{"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:00285030","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00285030","name":"Město Kyjov","short_name":"Kyjov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Hodonín","municipality_code":586307},"amounts":{"revenue_approved":444576200,"revenue_adjusted":478882600,"revenue_actual":504492342.82,"expense_approved":428076200,"expense_adjusted":572180000,"expense_actual":470423753.31,"tax_revenue":278981994.67,"nontax_revenue":71497592.02,"capital_revenue":2219207.15,"transfer_revenue":151793548.98,"current_expense":355291650.32,"capital_expense":115132102.99,"budget_balance":34068589.51,"cash_current":186874140.74,"cash_previous":168981861.32},"ratios":{"revenue_execution":1.05347812,"expense_execution":0.82216043,"balance_to_revenue":0.06753044,"cash_to_expense":0.3972464,"cash_yoy":0.10588284,"capital_expense_share":0.24474126,"transfer_revenue_share":0.30088375},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00285030/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00285030"},"seo":{"slug":"kyjov","path":"/cz/municipalities/kyjov/"},"population":{"value":10619,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":444576200,"expenditure_czk":428076200,"financing_czk":-16500000,"balance_czk":16500000},{"stage":"revised","revenue_czk":478882600,"expenditure_czk":572180000,"financing_czk":93297400,"balance_czk":-93297400},{"stage":"actual","revenue_czk":504492342.82,"expenditure_czk":470423753.31,"financing_czk":-34068589.51,"balance_czk":34068589.51}],"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":[["5331",100101400],["5011",93384700],["6121",73837400],["5031",24122500],["5169",20429700],["5141",15500000],["5222",12005000],["5032",9052700],["5499",7078900],["5023",6614900],["5154",6244100],["5171",5584000],["5365",4500000],["5161",3765500],["5139",3427000],["5168",3423000],["5166",3370000],["5213",2900000],["5901",2529000],["5152",2425000],["6122",2331900],["5492",2140000],["5021",1983400],["5163",1878000],["5164",1690200],["6202",1500000],["6351",1450000],["5362",1391500],["5042",1307000],["5137",1265000],["5323",1080000],["5329",1040000],["5167",997800],["5156",783000],["5175",736000],["5192",680000],["5151",679200],["5903",600000],["5162",558100],["5153",441600],["5138",430000],["5173",381600],["5194",363000],["5038",360000],["6130",350000],["5134",285000],["5179",194000],["5172",150000],["5132",140000],["5133",134100],["5811",100000],["5136",82000],["5199",82000],["6111",68000],["5176",32000],["6141",32000],["5123",28000],["5122",20000],["5041",17000]],"economic_expenditure_total_czk":428076200,"economic_financing":[["8124",-16500000]],"economic_financing_total_czk":-16500000,"economic_revenue":[["1211",108250000],["4216",61970500],["1121",53250000],["4112",45022800],["1111",42000000],["1511",20000000],["2212",18625000],["4116",16935600],["1361",11000000],["2122",9918000],["2111",8693300],["1113",8500000],["2132",7675600],["1345",7500000],["2131",5700000],["1122",4500000],["2329",4005000],["1112",2600000],["1381",1500000],["2451",1254000],["1353",900000],["2321",890000],["1356",600000],["4122",600000],["2324",476400],["2112",415000],["4111",404000],["2420",400000],["1341",200000],["1343",200000],["2119",200000],["3111",200000],["4121",191000]],"economic_revenue_total_czk":444576200,"purpose_expenditure":[["6171",143246900],["3722",53485000],["3639",41492100],["2219",18727500],["3392",18645000],["6310",15936000],["3113",15649000],["5311",15446400],["3111",10069000],["4351",10044400],["3314",8949000],["6112",8126600],["4339",7694500],["3412",7173000],["6399",4500000],["2292",3980000],["3399",3820000],["6409",3529000],["3419",3300000],["3631",3022500],["3725",2530000],["3612",2320000],["3635",2300000],["3900",2206000],["3421",2175000],["2212",2165000],["5512",1960800],["3723",1854000],["3231",1578000],["3117",1543000],["3429",1440000],["3319",1371000],["5213",1245000],["2143",962000],["3632",912100],["3349",710000],["2141",461000],["3341",450000],["3721",450000],["6118",404000],["3541",325