{"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:00232009","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00232009","name":"Obec Kondrac","short_name":"Kondrac","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Benešov","municipality_code":529931},"amounts":{"revenue_approved":62553813,"revenue_adjusted":51062785.39,"revenue_actual":50158244.15,"expense_approved":82838167,"expense_adjusted":90971017.36,"expense_actual":62996690.21,"tax_revenue":12282456.25,"nontax_revenue":5290826.1,"capital_revenue":1000,"transfer_revenue":32583961.8,"current_expense":20924346.35,"capital_expense":42072343.86,"budget_balance":-12838446.06,"cash_current":27267087.76,"cash_previous":32168166.15},"ratios":{"revenue_execution":0.98228571,"expense_execution":0.69249187,"balance_to_revenue":-0.25595884,"cash_to_expense":0.43283366,"cash_yoy":-0.15235803,"capital_expense_share":0.66785007,"transfer_revenue_share":0.64962325},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00232009/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00232009"},"seo":{"slug":"kondrac","path":"/cz/municipalities/kondrac/"},"population":{"value":537,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":62553813,"expenditure_czk":82838167,"financing_czk":20284354,"balance_czk":-20284354},{"stage":"revised","revenue_czk":51062785.39,"expenditure_czk":90971017.36,"financing_czk":39908231.97,"balance_czk":-39908231.97},{"stage":"actual","revenue_czk":50158244.15,"expenditure_czk":62996690.21,"financing_czk":12838446.06,"balance_czk":-12838446.06}],"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",61000000],["5171",8830000],["5011",2580000],["5169",2217000],["5141",1350000],["5154",1000000],["5365",705000],["5031",650000],["5137",620000],["5139",557200],["5362",500000],["5023",450000],["5021",400000],["5032",350000],["5329",267560],["5499",175700],["5321",175500],["5194",170000],["5179",140000],["5164",120000],["5364",100000],["6130",100000],["5156",80000],["5163",57000],["5167",46000],["5155",25000],["5222",25000],["5038",20000],["5162",20000],["5168",20000],["5175",14000],["5019",12207],["5161",10000],["5223",10000],["5901",10000],["5903",10000],["5221",6000],["5132",5000],["5134",5000],["5039",2000],["5339",1500],["5909",1500]],"economic_expenditure_total_czk":82838167,"economic_financing":[["8115",20284354]],"economic_financing_total_czk":20284354,"economic_revenue":[["4216",39501649],["1211",5100000],["4222",3339077],["4116",2839391],["1121",2600000],["1111",1900000],["2111",1524800],["4122",1200000],["1511",1000000],["1122",700000],["2324",600000],["1345",470000],["1113",350000],["2141",300000],["2321",300000],["1112",250000],["2132",195096],["4112",125700],["2131",60000],["1386",50000],["4111",40000],["1381",25000],["1387",25000],["2119",15000],["4129",10100],["1341",10000],["3111",10000],["1361",8000],["1342",5000]],"economic_revenue_total_czk":62553813,"purpose_expenditure":[["2321",62050000],["2212",6000000],["2310",3091000],["6171",2760200],["3111",2596800],["3745",1465200],["6409",820000],["3632",700000],["3722",700000],["6112",500000],["6310",312000],["1032",265000],["3723",250000],["3639",220000],["2141",206000],["3631",180000],["2292",147560],["3113",110000],["3412",100000],["6402",100000],["3330",90000],["5512",51000],["3399",40000],["6114",30407],["3314",15500],["3721",10000],["4341",10000],["5213",10000],["4359",6000],["6399",1500]],"purpose_expenditure_total_czk":82838167},"revised":{"economic_expenditure":[["6121",61114790],["5171",15610707.66],["5169",2867348],["5011",2769900],["5154",1061215],["5139",1017991],["5141",993681.7],["5137",787815],["5031",685119],["5362",684575],["5365",570500],["5023",507600],["5021",423918],["5329",357560],["5032",350000],["5499",175700],["5321",175