{"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:00241792","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00241792","name":"Obec Únětice","short_name":"Únětice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-západ","municipality_code":539805},"amounts":{"revenue_approved":24912000,"revenue_adjusted":28647083.05,"revenue_actual":28473833.9,"expense_approved":31373000,"expense_adjusted":31877833,"expense_actual":18831545.05,"tax_revenue":22015345.79,"nontax_revenue":5181726.11,"capital_revenue":0,"transfer_revenue":1276762,"current_expense":15344781.74,"capital_expense":3486763.31,"budget_balance":9642288.85,"cash_current":26820856.09,"cash_previous":18843400.8},"ratios":{"revenue_execution":0.99395229,"expense_execution":0.59074107,"balance_to_revenue":0.33863683,"cash_to_expense":1.42425149,"cash_yoy":0.42335539,"capital_expense_share":0.18515546,"transfer_revenue_share":0.04483983},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00241792/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00241792"},"seo":{"slug":"unetice","path":"/cz/municipalities/unetice/"},"population":{"value":915,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":24912000,"expenditure_czk":31373000,"financing_czk":6461000,"balance_czk":-6461000},{"stage":"revised","revenue_czk":28647083.05,"expenditure_czk":31877833,"financing_czk":3230749.95,"balance_czk":-3230749.95},{"stage":"actual","revenue_czk":28473833.9,"expenditure_czk":18831545.05,"financing_czk":-9642288.85,"balance_czk":9642288.85}],"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",6630000],["5169",6135000],["5171",4131000],["5011",2606000],["5023",1815000],["5331",1800000],["5031",1194000],["6130",800000],["5141",615000],["6122",550000],["5139",536000],["5021",530000],["5323",446000],["5032",434000],["5154",409000],["5166",315000],["5137",285000],["5499",272000],["5164",262000],["5365",227000],["5168",226000],["5362",182000],["5321",176000],["5222",134000],["5163",126000],["5175",116000],["5156",95000],["5194",64000],["5136",48000],["5167",42000],["5903",40000],["5162",39000],["5132",22000],["5138",15000],["5173",14000],["5038",13000],["5172",10000],["5151",8000],["5161",7000],["5131",2000],["5041",1000],["5133",1000]],"economic_expenditure_total_czk":31373000,"economic_financing":[["8115",7225000],["8124",-1764000],["8117",1000000]],"economic_financing_total_czk":6461000,"economic_revenue":[["1211",8900000],["1121",4500000],["1111",3100000],["1511",2300000],["2132",1960000],["1345",750000],["4121",750000],["1113",600000],["2111",588000],["2141",250000],["1122",225000],["4112",213000],["1112",200000],["2324",190000],["1386",120000],["2131",115000],["1387",60000],["1341",37000],["4111",32000],["1342",10000],["1361",10000],["2112",2000]],"economic_revenue_total_czk":24912000,"purpose_expenditure":[["6171",4335000],["3113",3946000],["2212",3535000],["3745",3374000],["6112",2555000],["2223",1570000],["3631",1533000],["3639",1460000],["2219",1045000],["2310",911000],["2321",840000],["3319",787000],["3399",760000],["3723",707000],["3722",660000],["6310",625000],["3632",493000],["2292",446000],["3412",362000],["2341",318000],["6399",225000],["5212",135000],["5311",123000],["6320",115000],["3314",99000],["4349",91000],["3421",85000],["3721",50000],["5512",43000],["5213",40000],["2141",35000],["6114",32000],["2221",10000],["3419",10000],["6221",10000],["4339",5000],["3326",3000]],"purpose_expenditure_total_czk":31373000},"revised":{"economic_expenditure":[["6121",6656499],["5169",6079310.03],["5171",3944782],["5011",2520000],["5023",1895000],["5331",1800000],["5031",1194000],["6130",800000],["5154",671942],["5141",615000],["5139",576806],["5021",480353],["6122",450001],["5323",446000],["5032",439000],["5137",352000],["5164",311950],["5166",311750],["5168",272000],["5499",272000],["5365",253270],["5321",235100],["5362",234500],["5163",126000],["5138",116015],["5175",105683],["5156",95000],["5222