{"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:00250503","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00250503","name":"Obec Ktiš","short_name":"Ktiš","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Prachatice","municipality_code":550329},"amounts":{"revenue_approved":20474500,"revenue_adjusted":31899828.4,"revenue_actual":30793896.31,"expense_approved":25287700,"expense_adjusted":29913473.4,"expense_actual":23555694.66,"tax_revenue":15807862.77,"nontax_revenue":10549466.14,"capital_revenue":142848,"transfer_revenue":4293719.4,"current_expense":20290675.76,"capital_expense":3265018.9,"budget_balance":7238201.65,"cash_current":32732422.63,"cash_previous":25645236.29},"ratios":{"revenue_execution":0.9653311,"expense_execution":0.78746103,"balance_to_revenue":0.23505313,"cash_to_expense":1.38957577,"cash_yoy":0.27635489,"capital_expense_share":0.13860847,"transfer_revenue_share":0.13943411},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00250503/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00250503"},"seo":{"slug":"ktis","path":"/cz/municipalities/ktis/"},"population":{"value":473,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":20474500,"expenditure_czk":25287700,"financing_czk":4813200,"balance_czk":-4813200},{"stage":"revised","revenue_czk":31899828.4,"expenditure_czk":29913473.4,"financing_czk":-1986355,"balance_czk":1986355},{"stage":"actual","revenue_czk":30793896.31,"expenditure_czk":23555694.66,"financing_czk":-7238201.65,"balance_czk":7238201.65}],"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",5700000],["5169",4522900],["5362",3806000],["5011",1590000],["5171",1428300],["5331",1214000],["5139",887300],["5023",850000],["5153",761000],["5154",736000],["5021",539000],["5031",520000],["5163",280000],["5329",248800],["5032",245000],["5166",233000],["6122",210000],["5156",193000],["5194",178000],["5137",150000],["5175",139000],["5499",111000],["5141",80000],["5138",60000],["5162",60000],["5168",60000],["5901",50000],["5903",50000],["6130",50000],["5164",45000],["5365",34000],["5134",30000],["5165",27000],["5229",23000],["5155",20000],["5161",20000],["5179",15500],["5493",13000],["5364",11700],["5136",11500],["5167",11000],["5132",10000],["5172",10000],["5222",10000],["5321",10000],["5909",10000],["5038",8000],["5041",6000],["5192",6000],["5019",2000],["5131",1000],["5039",700]],"economic_expenditure_total_czk":25287700,"economic_financing":[["8115",5293200],["8124",-480000]],"economic_financing_total_czk":4813200,"economic_revenue":[["1211",5500000],["2111",4828000],["1121",2800000],["1111",1950000],["1122",1750000],["1511",1000000],["2132",736800],["2131",550000],["1113",470000],["2329",208000],["3112",143000],["1112",130000],["1345",110000],["2112",71000],["1386",65000],["3111",50000],["1387",35000],["2139",20000],["2321",20000],["2119",10000],["2310",10000],["1341",7000],["1361",5000],["1334",2000],["2141",1500],["1356",1200],["1335",1000]],"economic_revenue_total_czk":20474500,"purpose_expenditure":[["6399",3800000],["3113",2896500],["3612",2716700],["1032",2470000],["3639",1807000],["2212",1795000],["6171",1678500],["3319",1092000],["6112",1085000],["3399",889000],["2321",750000],["2411",637000],["3729",620000],["2310",418000],["6409",287300],["3745",270000],["6320",250000],["3412",246000],["3722",232000],["2219",200000],["3723",165000],["5512",154700],["3631",140000],["2341",116000],["6310",105000],["3726",100000],["4359",65000],["3421",60800],["5213",50000],["5219",50000],["4351",40000],["5212",40000],["3419",22000],["6402",11700],["3511",8000],["3724",6500],["3632",5000],["3314",4000],["3341",4000]],"purpose_expenditure_total_czk":25287700},"revised":{"economic_expenditure":[["5169",5633100],["6121",5397450],["5362",3810600],["5171",2161000],["5011",1425700],["5139",1377700],["5331",1214000],["5154",939200],["5021",932700],["5023",849000],["6122",844850],["5153",617000],["5031",608300],["5336",588373.4],["5166",573900],["5163",277700],["5024",252100],["5032",244500],["5329",235700],["5138",226400],["5194",216600],["5175",213600],["5137",213200],["5156",181700],["5499",143300],["5134",99700],["5141",77400],["5168",72600],["5162",55100],