{"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:00640557","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00640557","name":"Obec Malé Kyšice","short_name":"Malé Kyšice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kladno","municipality_code":532631},"amounts":{"revenue_approved":10275500,"revenue_adjusted":12812161.08,"revenue_actual":12801146.28,"expense_approved":10275500,"expense_adjusted":12590483.08,"expense_actual":12282165.79,"tax_revenue":11241801.91,"nontax_revenue":893387.29,"capital_revenue":241082,"transfer_revenue":424875.08,"current_expense":6148402,"capital_expense":6133763.79,"budget_balance":518980.49,"cash_current":21821589.84,"cash_previous":21302609.35},"ratios":{"revenue_execution":0.99914029,"expense_execution":0.97551188,"balance_to_revenue":0.04054172,"cash_to_expense":1.77668908,"cash_yoy":0.0243623,"capital_expense_share":0.49940409,"transfer_revenue_share":0.03319039},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00640557/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00640557"},"seo":{"slug":"male-kysice","path":"/cz/municipalities/male-kysice/"},"population":{"value":557,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":10275500,"expenditure_czk":10275500,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":12812161.08,"expenditure_czk":12590483.08,"financing_czk":-221678,"balance_czk":221678},{"stage":"actual","revenue_czk":12801146.28,"expenditure_czk":12282165.79,"financing_czk":-518980.49,"balance_czk":518980.49}],"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":[["6201",4413944],["5169",1404500],["5023",968000],["5011",659800],["5331",560000],["5171",368770],["5154",333500],["6122",170000],["5031",160100],["5032",138800],["5362",125000],["5166",112000],["6121",100000],["5323",93333],["5021",84783],["5139",79014],["5365",75000],["5168",55000],["5153",50000],["5321",43000],["5137",40250],["5194",30000],["5042",27150],["5175",26600],["5164",26140],["5163",22546],["5123",20000],["5162",17000],["5167",10000],["5903",10000],["6130",10000],["5151",9000],["5329",5470],["5173",5300],["5901",5000],["5041",3200],["5156",3100],["5038",3000],["5132",3000],["5161",2700],["5136",1500]],"economic_expenditure_total_czk":10275500,"economic_revenue":[["1211",4300000],["1121",2250000],["1111",1450000],["1511",470000],["1345",400000],["1113",340000],["2133",326000],["2111",291100],["4112",129700],["1112",100000],["1122",75000],["1386",40500],["2141",30000],["1381",25000],["1387",20000],["1341",15000],["1342",6200],["2131",5000],["1361",1000],["2112",1000]],"economic_revenue_total_czk":10275500,"purpose_expenditure":[["2321",4413944],["6112",1071000],["6171",997000],["3111",895000],["3723",710000],["3722",475000],["3631",350000],["3639",298000],["2223",170000],["2212",165000],["3326",121000],["3399",112700],["2292",93333],["6399",75000],["3421",63883],["2229",50000],["3319",34000],["2219",30000],["3412",26140],["3721",26000],["4351",26000],["6320",17630],["3745",17000],["5512",15000],["5213",10000],["6409",5470],["5212",5000],["6310",2400]],"purpose_expenditure_total_czk":10275500,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6201",5878100],["5169",1608434.68],["5023",968000],["5011",742000],["5331",635000],["5154",338600],["5171",328749],["5336",276472.8],["5166",234469],["5031",184005],["6122",170000],["5032",158500],["5137",143275],["5139",115019.6],["5365",109200],["5021",102511],["6121",100000],["5323",93333],["5321",65700],["5168",55000],["5175",33080],["5194",31735],["5042",27150],["5164",26140],["6130",25000],["5163",23036],["5123",20000],["5162",17000],["5153",14760],["5167",10000],["5903",10000],["5151",9000],["5173",7800],["5329",5560],["5901",5000],["5041",4150],["5156",4100],["5038",3100],["5132",3000],["5161",2835],["5136",1668]],"economic_expenditure_total_czk":12590483.08,"economic_financing":[["8115",-221678]],"economic_financing_total_czk":-221678,"economic_revenue":[["1211",5015420],["1121",2686220],["1111",1831300],["1511",470000],["1345",440540],["2111",382063],["1113",355000],["2133",326000],["4116",276472.8],["3121",215000],["1112",175080],["2141",160875],["4112",132100],["1122",109200],["1386",97870],["1387",38360],["3111",26082],["2324",18600],["4111",16302.28],["1341",15000],["2131",13200],["1342",6200],["1334",2502],["1361",1000],["2112",1000],["1381",774]],"economic_revenue_total_czk":12812161.08,"purpose_expenditure":[["2321",5878100],["3111",1392893.48],["6171",1103516],["6112",1080700],["3723",779054],["3722",475000],["3639",406611],["3631",360640],["2223",170000],["3399",130585],["3326",121942],["6399",109200],["3421",103139],["3745",98000],["2292",93333],["3319",61500],["4351",48700],["3721",37000],["2212",33100],["3412",26140],["6320",17630],["6114",16302.6],["5512",15000],["5213",10000],["3349",8947],["6409",5560],["5212",5000],["6310",2890]],"purpose_expenditure_total_czk":12590483.08},"actual":{"economic_expenditure":[["6201",5878098.99],["5169",1579551.23],["5023",956302],["5011",740732],["5331",635000],["5154",283482.45],["5171",277504.95],["5336",276472.8],["5166",222378],["5031",183708],["6122",163930.8],["5032",154352],["5137",142826.45],["5365",109200],["5021",102511],["5323",90951],["5139",83270.92],["6121",79894],["5321",65176],["5168",45527.09],["5194",31735],["5175",29709],["5042",27105.8],["5164",26136],["5163",23032.2],["5162",15708.21],["5153",14760],["6130",11840],["5173",5691],["5329",5560],["5041",4133.42],["5156",3608.79],["5038",3077],["5132",2647.69],["5151",2620],["5161",2264],["5136",1668]],"economic_expenditure_total_czk":12282165.79,"economic_financing":[["8117",24000000],["8118",-24000000],["8115",-518980.49]],"economic_financing_total_czk":-518980.49,"economic_revenue":[["1211",5015419.16],["1121",2686218.69],["1111",1831299.37],["1511",469747.13],["1345",440537.8],["2111",374818.4],["1113",354978.04],["2133",325929],["4116",276472.8],["3121",215000],["1112",175078.41],["2141",160875],["4112",132100],["1122",109200],["1386",97864.24],["1387",38355.76],["3111",26082],["2324",18598.89],["4111",16302.28],["1341",14950],["2131",13166],["1342",3978],["1334",2501.4],["1361",900],["1381",773.91]],"economic_revenue_total_czk":12801146.28,"purpose_expenditure":[["2321",5878098.99],["3111",1386887.46],["6112",1067471],["6171",1003733.06],["3723",769422.65],["3722",469143.03],["3639",368870.8],["3631",303848],["2223",163930.8],["3399",122191.67],["6399",109200],["3421",98795.15],["3745",92963.67],["2292",90951],["3326",87535.39],["3319",61382],["4351",48676],["3721",36978.32],["2212",29625],["3412",26136],["6320",17630],["6114",16302.6],["5512",15000],["3349",8947],["6409",5560],["6310",2886.2]],"purpose_expenditure_total_czk":12282165.79}},"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."}}}}