{"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:00253464","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00253464","name":"Město Kdyně","short_name":"Kdyně","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Domažlice","municipality_code":553786},"amounts":{"revenue_approved":188183308,"revenue_adjusted":198976814.1,"revenue_actual":190988954.46,"expense_approved":248279300,"expense_adjusted":259072806.1,"expense_actual":232696930.5,"tax_revenue":127127609.12,"nontax_revenue":49623264.24,"capital_revenue":206800,"transfer_revenue":14031281.1,"current_expense":175236055.04,"capital_expense":57460875.46,"budget_balance":-41707976.04,"cash_current":19962870.28,"cash_previous":31198398.57},"ratios":{"revenue_execution":0.95985532,"expense_execution":0.89819126,"balance_to_revenue":-0.218379,"cash_to_expense":0.08578914,"cash_yoy":-0.36013157,"capital_expense_share":0.24693439,"transfer_revenue_share":0.07346645},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00253464/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00253464"},"seo":{"slug":"kdyne","path":"/cz/municipalities/kdyne/"},"population":{"value":5125,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":188183308,"expenditure_czk":248279300,"financing_czk":60095992,"balance_czk":-60095992},{"stage":"revised","revenue_czk":198976814.1,"expenditure_czk":259072806.1,"financing_czk":60095992,"balance_czk":-60095992},{"stage":"actual","revenue_czk":190988954.46,"expenditure_czk":232696930.5,"financing_czk":41707976.04,"balance_czk":-41707976.04}],"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",51150000],["5171",51050000],["5331",47110000],["5179",22015000],["5169",15754000],["5011",13540000],["6130",8600000],["5362",5525000],["5152",4520000],["6123",4100000],["5031",3869000],["5023",3010000],["5154",2397000],["6351",1822000],["5032",1486000],["5139",1455000],["5222",1323000],["5021",970000],["5153",947000],["5151",903000],["5137",860000],["5166",830000],["5163",550000],["5499",515000],["6371",500000],["5136",310000],["5157",300000],["5167",297000],["5162",284000],["5161",235000],["6122",225000],["5323",206000],["5156",195000],["5164",188000],["5194",188000],["5364",177000],["5329",165000],["5173",151000],["5175",111000],["5176",80000],["5172",70000],["5038",67300],["5229",56000],["6119",50000],["5019",40000],["5492",38000],["5903",20000],["5041",10000],["5192",10000],["5339",5000]],"economic_expenditure_total_czk":248279300,"economic_financing":[["8123",60000000],["8115",9470992],["8124",-9375000]],"economic_financing_total_czk":60095992,"economic_revenue":[["1211",53500000],["1121",27000000],["2132",20861500],["2111",20842000],["1111",20000000],["3111",13000000],["1511",6000000],["1122",5000000],["1345",4700000],["4112",4333100],["1113",4200000],["2324",2500000],["1112",1600000],["2329",1100000],["1387",800000],["1386",650000],["1361",500000],["4216",477708],["2131",438000],["1341",170000],["2212",150000],["1343",130000],["1342",80000],["2321",60000],["4121",60000],["2142",16000],["1356",15000]],"economic_revenue_total_czk":188183308,"purpose_expenditure":[["3612",32860000],["2321",24650000],["6171",20406000],["3639",19856000],["3613",17295000],["3412",14511000],["3113",13130000],["3319",10781000],["3111",9620000],["2310",9545000],["3636",8500000],["5512",5842000],["6399",5500000],["3634",4500000],["6112",4102000],["3631",4050000],["3429",4040000],["2212",4000000],["4351",3500000],["3314",3256000],["3723",3000000],["2221",2706000],["2219",2650000],["2143",2600000],["3632",2309000],["3722",2045000],["3392",1927000],["1031",1500000],["3421",1440000],["3745",1300000],["4312",804300],["3729",760000],["2341",700000],["3419",550000],["1032",536000],["3399",525000],["3322",484000],["3231",460000],["6320",410000],["1036",325000],["3315",318000],["3900",200000],["5311",180000],["6402",177000],["1014",100000],["3721",100000],["6310",60000],["3326",53000],["3635",50000],["3341",20000],["5213",20000],["4379",15000],["3519",6000],["4324",5000]],"purpose_expenditure_total_czk":248279300},"revised":{"economic_expenditure":[["5171",50215645],["6121",49761500],["5331",47110000],["5179",22015000],["5169",16122500],["5011",13540000],["6130",8600000],["5336",6821574.1],["5362",6724261],["5152",4520000],["6123",4100000],["5031",3869000],["5023",3010000],["5154",2397000],["5137",2024000],["6351",1822000],["6122",1725000],["5139",1555000],["5032",1486000],["5222",1323000],["5021",1315000],["5153",947000],["5151",903000],["5166",830000],["5141",600000],["6119",600000],["5163",550000],["5499",515000],["6371",500000],["5136",310000],["5157",300000],["5167",297000],["5364",295026],["5162",284000],["5613",250000],["5161",235000],["5323",206000],["5156",195000],["5164",188000],["5194",188000],["5329",165000],["5173",151000],["5175",111000],["5176",80000],["5172",70000],["5038",67300],["5229",56000],["5019",40000],["5492",38000],["5903",20000],["5041",10000],["5192",10000],["5339",5000]],"economic_expenditure_total_czk":259072806.1,"economic_financing":[["8123",60000000],["8115",9470992],["8124",-9375000]],"economic_financing_total_czk":60095992,"economic_revenue":[["1211",53500000],["1121",27000000],["2132",20861500],["2111",20842000],["1111",20000000],["3111",13000000],["1511",6000000],["1122",5997600],["4122",5907561],["1345",4700000],["4112",4333100],["1113",4200000],["2324",2500000],["1112",1600000],["4116",1375319.1],["2122",1250000],["2329",1100000],["1387",800000],["4222",800000],["1386",650000],["1361",500000],["4213",477708],["2131",438000],["4111",345000],["1341",170000],["2212",150000],["1343",130000],["2229",118026],["1342",80000],["2321",60000],["4121",60000],["2142",16000],["1356",15000]],"economic_revenue_total_czk":198976814.1,"purpose_expenditure":[["3612",32860000],["2321",24340000],["6171",20406000],["3639",19856000],["3113",14450637.2],["3412",14361000],["3613",13086500],["3319",11381000],["3111",10101401.9],["2310",9545000],["4351",9204561],["3636",8500000],["2219",8280000],["6399",6699261],["2143",6664000],["5512",5842000],["6112",4102000],["3631",4050000],["3429",4040000],["2212",4000000],["3723",3310000],["3314",3256000],["2221",2706000],["3632",2309000],["3722",2045000],["1031",1500000],["3745",1300000],["3634",1100000],["3421",890000],["4312",804300],["3729",760000],["2341",700000],["6310",660000],["3635",600000],["3419",550000],["3231",546500],["1032",536000],["3399",525000],["3322",484000],["3392",442645],["6320",410000],["6114",345000],["1036",325000],["3315",318000],["3900",200000],["5311",185000],["6402",177000],["1014",100000],["3721",100000],["3326",53000],["3341",20000],["5213",20000],["4379",15000],["3519",6000],["4324",5000]],"purpose_expenditure_total_czk":259072806.1},"actual":{"economic_expenditure":[["5331",45576000],["5171",41610694.41],["6121",39476585.68],["5179",19058533.51],["5169",14838165.57],["5011",12205594],["6130",8350670],["5362",7167624.36],["5336",6821574.1],["6123",4083098],["5152",3934819.83],["5031",3483082],["5023",2988583],["5154",2848001.5],["6122",2485723.68],["5137",2326826.98],["6351",2001000],["5032",1347988],["5139",1293944.15],["5222",1243340],["5021",1030511],["6119",983798.1],["5151",909821.6],["5166",756008.14],["5153",683433.39],["5499",669900],["5163",576721.01],["5141",523067.8],["5162",349599.6],["5364",295991.1],["5136",260517],["5613",250000],["5194",227445.65],["5157",226700.8],["5164",224788.23],["5161",218039.28],["5323",205560],["5156",175669.45],["5175",171880.11],["5167",169766.74],["5329",124548],["5173",89141],["5155",62292.03],["5229",53965.43],["5038",51243],["6371",50000],["5176",49840],["6322",30000],["5138",29342.5],["5019",25794.7],["5172",24200],["5192",17296],["5223",15000],["5041",10283.07],["5363",7569],["5339",5000],["5131",298],["5365",50]],"economic_expenditure_total_czk":232696930.5,"economic_financing":[["8123",39837121.33],["8117",11570809.92],["8124",-9375000],["8115",-324954.71],["8901",-0.5]],"economic_financing_total_czk":41707976.04,"economic_revenue":[["1211",53068762.97],["1121",28408691.27],["2132",22429753.9],["1111",20097958.46],["2111",18669050.49],["4122",6316494],["1511",6102641.25],["1122",5997600],["1345",4829134.7],["4112",4333100],["2324",4186064.15],["1113",3755410.42],["1112",1851836.02],["4116",1566979.1],["2329",1439799.12],["2122",1250000],["1386",1029577.94],["4222",950000],["1361",880160],["1387",626493.37],["2131",586668.15],["4213",477708],["4111",345000],["2212",325120.47],["2141",230293.51],["3111",206800],["2322",179295],["1341",160670],["1343",134555],["2229",118026],["1342",103950],["2119",83060.45],["2321",79000],["4121",42000],["1385",33703.34],["2112",25200],["1334",22328.7],["2142",16513],["1356",13044],["1381",8283.17],["2310",3000],["1383",2808.51],["2133",2420]],"economic_revenue_total_czk":190988954.46,"purpose_expenditure":[["3612",25281616.34],["3639",20340700.64],["2321",20266620.08],["6171",19952136.39],["3113",13905207.46],["3412",12588496.54],["2219",11848063.16],["3319",11119016.1],["2310",9948973.86],["3111",9914328.33],["4351",8763909.92],["3636",7960470],["6399",7105067.36],["2143",6524217.52],["3631",5797328.38],["5512",5405393.71],["6112",3972654.98],["3723",3753981.84],["3429",3222474.58],["2221",3136359.67],["3314",3113308.42],["3613",2077747.89],["3632",1851524.97],["3722",1646949.72],["3634",1347580.75],["3745",1167101.45],["2341",1083130.61],["1031",939702.8],["3392",928131.71],["3729",797158.99],["4312",748342.24],["1036",716756.1],["6310",593849.81],["3635",591690],["3419",555500],["3421",554567.59],["3231",546307.66],["3399",509015.52],["6320",433895],["1032",300165.8],["6114",272232.05],["5311",184607.19],["6402",177965.1],["3900",165298],["3322",164808.63],["3315",151120.61],["3721",141368.83],["1014",87562],["4379",25000],["3341",5590.2],["3519",5554],["4324",5000],["3326",1380]],"purpose_expenditure_total_czk":232696930.5}},"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."}}}}