{"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:00240401","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00240401","name":"Obec Kunice","short_name":"Kunice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-východ","municipality_code":538426},"amounts":{"revenue_approved":63511100,"revenue_adjusted":68948505.89,"revenue_actual":81821784.47,"expense_approved":59935026.38,"expense_adjusted":71745172.85,"expense_actual":68526962.39,"tax_revenue":65448556.4,"nontax_revenue":5801880.15,"capital_revenue":569374,"transfer_revenue":10001973.92,"current_expense":37559078.73,"capital_expense":30967883.66,"budget_balance":13294822.08,"cash_current":59407411.95,"cash_previous":52907464.67},"ratios":{"revenue_execution":1.18670859,"expense_execution":0.95514387,"balance_to_revenue":0.16248512,"cash_to_expense":0.86692026,"cash_yoy":0.12285501,"capital_expense_share":0.45190802,"transfer_revenue_share":0.12224097},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00240401/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00240401"},"seo":{"slug":"kunice","path":"/cz/municipalities/kunice/"},"population":{"value":1934,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":63511100,"expenditure_czk":59935026.38,"financing_czk":-3576073.62,"balance_czk":3576073.62},{"stage":"revised","revenue_czk":68948505.89,"expenditure_czk":71745172.85,"financing_czk":2796666.96,"balance_czk":-2796666.96},{"stage":"actual","revenue_czk":81821784.47,"expenditure_czk":68526962.39,"financing_czk":-13294822.08,"balance_czk":13294822.08}],"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",25600000],["5169",11050000],["5171",6650000],["5331",5100000],["5011",2184000],["5154",1575000],["5499",1500000],["5023",1378000],["5229",1000000],["5031",738510.48],["5213",500000],["5141",450000],["5032",320515.9],["6119",250000],["6122",250000],["6349",200000],["5139",150000],["5222",125000],["5136",120000],["5164",110000],["5321",106000],["5163",105000],["5166",100000],["5329",100000],["5194",75000],["5153",50000],["5137",35000],["5362",35000],["5021",30000],["5162",15000],["5175",15000],["5038",10000],["5339",6000],["5365",2000]],"economic_expenditure_total_czk":59935026.38,"economic_financing":[["8124",-6800000],["8115",2973926.38],["8901",250000]],"economic_financing_total_czk":-3576073.62,"economic_revenue":[["1511",20000000],["1211",18000000],["1121",8500000],["1111",6500000],["1345",2700000],["1113",1500000],["2132",1401100],["2141",1000000],["4216",1000000],["1112",500000],["2119",500000],["2329",500000],["4112",400000],["1381",300000],["2111",205000],["4116",200000],["1341",100000],["4111",100000],["1334",50000],["1342",30000],["1361",25000]],"economic_revenue_total_czk":63511100,"purpose_expenditure":[["2219",21100000],["2212",8000000],["3113",6425000],["6171",4249026.38],["3722",3785000],["3631",2000000],["3726",2000000],["3111",1775000],["3639",1750000],["3723",1750000],["6112",1699000],["3745",1500000],["3419",1000000],["2292",500000],["2341",300000],["2310",250000],["3412",250000],["3421",250000],["3635",250000],["3729",200000],["3632",175000],["2321",100000],["3312",100000],["3315",100000],["6409",100000],["6320",90000],["5512",80000],["3399",75000],["3721",50000],["6310",15000],["3114",12000],["4351",5000]],"purpose_expenditure_total_czk":59935026.38},"revised":{"economic_expenditure":[["6121",32906364.83],["5169",11991065.25],["5171",6650000],["5331",5845924.79],["5154",2307854.25],["5011",2184000],["5023",1678000],["5499",1500000],["5229",1009786],["5031",738510.48],["5166",700000],["5141",550000],["5213",500000],["6130",411892],["5336",405871.35],["5032",320515.9],["6119",250000],["6122",250000],["6349",200000],["5139