",88200],["5194",77000],["6123",69999],["5492",66000],["5167",55500],["5136",54850],["5903",40000],["5162",39200],["5132",26000],["5151",23458],["5173",15000],["5336",13775],["5038",13000],["5229",12000],["5172",10000],["5161",7082],["5192",6327.97],["5041",2200],["5131",2000],["5199",1280],["5133",1000]],"economic_expenditure_total_czk":31877833,"economic_financing":[["8115",3994749.95],["8124",-1764000],["8117",1000000]],"economic_financing_total_czk":3230749.95,"economic_revenue":[["1211",9178541.58],["1121",4912945.45],["1111",3425380.65],["1511",2300000],["2132",1981381.93],["2324",1416731.85],["4121",926583],["1345",750000],["2111",717643],["1113",649496.91],["2141",468296.18],["1112",320261.82],["2131",318112],["1122",249270],["2321",237350],["4112",218100],["1386",179004.62],["4122",103775],["2112",98515],["1387",70154.23],["1341",38300],["4111",28304],["2119",19976.97],["2139",12100],["1342",10095],["1361",10000],["2322",5328],["1381",1435.86]],"economic_revenue_total_czk":28647083.05,"purpose_expenditure":[["6171",4510499],["3113",3962855],["2212",3351082],["3745",3106602],["6112",2641000],["3639",1685989],["2223",1570000],["3631",1533000],["3399",1095764],["2219",1041000],["2310",911050],["2321",840000],["3723",808398],["3319",770000],["3722",660000],["6310",625600],["3632",493000],["2292",446000],["2341",318150],["3412",296900],["6399",249270],["5311",180000],["5212",135000],["6320",114400],["3314",101970],["4349",91000],["3421",75000],["3721",50000],["5512",43000],["5213",40000],["2141",35000],["2221",30000],["6114",28304],["3419",20000],["6221",10000],["4339",5000],["3326",3000]],"purpose_expenditure_total_czk":31877833},"actual":{"economic_expenditure":[["6121",3171376.31],["5169",2813599.74],["5011",2161961],["5023",1888242],["5331",1600000],["5031",954519],["5171",950857.51],["5141",592994.31],["5154",393005.58],["5323",391485],["5032",371266],["5139",341095.85],["5021",292073],["5164",273942.05],["5137",262994.87],["5365",251360],["5168",247142.85],["6122",245388],["5362",234146],["5166",224386],["5499",201114],["5321",195286],["5138",100516.29],["5163",93510.8],["5175",84964.79],["6123",69999],["5492",66000],["5156",55611.5],["5222",50622.5],["5136",49017],["5194",42109],["5162",33257.04],["5167",25404.72],["5132",25039.93],["5151",17572],["5336",13775],["5229",12000],["5038",8858],["5173",6486],["5172",6335],["5192",6327.97],["5161",2445],["5041",2139.44],["5199",1280],["5131",39]],"economic_expenditure_total_czk":18831545.05,"economic_financing":[["8118",-11819891.69],["8117",9495646],["8128",-9000000],["8115",3346790.4],["8124",-1763988],["8901",99154.44]],"economic_financing_total_czk":-9642288.85,"economic_revenue":[["1211",9178541.58],["1121",4912945.45],["1111",3425380.65],["1511",2271853.67],["2132",1905392.11],["2324",1416731.85],["4121",926583],["2111",699924],["1345",699116],["1113",649496.91],["2141",468296.18],["1112",320261.82],["2131",318112],["1122",249270],["2321",237350],["4112",218100],["1386",179004.62],["4122",103775],["2112",98515],["1387",70154.23],["1341",38300],["4111",28304],["2119",19976.97],["2139",12100],["1342",10095],["1361",9490],["2322",5328],["1381",1435.86]],"economic_revenue_total_czk":28473833.9,"purpose_expenditure":[["6171",3940491.14],["3113",3302834],["6112",2549011.47],["3745",1990781.13],["3399",1040062.56],["3723",637019.27],["6310",603549.11],["2310",586560.48],["3722",557021.88],["3639",505993.25],["2212",403701.47],["2292",391485],["2219",370627.32],["2341",318150],["6399",249270],["3632",221013.35],["5311",180000],["2321",153492.5],["3631",143159.5],["3319",139565.34],["3314",95192],["5212",90500],["3412",84478.49],["6320",82956],["3721",32463.09],["4349",30195],["6114",28304],["3421",24945.72],["2223",22144],["2221",19911.5],["3419",19500],["5512",13230],["2141",3711.48],["3326",225]],"purpose_expenditure_total_czk":18831545.05}},"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."}}}}