{"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:00579921","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00579921","name":"Obec Kyjov","short_name":"Kyjov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Havlíčkův Brod","municipality_code":548308},"amounts":{"revenue_approved":4021450,"revenue_adjusted":4773490,"revenue_actual":4195083.59,"expense_approved":4021450,"expense_adjusted":8807344.06,"expense_actual":6254784.84,"tax_revenue":3693244.12,"nontax_revenue":189794.47,"capital_revenue":16745,"transfer_revenue":295300,"current_expense":2820779.3,"capital_expense":3434005.54,"budget_balance":-2059701.25,"cash_current":3449017.28,"cash_previous":5508718.53},"ratios":{"revenue_execution":0.87882945,"expense_execution":0.71017832,"balance_to_revenue":-0.49097979,"cash_to_expense":0.55142061,"cash_yoy":-0.37389844,"capital_expense_share":0.54902057,"transfer_revenue_share":0.07039192},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00579921/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00579921"},"seo":{"slug":"kyjov-00579921","path":"/cz/municipalities/kyjov-00579921/"},"population":{"value":166,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4021450,"expenditure_czk":4021450,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":4773490,"expenditure_czk":8807344.06,"financing_czk":4033854.06,"balance_czk":-4033854.06},{"stage":"actual","revenue_czk":4195083.59,"expenditure_czk":6254784.84,"financing_czk":2059701.25,"balance_czk":-2059701.25}],"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":[["5169",1185000],["6121",955000],["5023",440000],["5171",420000],["5139",325000],["5021",140000],["5137",100000],["5154",80000],["5153",50000],["5162",50000],["5166",50000],["5032",40000],["5136",30000],["5492",30000],["5175",25450],["5194",25000],["5132",20000],["5221",12000],["5163",11000],["5156",10000],["5161",10000],["5222",8000],["5362",5000]],"economic_expenditure_total_czk":4021450,"economic_revenue":[["1211",1470000],["1121",740000],["1111",530000],["2131",350000],["1511",300000],["3111",145000],["1113",119000],["2141",100000],["4112",71800],["1345",47900],["1112",40000],["2111",40000],["1386",30000],["1381",20000],["1387",10000],["2119",5000],["1341",2750]],"economic_revenue_total_czk":4021450,"purpose_expenditure":[["6171",1315450],["2321",1000000],["6112",480000],["2212",300000],["3722",240000],["3399",130000],["3723",115000],["5512",100000],["3745",80000],["1031",60000],["2310",50000],["3412",50000],["3631",50000],["3314",30000],["5213",20000],["6310",1000]],"purpose_expenditure_total_czk":4021450,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",4310272.06],["5169",1713000],["5139",1045000],["5023",441000],["5171",420000],["5021",187012],["5137",110000],["5154",82000],["5365",68040],["5153",50000],["5162",50000],["5166",50000],["5492",41000],["5032",40000],["5175",30920],["5136",30000],["5194",29000],["5132",20000],["5156",20000],["5321",14100],["5221",12000],["5163",11000],["5161",10000],["6130",10000],["5222",8000],["5362",5000]],"economic_expenditure_total_czk":8807344.06,"economic_financing":[["8115",4033854.06]],"economic_financing_total_czk":4033854.06,"economic_revenue":[["1211",1530000],["1121",820000],["1111",580000],["1511",450000],["2131",350000],["4222",155000],["3111",145000],["1113",119000],["2111",115000],["2141",100000],["4112",71800],["1112",70000],["1122",68040],["1345",47900],["4116",36000],["4111",32500],["1386",30000],["1381",20000],["1387",15000],["1334",10000],["2119",5000],["1341",2750],["1361",500]],"economic_revenue_total_czk":4773490,"purpose_expenditure":[["2321",3600000],["6171",1411450],["1031",1130000],["2212",775272.06],["6112",481000],["3722",280000],["3631",252000],["3399",185000],["3723",165000],["3745",152000],["5512",112100],["6399",68040],["2310",50000],["3412",50000],["3314",30000],["3721",28000],["5213",20000],["6114",16482],["6310",1000]],"purpose_expenditure_total_czk":8807344.06},"actual":{"economic_expenditure":[["6121",3434005.54],["5169",1084376.64],["5139",721485.37],["5023",440484],["5021",138706],["5154",78656.32],["5365",68040],["5162",49467.11],["5492",41000],["5032",39636],["5153",34911.1],["5194",24000],["5175",22800.57],["5137",17312.63],["5321",14100],["5221",11550],["5156",11493],["5163",8064.2],["5136",7554.96],["5161",4051.4],["5222",3000],["5362",90]],"economic_expenditure_total_czk":6254784.84,"economic_financing":[["8127",3200000],["8128",-3200000],["8115",2050610.25],["8901",9091]],"economic_financing_total_czk":2059701.25,"economic_revenue":[["1211",1528898.46],["1121",819368.04],["1111",574304.49],["1511",448646.11],["4222",155000],["1113",108234.05],["2131",85304],["2111",82582],["4112",71800],["1122",68040],["1112",53394.69],["1345",46800],["4116",36000],["4111",32500],["1386",29847.21],["2141",19908.47],["3111",16745],["1387",11698.91],["1341",2400],["2119",2000],["1334",1129.5],["1361",250],["1381",232.66]],"economic_revenue_total_czk":4195083.59,"purpose_expenditure":[["2321",2566345.48],["1031",1000750.1],["6171",755282.98],["2212",482772.05],["6112",480120],["3722",256429.43],["3631",182842.68],["3723",147441.69],["3745",122005],["3399",117256.27],["6399",68040],["3721",25534],["3314",17048.96],["6114",16482],["5512",12100],["3412",3500],["2310",711],["6310",123.2]],"purpose_expenditure_total_czk":6254784.84}},"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."}}}}