{"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:00259454","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00259454","name":"Město Kynšperk nad Ohří","short_name":"Kynšperk nad Ohří","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Karlovarský kraj","district_name":"Sokolov","municipality_code":560499},"amounts":{"revenue_approved":98500000,"revenue_adjusted":103518992.9,"revenue_actual":121171899.02,"expense_approved":143200000,"expense_adjusted":162007853.18,"expense_actual":132007946.16,"tax_revenue":103952483.7,"nontax_revenue":6634699.42,"capital_revenue":2011140,"transfer_revenue":8573575.9,"current_expense":99210592.98,"capital_expense":32797353.18,"budget_balance":-10836047.14,"cash_current":95893720.55,"cash_previous":109739842.22},"ratios":{"revenue_execution":1.17052819,"expense_execution":0.81482437,"balance_to_revenue":-0.08942706,"cash_to_expense":0.72642385,"cash_yoy":-0.12617224,"capital_expense_share":0.24844984,"transfer_revenue_share":0.07075548},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00259454/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00259454"},"seo":{"slug":"kynsperk-nad-ohri","path":"/cz/municipalities/kynsperk-nad-ohri/"},"population":{"value":4514,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":98500000,"expenditure_czk":143200000,"financing_czk":44700000,"balance_czk":-44700000},{"stage":"revised","revenue_czk":103518992.9,"expenditure_czk":162007853.18,"financing_czk":58488860.28,"balance_czk":-58488860.28},{"stage":"actual","revenue_czk":121171899.02,"expenditure_czk":132007946.16,"financing_czk":10836047.14,"balance_czk":-10836047.14}],"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",37390000],["5169",33536000],["5331",16510000],["5011",15096000],["5171",7708000],["5031",4118000],["6122",3020000],["5365",3000000],["5154",2325000],["6351",2150000],["5229",2050000],["5021",1995000],["5137",1940000],["5023",1675000],["5032",1588000],["5499",800000],["5168",790000],["5139",667000],["5141",660000],["5163",657000],["5362",615000],["5166",500000],["5153",440000],["5164",415000],["5156",320000],["5492",300000],["5903",300000],["5162",295000],["5161",250000],["5172",205000],["6119",200000],["5167",175000],["5182",150000],["5364",150000],["5151",140000],["5178",121000],["5195",120000],["5194",119000],["5175",93000],["5192",93000],["5038",71000],["5179",68000],["5173",60000],["5221",60000],["5341",57000],["5366",50000],["5136",44000],["5134",35000],["5222",27000],["5132",25000],["5133",12000],["5019",10000],["5029",3000],["5039",2000]],"economic_expenditure_total_czk":143200000,"economic_financing":[["8123",27000000],["8115",20784000],["8124",-3084000]],"economic_financing_total_czk":44700000,"economic_revenue":[["1211",42500000],["1121",20300000],["1111",12500000],["4112",3610600],["1345",3510000],["1122",3000000],["1511",2500000],["1113",2000000],["2122",1664784],["2324",1580000],["2111",1162616],["2131",1153000],["1112",700000],["3111",633000],["1386",540000],["2132",405000],["4121",300000],["1341",160000],["1361",150000],["1342",80000],["2212",30000],["1343",20000],["2141",1000]],"economic_revenue_total_czk":98500000,"purpose_expenditure":[["6171",27600000],["2219",24819000],["3639",22721200],["3111",15110000],["3722",9700000],["3113",7150000],["3392",5920000],["5512",5715000],["6399",3750000],["3322",3254000],["3231",2580000],["6112",2500000],["5311",2010000],["6409",1587000],["3745",1500000],["2212",1350000],["3632",1157800],["6310",660000],["4351",570000],["3421",500000],["3612",500000],["3631",400000],["6320",320000],["5213",300000],["3399",250000],["2115",220000],["1032",200000],["3635",200000],["3349",180000],["3591",100000],["2310",89000],["3699",72000],["2399",68000],["6330",57000],["6402",50000],["3744",30000],["3341",10000]],"purpose_expenditure_total_czk":143200000},"revised":{"economic_expenditure":[["6121",45265000],["5169",35506491.85],["5331",16515115],["5011",15901825],["5171",9597533],["5031",4266387],["6122",4233800],["5365",3350000],["5137",3050500],["5229",2460000],["5336",2404072.3],["5154",2315000],["6351",2150000],["5021",2067510],["5023",1675000],["5032",1658124],["5362",1086000],["5499",1075816.28],["5168",884000],["5139",708356.05],["5163",657000],["5166",500000],["5153",446000],["5164",410000],["5141",379000],["5156",302000],["5903",300000],["5162",297000],["5492",282200],["6371",261777],["5192",229000],["6119",200000],["5161",