["5189",50000],["5903",50000],["5164",45000],["5901",40000],["5229",36500],["5365",34000],["5192",21800],["5155",20000],["5161",17700],["5165",17000],["5493",13000],["5909",12600],["5364",11700],["5222",11000],["5136",9500],["5038",7000],["5132",7000],["5041",6000],["5167",6000],["5179",6000],["5321",5500],["5019",2000],["5131",1000],["5039",700]],"economic_expenditure_total_czk":29913473.4,"economic_financing":[["8115",-1506355],["8124",-480000]],"economic_financing_total_czk":-1986355,"economic_revenue":[["2111",8606950],["1211",6700500],["1121",3587800],["4216",2663551.41],["1111",2492200],["1122",1750000],["4116",1481062.99],["1511",1017200],["2132",802500],["2131",550000],["1113",474200],["2324",289541],["1112",233900],["2329",212300],["2112",144000],["3112",143000],["2322",140100],["1386",135000],["1345",132300],["4112",111900],["1387",51300],["3111",50000],["4111",32500],["2321",25000],["2139",20000],["4122",11423],["2119",10000],["2310",10000],["1341",9000],["1361",5000],["1334",2000],["2141",1500],["1356",1200],["1381",1100],["1335",1000],["2212",800]],"economic_revenue_total_czk":31899828.4,"purpose_expenditure":[["3113",4075173.4],["6399",3800000],["1032",3213300],["3612",2954700],["6171",2594900],["3639",2055700],["2212",1795000],["2411",1441200],["6112",1134700],["3319",1092000],["3399",889000],["3729",772500],["2321",750000],["2310",418000],["6409",297300],["3722",274700],["3745",270000],["5512",255100],["6320",250000],["3412",246000],["3723",202000],["2219",200000],["3631",140000],["3726",120000],["2341",116000],["6310",105000],["4359",65900],["3421",60800],["1031",50000],["5213",50000],["5219",50000],["4351",40000],["5212",40000],["6114",33300],["3419",22000],["6402",11700],["3511",8000],["3724",6500],["3632",5000],["3314",4000],["3341",4000]],"purpose_expenditure_total_czk":29913473.4},"actual":{"economic_expenditure":[["5169",5012255.81],["6121",2459810.9],["5362",2284510],["5171",1948194.11],["5011",1374926.64],["5331",1214000],["5139",1200379.45],["5154",878693.8],["5021",855970],["5023",848932],["6122",805208],["5031",589517],["5336",587655.4],["5153",583863.71],["5166",558582.62],["5163",240718.6],["5032",225845],["5138",224592.79],["5329",216248],["5194",187359],["5137",167223.49],["5175",166158.4],["5156",151813.84],["5499",143137.15],["5024",113750],["5134",99225],["5168",72534.98],["5162",55098.51],["5189",50000],["5141",43587.76],["5229",36434.9],["5365",32160],["5192",21724.36],["5164",19243.84],["5161",17695.4],["5165",16088],["5364",11530.36],["5222",11000],["5493",7240],["5132",6967.84],["5038",6915],["5179",5910],["5909",2541],["5136",440],["5131",12]],"economic_expenditure_total_czk":23555694.66,"economic_financing":[["8115",-6760949.65],["8124",-477252]],"economic_financing_total_czk":-7238201.65,"economic_revenue":[["2111",8473396.89],["1211",6700487.59],["1121",3587755.31],["4216",2663551.41],["1111",2492197.69],["4116",1481062.99],["1511",1017177.55],["1122",973140],["2132",794659],["2131",548361.54],["1113",474198.78],["2324",289426],["1112",233854.6],["3112",142848],["2112",141682.77],["2322",139973],["1345",132275],["1386",130714.28],["2329",122823],["4112",111900],["1387",51229.72],["4111",32500],["2321",25000],["1341",8282],["2119",8109],["4122",4705],["1361",4310],["2139",4200],["1356",1200],["2141",1109.94],["1381",1040.25],["2212",725]],"economic_revenue_total_czk":30793896.31,"purpose_expenditure":[["3113",4030105.92],["1032",3212790.77],["3612",2793534],["6171",2589152.55],["6399",2276820],["3639",2021758.59],["2411",1220148.27],["6112",1129899.95],["2212",935058.61],["3399",649308.75],["2310",384981.23],["3722",274608.9],["6409",272133.9],["2321",252961.66],["3729",213354.29],["6320",213088],["5512",171319.63],["3723",164877.5],["3745",144320.76],["3319",80938.56],["6310",71185.36],["3726",71035],["3631",69277.4],["4359",65882],["2341",51007.48],["1031",50000],["4351",27000],["6114",24888.74],["5219",22506],["3412",18137.16],["5212",12826],["6402",11530.36],["3511",7244],["3419",7240],["3724",5430.32],["3341",4000],["3421",3528],["3314",1815]],"purpose_expenditure_total_czk":23555694.66}},"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."}}}}