{"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:00640794","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00640794","name":"OBEC KYTÍN","short_name":"KYTÍN","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-západ","municipality_code":571261},"amounts":{"revenue_approved":14957000,"revenue_adjusted":20908000,"revenue_actual":20334001.61,"expense_approved":14957000,"expense_adjusted":20908000,"expense_actual":17784004.31,"tax_revenue":14432286.66,"nontax_revenue":894205.35,"capital_revenue":3781101,"transfer_revenue":1226408.6,"current_expense":10995808.46,"capital_expense":6788195.85,"budget_balance":2549997.3,"cash_current":14516293.21,"cash_previous":11897095.91},"ratios":{"revenue_execution":0.97254647,"expense_execution":0.85058371,"balance_to_revenue":0.12540558,"cash_to_expense":0.81625561,"cash_yoy":0.22015434,"capital_expense_share":0.38170233,"transfer_revenue_share":0.06031319},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00640794/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00640794"},"seo":{"slug":"kytin","path":"/cz/municipalities/kytin/"},"population":{"value":620,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":14957000,"expenditure_czk":14957000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":20908000,"expenditure_czk":20908000,"financing_czk":0,"balance_czk":0},{"stage":"actual","revenue_czk":20334001.61,"expenditure_czk":17784004.31,"financing_czk":-2549997.3,"balance_czk":2549997.3}],"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",2588000],["5171",2276000],["6121",1600000],["5023",1300000],["6123",1300000],["5021",800000],["6122",660000],["5139",650000],["5011",580000],["5154",425000],["5031",412000],["5323",380000],["5321",368000],["5137",238000],["5032",208000],["6129",200000],["5229",131000],["5156",128000],["5194",120000],["5362",100000],["5163",85000],["5166",70000],["5175",39000],["5162",38000],["5134",35000],["5903",30000],["5132",28000],["5155",28000],["5172",24000],["5329",23000],["5164",19000],["5167",15000],["5173",14000],["5151",11000],["5212",10000],["5138",7000],["5136",6000],["5038",5000],["5161",5000],["6130",1000]],"economic_expenditure_total_czk":14957000,"economic_revenue":[["1211",5200000],["1121",3000000],["1511",2100000],["1111",1900000],["1345",630000],["2111",514000],["4216",500000],["1113",400000],["4112",144000],["1112",120000],["1122",100000],["2132",100000],["4111",65000],["1386",49000],["1387",30000],["2131",30000],["1341",24000],["3111",20000],["2119",6000],["1334",5000],["1335",5000],["1349",5000],["2321",5000],["1361",2000],["2112",2000],["2141",1000]],"economic_revenue_total_czk":14957000,"purpose_expenditure":[["3745",3077000],["6171",2739000],["6112",1680000],["3639",900000],["3722",900000],["3613",890000],["2212",630000],["2219",525000],["2321",508000],["3421",420000],["2292",380000],["2310",340000],["3113",280000],["3319",250000],["3631",230000],["5512",227000],["3723",150000],["3349",140000],["2333",125000],["3729",120000],["6399",100000],["3419",75000],["3632",56000],["3721",50000],["6114",34000],["5213",30000],["3111",20000],["3314",15000],["3533",15000],["6310",12000],["3119",10000],["3635",10000],["4351",10000],["3326",9000]],"purpose_expenditure_total_czk":14957000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6122",3219000],["5169",2932000],["6123",2188000],["5171",2120000],["6121",1545000],["5023",1320000],["5139",923000],["6349",897000],["5021",884000],["5154",595000],["5011",580000],["5031",444000],["5323",441000],["5321",368000],["5137",267000],["5194",264000],["6130",254000],["5032",219000],["5168