000],["4349",320000],["3326",280000],["6223",235000],["1036",226400],["3745",185000],["3322",120000],["2115",100000],["1039",84000],["3613",82000],["3312",69000],["3739",50000],["2221",40000],["3315",32000],["3728",15000],["4329",15000],["1014",12000],["3744",8000],["3599",5000]],"purpose_expenditure_total_czk":428076200},"revised":{"economic_expenditure":[["6121",161037900],["5331",98899400],["5011",94500900],["5169",26723300],["5336",24844900],["5031",24406100],["5141",15450800],["5171",11720400],["5032",9150900],["5365",7083600],["5499",6960200],["5023",6614900],["5154",6239600],["5166",6198000],["5223",6082500],["5901",5794900],["5222",5722700],["6122",5037900],["5168",4258900],["5139",3804000],["5161",3287600],["5492",3137000],["5213",2909000],["5152",2585500],["6351",2100400],["5021",2004600],["5137",1867500],["5163",1819700],["5164",1534800],["6202",1500000],["5042",1465200],["5221",1451400],["5362",1442100],["6130",1272100],["5323",1080000],["5167",1012000],["6119",845200],["5151",791300],["5175",658100],["5156",632000],["5904",619500],["5903",600000],["6111",583900],["6356",540400],["5138",516000],["5162",483900],["6125",446200],["5038",383500],["5192",369800],["5194",354400],["5321",350000],["6123",348400],["5153",339700],["5173",322000],["5132",294000],["5134",227000],["5179",218400],["5172",194100],["6127",173000],["5364",168800],["5133",137000],["5339",121000],["5199",82000],["5493",72000],["5329",70000],["5136",47200],["6141",32000],["5332",30000],["5123",27000],["5366",23500],["5122",20000],["5041",18000],["5176",16800],["5142",12800],["5229",10000],["5019",300],["5039",100]],"economic_expenditure_total_czk":572180000,"economic_financing":[["8115",109797400],["8124",-16500000]],"economic_financing_total_czk":93297400,"economic_revenue":[["1211",108250000],["1121",53250000],["4216",51687200],["4112",45022800],["1111",42000000],["4116",23619200],["1511",20000000],["4122",18993300],["2122",13967900],["2212",13630000],["1361",11000000],["2111",9573300],["1113",8500000],["2132",7675600],["1345",7500000],["1122",7467900],["4222",6284000],["2131",5700000],["2229",5124500],["4121",4414900],["1112",2600000],["2324",1740300],["1381",1500000],["2141",1420000],["2451",1254000],["4131",1072400],["1353",900000],["2139",890000],["1356",600000],["2119",417500],["2112",415000],["4111",410000],["2420",400000],["2322",356900],["4171",277300],["2329",219000],["1341",200000],["1343",200000],["3111",200000],["2321",63400],["3121",58000],["3113",28200]],"economic_revenue_total_czk":478882600,"purpose_expenditure":[["6171",146176400],["3722",58997600],["3639",48508300],["4351",32249300],["3392",29576000],["3412",23877900],["3113",23449400],["2219",21458000],["3399",17334900],["2212",16212000],["6310",15923700],["5311",15446400],["3421",11826300],["3631",10997300],["3314",10307800],["6112",8126600],["3111",8035700],["6399",7078700],["3632",7065900],["6409",6879600],["3117",6352200],["3635",5157000],["2292",4080000],["3900",3816200],["5512",3695100],["3419",3179900],["3725",2750000],["3612",2616500],["3231",2539800],["3723",1753400],["5213",1230000],["2221",1153800],["2143",997000],["3745",963300],["3319",949000],["3349",803300],["4371",725900],["3322",720000],["4339",702000],["3341",699800],["4375",611400],["4344",609300],["2141",566100],["4376",503600],["3429",497800],["3721",450000],["6114",410000],["4312",364400],["4356",330600],["3326",326000],["2223",300000],["3541",293100],["4349",274600],["3312",236900],["1036",227400],["6223",213000],["4359",189700],["6402",168800],["4379",126800],["3313",105000],["3613",82000],["1014",76000],["2321",75800],["3316",74000],["3329",58500],["1039",58200],["3146",55000],["3739",50000],["4374",48900],["4377",48400],["3315",44400],["3311",40000],["2115",34000],["3545",32000],["3317",30000],["4341",30000],["4358",26000],["4329",20000],["3636",16300],["3728",15000],["2299",12400],["2310",10300],["4399",10000],["3744",8000],["3299",5000],["3599",3300]],"purpose_expenditure_total_czk":572180000},"actual":{"economic_expenditure":[["6121",103772054