{"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:00233391","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00233391","name":"Obec Koněprusy","short_name":"Koněprusy","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Beroun","municipality_code":531332},"amounts":{"revenue_approved":7298600,"revenue_adjusted":21065250,"revenue_actual":20603314.8,"expense_approved":20151400,"expense_adjusted":32917293,"expense_actual":27927922.37,"tax_revenue":7604347.58,"nontax_revenue":2072191.63,"capital_revenue":690000,"transfer_revenue":10236775.59,"current_expense":4806463.62,"capital_expense":23121458.75,"budget_balance":-7324607.57,"cash_current":15727597.89,"cash_previous":21210261.74},"ratios":{"revenue_execution":0.97807122,"expense_execution":0.84842707,"balance_to_revenue":-0.35550627,"cash_to_expense":0.56314958,"cash_yoy":-0.2584911,"capital_expense_share":0.82789756,"transfer_revenue_share":0.4968509},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00233391/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00233391"},"seo":{"slug":"koneprusy","path":"/cz/municipalities/koneprusy/"},"population":{"value":253,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":7298600,"expenditure_czk":20151400,"financing_czk":12852800,"balance_czk":-12852800},{"stage":"revised","revenue_czk":21065250,"expenditure_czk":32917293,"financing_czk":11852043,"balance_czk":-11852043},{"stage":"actual","revenue_czk":20603314.8,"expenditure_czk":27927922.37,"financing_czk":7324607.57,"balance_czk":-7324607.57}],"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",8210000],["5171",5610000],["5169",1770500],["5023",900000],["5166",721000],["5137",661000],["5021",653000],["5154",371000],["5151",200000],["5139",136500],["5362",106000],["5032",100000],["5168",100000],["6130",100000],["5153",80000],["5163",66000],["5194",59900],["5329",50000],["5175",31500],["5162",31000],["5172",30000],["5222",25000],["5011",20000],["5156",20000],["6119",20000],["5042",15000],["5167",11000],["5132",10000],["5164",10000],["5339",10000],["5903",10000],["5136",4000],["5161",3000],["5138",2500],["5038",1000],["5131",1000],["5173",1000],["5133",500]],"economic_expenditure_total_czk":20151400,"economic_financing":[["8115",12852800]],"economic_financing_total_czk":12852800,"economic_revenue":[["1211",2324900],["1121",1184000],["2111",915800],["1111",835200],["1356",600000],["1511",361000],["1345",251600],["1113",149700],["2324",130000],["1112",100100],["2132",92000],["3113",74000],["4112",71800],["2321",60000],["2131",47800],["2119",39600],["4111",30000],["1386",15000],["1341",7500],["1387",5000],["1361",2000],["2139",1000],["2141",600]],"economic_revenue_total_czk":7298600,"purpose_expenditure":[["2321",5782000],["3613",5061000],["2310",3563000],["6112",1000000],["6171",991500],["3745",710000],["3723",490500],["3639",406000],["2212",400000],["3722",373000],["3635",250000],["3326",221000],["3631",180000],["3399",162400],["3612",100000],["6399",100000],["2223",70000],["6320",60000],["3421",45000],["1014",31000],["3319",26500],["4351",20000],["3314",15500],["5512",15000],["6114",15000],["6115",15000],["3111",10000],["3392",10000],["3632",10000],["5213",10000],["6310",6000],["3636",1000],["5212",1000]],"purpose_expenditure_total_czk":20151400},"revised":{"economic_expenditure":[["6121",22578362],["5171",3628928],["5169",2115698],["5023",900000],["5166",684200],["5021",600553],["6122",383000],["5154",311320],["6130",291700],["5137",219900],["5151",200000],["5362",139000],["5139",129316],["5153",105030],["5032",103125],["5168",90700],["5163",70000],["5194",59900],["5329",50000],["5162",32200],["5175",31700],["5222",27000],["5122",22700],["5011",20000],["5172",17800],["5042",17400],["5156",15000],["5132",14300],["5167",11000],["5164",10000],["5339",10000],["5903",9395],["5031",8609],["5136",3000],["5161",3000],["5038",1057],["5131",1000],["5173",800],["5133",500],["5138",100]],"economic_expenditure_total_czk":32917293,"economic_financing":[["8115",11852043]],"economic_financing_total_czk":11852043,"economic_revenue":[["4213",9142300],["1211",2421100],["1356",1786800],["1121",1296000],["2111",1078900],["1111",907200],["2119",826300],["3121",690000],["4116",627550],["1511",539900],["4113",376200],["1345",324600],["1113",171400],["2324",167300],["2131",153000],["2321",108400],["1112",100100],["2132",92000],["3113",74000],["4112",71800],["1386",47230],["4111",32500],["1387",18510],["1341",7500],["1361",2410],["2139",1000],["2141",850],["1381",400]],"economic_revenue_total_czk":21065250,"purpose_expenditure":[["2321",12630780],["2310",9156300],["3613",4573700],["6112",1000000],["6171",967300],["3639",797700],["3745",653600],["3633",505100],["3723",439700],["2212",400000],["3722",388500],["3635",250000],["3326",219600],["3631",169000],["3399",162400],["6399",133000],["3612",93600],["2223",70000],["6320",61470],["3421",45000],["6114",35525],["1014",31000],["3319",30900],["4351",20000],["3314",15500],["5512",15000],["3111",10000],["3392",10000],["3632",10000],["5213",10000],["6310",8530],["4379",2000],["3636",1000],["5212",1000],["6115",88]],"purpose_expenditure_total_czk":32917293},"actual":{"economic_expenditure":[["6121",22446814.75],["5169",1610252.2],["5023",717048],["5021",548071],["5166",464501],["6122",382980],["6130",291664],["5171",276002.59],["5154",273989],["5151",178452],["5137",118959.03],["5153",104731.7],["5163",69923.2],["5032",68547],["5139",67907.8],["5168",66789.4],["5362",57329],["5162",30395.93],["5175",23346.75],["5122",22678],["5194",22348],["5042",17315.35],["5132",13959.67],["5156",11911],["5031",8605],["5339",8000],["5164",7400],["5011",7000],["5167",4507],["5329",3885],["5222",2000],["5038",446],["5161",163]],"economic_expenditure_total_czk":27927922.37,"economic_financing":[["8115",5561233.85],["8123",1841943.72],["8215",-78570]],"economic_financing_total_czk":7324607.57,"economic_revenue":[["4213",9142209.51],["1211",2421064.24],["1356",1785877.3],["1121",1295984.51],["1111",906853.75],["2119",826252],["2111",772914],["3121",690000],["4116",627534],["1511",539607],["4113",375179.08],["1345",323738],["1113",171324.05],["2324",167285],["2131",152894],["1112",84480.45],["2321",79773],["2132",72224],["4112",71800],["1386",47217.15],["4111",20053],["1387",18505.88],["1341",6907],["1361",2410],["2141",849.63],["1381",378.25]],"economic_revenue_total_czk":20603314.8,"purpose_expenditure":[["2321",12611885.49],["2310",9075364.75],["3613",1557488.38],["6171",843498.87],["6112",782472],["3639",730812.2],["3745",625934.1],["3633",504909.7],["3723",339164.77],["3722",288632.04],["3631",137507.5],["3399",79937.67],["6320",61408],["6399",57239],["3612",49200],["2223",45496],["2212",30250],["3319",28441],["6114",20464.4],["4351",20000],["3314",13030],["6310",8515.2],["3111",8000],["3421",5666.3],["4379",2000],["5213",605]],"purpose_expenditure_total_czk":27927922.37}},"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."}}}}