500],["5164",120000],["5163",107059],["6130",100000],["5179",90000],["5167",46000],["5364",42549],["5194",35520],["5156",32821],["5155",29000],["5192",25941],["5222",25000],["5038",20000],["5162",20000],["5168",20000],["5909",16500],["5175",14000],["5019",12207],["5161",10000],["5223",10000],["5901",10000],["5903",10000],["5221",6000],["5132",5000],["5134",5000],["5339",2500],["5039",2000]],"economic_expenditure_total_czk":90971017.36,"economic_financing":[["8115",39908231.97]],"economic_financing_total_czk":39908231.97,"economic_revenue":[["4216",25393960.29],["1211",5100000],["4222",3339077],["1121",2799162],["4116",2355241.51],["2111",1982923.66],["1111",1900000],["2321",1585835],["2324",1413074.43],["4122",1342600],["1511",1000000],["1122",680396],["1345",470000],["1113",363727],["2141",300000],["1112",250000],["2132",205317],["1386",149000],["4112",125300],["1387",89000],["2131",61125.5],["2329",28636],["1334",27623],["1381",25000],["4111",17687],["2119",15000],["4129",10100],["1341",10000],["3111",10000],["1361",8000],["1342",5000]],"economic_revenue_total_czk":51062785.39,"purpose_expenditure":[["2321",61377423],["2212",14000000],["3111",2875100],["2310",2623497.66],["6171",2386335],["3745",1565215],["6310",1005681.7],["1032",967000],["3722",700000],["6409",697000],["6112",557600],["3723",335000],["3632",300000],["3639",298190],["3631",234000],["2141",210000],["2292",147560],["5512",133932],["3412",126720],["3113",110000],["3330",93000],["6320",50059],["3399",45520],["6402",42549],["6114",35635],["3314",15500],["3721",11000],["4341",10000],["5213",10000],["4359",6000],["6399",1500]],"purpose_expenditure_total_czk":90971017.36},"actual":{"economic_expenditure":[["6121",42064343.86],["5171",11343817.71],["5011",2586665],["5169",2236621.59],["5362",-1635636.95],["5141",993681.7],["5154",829535.59],["5139",829107.36],["5031",656242],["5365",570040],["5023",507600],["5137",362886.41],["5021",362367],["5329",331115.84],["5032",264175],["5321",155500],["5499",134800],["5164",110000],["5163",85247.39],["5194",33076],["5155",28349.51],["5192",25941],["5222",25000],["5909",15000],["5162",13937.46],["5175",11014],["5038",10371],["5223",10000],["6130",8000],["5156",5407.5],["5168",4235],["5179",4075.99],["5167",3614.25],["5134",3518],["5339",2500],["5161",2207],["5221",1000],["5019",996],["5039",338]],"economic_expenditure_total_czk":62996690.21,"economic_financing":[["8117",9000000],["8123",8877406.72],["8115",-3460960.66],["8124",-1578000]],"economic_financing_total_czk":12838446.06,"economic_revenue":[["4216",25393956.29],["1211",5040405.94],["4222",3339077],["1121",2699161.51],["4116",2355241.51],["2111",1977747.64],["1111",1874443.14],["2321",1585835],["2324",1413073.62],["4122",1342600],["1511",949261.16],["1122",561540],["1345",448366],["1113",356726.66],["1112",175929.74],["2132",130451],["4112",125300],["1386",98338.17],["2141",83983.34],["2131",61125.5],["1387",38541.1],["2329",28636],["1334",23622.2],["4111",17687],["4129",10100],["2119",9974],["1361",5390],["1342",5000],["1341",4950],["3111",1000],["1381",780.63]],"economic_revenue_total_czk":50158244.15,"purpose_expenditure":[["2321",42316100.87],["2212",10970850.28],["3111",2242850.29],["6171",2077308.55],["6399",-1877587.95],["3745",1220382.73],["6310",1005696.09],["1032",889199.6],["2310",884742.66],["6409",670095.84],["6112",553284],["3722",485782.33],["3723",334707.23],["3639",205953.12],["3631",197503.69],["2292",147560],["2141",134120.71],["5512",112111],["3113",106000],["3412",100941.08],["3330",87142.13],["6320",49797],["3399",30382],["6114",17687],["3314",12340],["3721",10739.96],["4341",10000],["4359",1000]],"purpose_expenditure_total_czk":62996690.21}},"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."}}}}