",150000],["5163",150000],["5329",127840],["5222",125000],["5136",120000],["5164",110000],["5321",106000],["5039",100000],["5221",77000],["5194",75000],["5153",50000],["5021",36548],["5137",35000],["5362",35000],["5162",15000],["5175",15000],["5038",10000],["5339",6000],["5365",2000]],"economic_expenditure_total_czk":71745172.85,"economic_financing":[["8115",9346666.96],["8124",-6800000],["8901",250000]],"economic_financing_total_czk":2796666.96,"economic_revenue":[["1511",20000000],["1211",18000000],["1121",8500000],["1111",6500000],["4216",5247809.75],["1345",2700000],["1113",1500000],["2132",1401100],["4116",1351796.14],["2141",1000000],["1112",500000],["2119",500000],["2329",500000],["4112",437800],["1381",300000],["2111",205000],["1341",100000],["4111",100000],["1334",50000],["1342",30000],["1361",25000]],"economic_revenue_total_czk":68948505.89,"purpose_expenditure":[["2219",21100000],["2212",8000000],["6171",5049026.38],["3111",4680871.35],["3113",4670924.79],["3639",4261892],["3722",3785000],["2310",2894231.61],["3631",2705905.86],["2321",2644231.61],["3726",2000000],["6112",1999000],["3723",1750000],["3745",1500000],["3419",1007500],["1036",770000],["2292",500000],["2341",344850],["3729",252000],["3412",250000],["3421",250000],["3635",250000],["3632",175000],["3312",159700],["3399",142000],["6409",130126],["6320",130000],["3315",100000],["5512",80000],["3721",76865.25],["6114",39048],["6310",20000],["3114",12000],["4351",10000],["4319",5000]],"purpose_expenditure_total_czk":71745172.85},"actual":{"economic_expenditure":[["6121",30214660.6],["5169",12190902.22],["5171",6007104.69],["5331",4978862],["5011",2333392],["5154",2233753.63],["5023",1699266],["5499",1503540],["5336",1151796.14],["5229",1008643],["5031",805868],["5166",708205],["5141",506767.21],["6130",442142],["5213",385544.56],["5139",361419.09],["5032",344932],["6349",200500],["5163",141161.23],["5329",127840],["5136",123517],["5164",119942.74],["5222",117700],["5137",115459.8],["6122",110581.06],["5321",101819],["5362",84445],["5221",75000],["5153",67285.96],["5175",56485.46],["5194",55275],["5021",52161],["5212",30000],["5162",16293],["5365",13800],["5038",13630],["5151",12016],["5161",6908],["5492",5000],["5019",3344]],"economic_expenditure_total_czk":68526962.39,"economic_financing":[["8124",-6794874.8],["8115",-6499947.28]],"economic_financing_total_czk":-13294822.08,"economic_revenue":[["1511",22428622.94],["1211",19471005.18],["1121",10430769.5],["4213",8183834.29],["1111",7541712.55],["1345",2725250],["2111",2049237],["2132",1602015.16],["1113",1378207.78],["2141",1337772.07],["4116",1306086.14],["2329",739677.88],["1112",679801.55],["3111",569374],["4112",437800],["1386",380001.3],["1387",148935.24],["1348",100000],["1341",86650],["2119",50577],["4111",39048],["4113",35205.49],["1334",29545.5],["1361",23560],["1342",21505],["2321",11082],["2226",9119.04],["1381",2989.86],["2112",2400]],"economic_revenue_total_czk":81821784.47,"purpose_expenditure":[["2219",20647885.21],["2212",7863027.56],["6171",5525823.86],["3113",4424276.64],["3639",4278887.71],["3722",3712053.2],["2310",2887934.63],["3631",2705631.47],["2321",2573921.94],["6112",2122548],["3111",2108976.35],["3726",2090918.31],["3723",1749654.05],["3745",1584572.97],["3419",1007500],["1036",929182.11],["3729",415140.54],["2292",385544.56],["2341",344850],["3421",229265.87],["3312",159700],["6409",128983],["6320",120715],["3399",120275],["3315",100000],["3721",77873.58],["3412",64477.8],["5512",60000],["6114",39048],["3632",37848.8],["6310",20446.23],["4319",5000],["4351",5000]],"purpose_expenditure_total_czk":68526962.39}},"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."}}}}