174817.7],["5182",150000],["5151",138000],["5194",130000],["5178",121000],["5167",120000],["5134",97000],["5175",91626],["5132",84500],["5038",71000],["5179",68000],["5221",60000],["5341",57000],["5173",50000],["5136",40500],["5172",30000],["5222",27000],["5213",20000],["5019",13000],["5176",10000],["5366",10000],["5029",3000],["5039",3000],["5133",3000],["5364",902]],"economic_expenditure_total_czk":162007853.18,"economic_financing":[["8115",44387641.9],["8123",27000000],["8124",-12898781.62]],"economic_financing_total_czk":58488860.28,"economic_revenue":[["1211",42500000],["1121",20300000],["1111",12500000],["4116",3820997.3],["4112",3610600],["1345",3510000],["1122",3350000],["1511",2500000],["1113",2000000],["2122",1669899],["2324",1580000],["2111",1162616],["2131",1153000],["1112",700000],["3111",633000],["1386",540000],["2132",405000],["4122",392400],["4213",313430],["4121",300000],["1341",160000],["1361",150000],["4111",136148.6],["1342",80000],["2212",30000],["1343",20000],["2141",1000],["2229",902]],"economic_revenue_total_czk":103518992.9,"purpose_expenditure":[["6171",29167838.28],["3639",26800020],["2219",23128533],["3111",16416811.3],["3722",13874000],["3113",8394090],["3322",6154000],["3392",5920000],["3591",5486000],["6399",4421000],["5512",3115000],["3231",3039188],["6112",2500000],["5311",2064000],["2212",1830180],["6409",1547000],["3632",1157800],["3745",1053467],["4351",1020000],["3631",840000],["3612",600000],["3421",500000],["6310",379000],["6320",320000],["2115",316000],["5213",300000],["3611",261777],["3349",210000],["3399",202000],["1032",200000],["3635",200000],["6114",136148.6],["2221",100000],["2310",89000],["3699",72000],["2399",68000],["6330",57000],["3744",30000],["3341",28000],["6402",10000]],"purpose_expenditure_total_czk":162007853.18},"actual":{"economic_expenditure":[["5169",33407600.45],["6121",27326240.94],["5331",16515115],["5011",15163072],["5171",5565895.97],["5031",4012328],["5365",3319470],["6122",3059335.24],["5229",2459226],["5336",2404072.3],["6351",2150000],["5154",2107842.52],["5137",1877603.44],["5021",1741333],["5023",1575128],["5032",1546745],["5362",1070783],["5168",882680.16],["5499",834601],["5139",699532.74],["5163",604870.6],["5166",461457.43],["5153",351362.88],["5141",343901.52],["5164",338743.38],["6371",261777],["5162",238320.82],["5156",237182.42],["5161",152327],["5492",148000],["5192",139462],["5194",123920.8],["5178",120975.12],["5167",110787.3],["5134",91925],["5151",79996],["5132",78007.8],["5175",72806.9],["5179",67897],["5038",60442],["5221",60000],["5341",37555.54],["5222",23794.52],["5172",21821.14],["5213",20000],["5136",13650.7],["5176",7018],["5019",5853.4],["5173",5417],["5366",5189.13],["5133",1994],["5039",1983],["5364",902]],"economic_expenditure_total_czk":132007946.16,"economic_financing":[["8124",-12898781.62],["8115",11943050.59],["8123",11688033.64],["8125",103744.53]],"economic_financing_total_czk":10836047.14,"economic_revenue":[["1211",45315433.11],["1121",24276315.68],["1111",17053959.8],["4116",3820997.3],["1345",3661913.01],["1511",3592296.46],["1122",3319470],["1113",3208373.34],["4112",3133000],["3111",2011140],["2324",1673488.91],["2122",1669900],["1112",1582308.88],["2131",1313605.23],["2111",1133917.58],["1386",884453.44],["4122",870000],["1387",346638.98],["2132",336377.17],["4213",313430],["1361",309707.68],["4121",300000],["1342",202670],["2322",180808],["1341",170068],["2212",157139.27],["4111",136148.6],["2329",108867],["2119",34606],["2460",24000],["1343",21857],["1381",7018.32],["2141",1088.26],["2229",902]],"economic_revenue_total_czk":121171899.02,"purpose_expenditure":[["6171",26680865.11],["3639",25629110.17],["3722",12784008.88],["2219",11640974.05],["3111",10920061.03],["3113",8394090],["3392",5920000],["6399",4389543],["3591",4054625.71],["3322",3802863.37],["3231",3039188],["5512",2451933.94],["6112",2362044.04],["6409",1543020.52],["5311",1524068.12],["2212",1019834.83],["4351",1007722],["3632",975604.59],["3631",727439.2],["3612",561470],["3745",523109.85],["6310",343901.52],["6320",303034],["2115",295724],["3611",261777],["3349",209647],["3399",191514.65],["6114",136148.6],["2310",88330],["2399",67897],["1032",57314.07],["6330",37555.54],["3341",28000],["3699",14600],["3421",11862.24],["6402",5189.13],["3744",3875]],"purpose_expenditure_total_czk":132007946.16}},"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."}}}}