",370672.59],["6399",230580],["3631",152627.85],["3326",113608],["3399",91998.02],["3721",45494.79],["2219",42421.15],["2292",41470],["3429",35000],["3314",32300],["3419",30000],["6114",23914.03],["1014",23232],["5512",20000]],"purpose_expenditure_total_czk":12550208.42}},"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."}}}}