.93],["5331",98899545.16],["5011",93347991],["5336",24844758.83],["5031",23912965],["5169",17956310.81],["5141",11561420.56],["5171",10292264.21],["5032",8949935],["5365",7083540.9],["5362",-6795168.67],["5023",6461897],["5499",6153814],["5223",6082500],["5222",5637731],["5154",4541848.73],["6122",4425850.53],["5168",3642452.81],["5139",2950934.05],["5166",2947939.23],["5161",2890151.12],["5213",2630191.01],["5152",2186240.1],["6351",2100375.19],["5021",1858576],["5163",1659973.85],["5492",1648647.1],["6202",1500000],["5137",1488172.25],["5042",1458121.4],["5221",1451400],["5164",1414238.04],["6130",1224376],["5323",1079900],["5167",940135.95],["5904",619500],["5151",583457.3],["6111",551866.48],["6356",540379.95],["6119",508200],["5156",499892.63],["5138",483257.33],["5175",482218.42],["5162",448604.28],["5038",383483],["5321",350000],["5194",330200.53],["6125",303969.91],["5173",295088.04],["5153",252097.58],["5132",232753.7],["5134",176544.12],["6127",173030],["5364",168775],["5179",165188.92],["5339",116000],["5199",81120],["5493",72000],["5329",70000],["5192",69482],["5172",47830.09],["5136",43277],["6141",32000],["5332",30000],["5123",26832.22],["5366",23536],["5176",15824.11],["5041",14521.42],["5142",12643.19],["5229",10000],["5122",5717],["5133",3029],["5019",264],["5039",87]],"economic_expenditure_total_czk":470423753.31,"economic_financing":[["8115",-17213518.98],["8124",-16500000],["8901",-355070.53]],"economic_financing_total_czk":-34068589.51,"economic_revenue":[["1211",110416519.47],["1121",59086781.57],["4216",51687185.34],["4112",45022800],["1111",44660853.97],["4116",23619223.93],["1511",20767083.59],["4122",18993091],["2212",14571769.75],["2122",13968076.57],["2111",12398973.18],["1361",12163740],["2132",7949043.43],["1113",7812665.22],["1122",7468020],["1345",7121322.18],["4222",6284000],["2131",5648184.62],["2229",5124081.39],["2141",4444999.62],["4121",4414390],["1112",3851978.85],["1386",2121313.34],["3111",1989547.15],["2119",1771862.29],["2324",1731080.67],["2451",1254000],["1353",1083100],["4131",1072383.71],["2139",891770],["1387",843746.23],["1356",686198],["1343",486489],["2112",442593],["4111",410000],["2420",400000],["2322",352181],["2142",307192],["4171",290475],["1341",215425.99],["3113",171660],["1334",168880.77],["2321",156900],["3121",58000],["2310",43142],["2329",34804.02],["1381",17372.11],["1383",10220.18],["2143",6938.48],["1382",198.6],["1335",85.6]],"economic_revenue_total_czk":504492342.82,"purpose_expenditure":[["6171",141223066.11],["3722",56932994.94],["3639",43329592.66],["4351",31723630.07],["3392",26921087.41],["3113",22625872.81],["3412",16138567.3],["2219",15548986.28],["5311",14564925],["6310",11951995.18],["3314",10307830.81],["3631",9802099.28],["2212",9141662.41],["3111",8032502.43],["6112",7935762],["6409",-7143999.39],["6399",7078690.9],["3117",6352064.74],["2292",3754331.01],["3421",3555389.14],["3419",3095000],["5512",2548280.77],["3900",2410722.52],["3725",2378998.23],["3231",2348583.29],["3399",1479666.36],["2221",1053824.62],["3723",968896.27],["3632",851157.09],["3319",849716.23],["2143",806756.71],["3349",803163.94],["4371",725900],["3341",699795],["4339",682858.4],["3635",670135],["4375",611400],["4344",609300],["3322",600000],["2141",541473.59],["4376",503600],["3429",497800],["6114",410000],["4312",364400],["4356",330640],["3745",314334.02],["3721",312677.5],["2223",300000],["3541",290724.8],["3312",236516],["1036",227275],["3326",213240],["4359",189700],["3612",184800],["6402",168775],["6223",168258.57],["4349",165107.26],["4379",126800],["3313",105000],["3613",81120],["2321",75706.13],["3316",74000],["3329",58500],["1014",55266],["3146",55000],["4374",48900],["4377",48400],["3315",44310],["3311",40000],["3545",32000],["3317",30000],["4341",30000],["4358",26000],["4329",19988],["1039",18869],["3728",14499],["2299",12333.92],["2310",10285],["4399",10000],["3744",8000],["3299",5000],["3599",3249]],"purpose_expenditure_total_czk":470423753.31}},"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."}}}}