",190000],["5156",136000],["5229",136000],["6129",136000],["5163",127000],["5362",124000],["5155",107000],["5175",101000],["5166",70000],["5134",67000],["5162",47000],["5903",30000],["5132",28000],["5172",24000],["5329",23000],["5164",19000],["5167",16000],["5173",14000],["5151",11000],["5212",10000],["5192",9000],["5138",7000],["5136",6000],["5038",5000],["5161",5000]],"economic_expenditure_total_czk":20908000,"economic_financing":[["8117",6000000],["8118",-6000000]],"economic_financing_total_czk":0,"economic_revenue":[["1211",5764000],["3111",3453000],["1121",3093000],["1111",2135000],["1511",2100000],["2111",733000],["1345",700000],["4222",544000],["4116",515000],["1113",409000],["1112",202000],["3119",170000],["2141",162000],["3113",160000],["4112",144000],["1122",124000],["1386",123000],["2132",100000],["4111",65000],["2212",50000],["1387",45000],["2131",30000],["1341",24000],["1335",23000],["2119",13000],["1349",12000],["1334",5000],["2321",5000],["1361",2000],["2112",2000],["1381",1000]],"economic_revenue_total_czk":20908000,"purpose_expenditure":[["3745",6004000],["6171",3755000],["6112",1707000],["2212",1385000],["2321",1163000],["3722",900000],["3639",898000],["3421",804000],["2310",640000],["3319",517000],["3631",463000],["2292",441000],["3723",355000],["3613",282000],["3113",280000],["5512",241000],["2333",165000],["2219",153000],["3349",140000],["6399",124000],["3729",120000],["3419",90000],["3632",65000],["3721",50000],["6114",34000],["5213",30000],["3111",20000],["3314",15000],["3533",15000],["6310",13000],["3119",10000],["3635",10000],["4351",10000],["3326",9000]],"purpose_expenditure_total_czk":20908000},"actual":{"economic_expenditure":[["6122",3105320.82],["5169",2480313.75],["6123",2165900],["5171",1788894.39],["5023",1319700],["6349",896121],["5021",836513],["5139",637707.72],["5154",576230.89],["5011",553314],["5323",440633],["5031",429693],["5321",318000],["6121",254100],["6130",252003],["5194",243749.86],["5032",215491],["5168",186355.88],["5137",143389.24],["5229",129555.59],["5163",124335.2],["5362",123690],["6129",114751.03],["5175",98389.5],["5156",94322.7],["5155",94064],["5134",50604.18],["5162",46157.56],["5329",23000],["5166",13068],["5192",8658],["5167",5854],["5038",4042],["5161",3810],["5151",3397],["5173",2875]],"economic_expenditure_total_czk":17784004.31,"economic_financing":[["8118",-6000000],["8115",3450002.7]],"economic_financing_total_czk":-2549997.3,"economic_revenue":[["1211",5763991.2],["3111",3451101],["1121",3092887.72],["1111",2134753.17],["1511",1791239.44],["1345",699734],["2111",645118.34],["4222",544000],["4116",514990],["1113",408219.19],["1112",201482.38],["3119",170000],["3113",160000],["4112",144000],["1122",123690],["1386",112648.88],["2132",90000],["2141",67110.01],["2212",50000],["1387",44155.45],["2131",29277],["4111",23418.6],["1341",22700],["1335",22631.6],["2119",12700],["1349",11734],["1361",1350],["1381",852.13],["1334",217.5]],"economic_revenue_total_czk":20334001.61,"purpose_expenditure":[["3745",5849231.68],["6171",2927034.31],["6112",1697829.81],["2212",1285932.5],["2321",1104220.5],["3639",896124],["3722",757809.5],["3421",487350.56],["3319",448521.56],["2292",440633],["3631",414044.31],["3723",349107.79],["3113",240000],["5512",184758.5],["3613",150934],["6399",123690],["3729",78340.13],["2333",78030.03],["3349",77659.69],["3419",50000],["3721",47516.7],["6114",23418.6],["3111",20000],["3533",15000],["3632",13126.94],["6310",12800.2],["2310",10890]],"purpose_expenditure_total_czk":17784004.31}},"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."}}}}