{"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:00261360","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00261360","name":"Obec Huntířov","short_name":"Huntířov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Děčín","municipality_code":562521},"amounts":{"revenue_approved":68896700,"revenue_adjusted":40213500,"revenue_actual":33063694.75,"expense_approved":83767900,"expense_adjusted":37657100,"expense_actual":30332973.48,"tax_revenue":22209287.56,"nontax_revenue":2819153.43,"capital_revenue":113600,"transfer_revenue":7921653.76,"current_expense":15973892.99,"capital_expense":14359080.49,"budget_balance":2730721.27,"cash_current":10999163.79,"cash_previous":8645773.52},"ratios":{"revenue_execution":0.82220386,"expense_execution":0.80550476,"balance_to_revenue":0.08258972,"cash_to_expense":0.3626141,"cash_yoy":0.27220124,"capital_expense_share":0.4733819,"transfer_revenue_share":0.23958768},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00261360/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00261360"},"seo":{"slug":"huntirov","path":"/cz/municipalities/huntirov/"},"population":{"value":821,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":68896700,"expenditure_czk":83767900,"financing_czk":14871200,"balance_czk":-14871200},{"stage":"revised","revenue_czk":40213500,"expenditure_czk":37657100,"financing_czk":-2556400,"balance_czk":2556400},{"stage":"actual","revenue_czk":33063694.75,"expenditure_czk":30332973.48,"financing_czk":-2730721.27,"balance_czk":2730721.27}],"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",59437700],["5169",3996400],["6122",3299400],["5011",3150000],["5171",2410900],["5023",1400000],["5154",1393100],["5331",1041000],["5139",1032200],["5031",999400],["5021",957700],["5365",666000],["5032",440000],["5137",439000],["5163",385000],["5492",380000],["5156",266500],["6119",203500],["5155",197600],["5164",182400],["5179",147600],["5166",130000],["5151",107800],["5141",105000],["6125",100000],["5192",92000],["5321",90000],["5136",86100],["5162",75000],["5167",70000],["5229",60000],["5123",56500],["5194",56000],["5499",52000],["5362",50800],["5175",48500],["5172",30000],["5173",26300],["5038",19300],["5161",17600],["6130",15200],["5134",11000],["5903",11000],["5132",8500],["5329",8400],["5131",5500],["5029",5000],["5041",5000]],"economic_expenditure_total_czk":83767900,"economic_financing":[["8123",8000000],["8115",7648700],["8124",-777500]],"economic_financing_total_czk":14871200,"economic_revenue":[["4213",25000000],["1211",7800000],["1385",6000000],["4216",5400000],["1121",4000000],["2324",3493500],["4222",3000000],["1111",2600000],["1511",1900000],["2111",1876600],["3111",1650000],["1387",1200000],["4112",929000],["2132",716500],["1122",665800],["1113",650000],["1345",616000],["1361",463000],["2142",180700],["1112",160000],["2131",120000],["2460",120000],["4111",96000],["1386",90000],["1342",55000],["2141",45100],["2119",27500],["1335",13200],["2329",11100],["1349",10000],["1334",4400],["2139",3300]],"economic_revenue_total_czk":68896700,"purpose_expenditure":[["2321",50421000],["3113",6659000],["6171",5450600],["3613",4060400],["3745",3389300],["3639",2750200],["6112",1825100],["3722",1244000],["3725",1118000],["2310",1042000],["3111",1021700],["3631",957200],["3399",781600],["3419",531000],["2219",512000],["1032",404100],["3612",241400],["6310",204700],["3635",190500],["6114",178000],["3721",165000],["3314",163300],["3429",157700],["3319",79200],["3349",66000],["5512",51000],["3723",50000],["3412",31900],["3632",11000],["5213",11000]],"purpose_expenditure_total_czk":83767900},"revised":{"economic_expenditure":[["6121",10255800],["6122",5223800],["5169",4184900],["5011",3050000],["5171",2510900],["5154",1493100],["5023",1400000],["5139",1194600],["5331",1171000],["5031",1029400],["5021",1024500],["5365",788000],["5032",440000],["5164",412600],["5163",401100],["5492",380000],["5137",289000],["5156",266500],["5155",207600],["6119",203500],["5179",164600],["5651",150000],["5166",130000],["6130",115200],["5192",112000],["5151",107800],["5141",105000],["5321",90000],["5136",86100],["5162",75000],["5167",70000],["5229",68000],["5123",56500],["5194",56000],["5499",52000],["5362",50800],["5364",49000],["5175",42600],["5172",30000],["5173",23300],["5038",19300],["5161",18400],["5134",11000],["5903",11000],["5029",9800],["5132",8500],["5329",8400],["5131",5500],["5041",5000]],"economic_expenditure_total_czk":37657100,"economic_financing":[["8115",-9778900],["8123",8000000],["8124",-777500]],"economic_financing_total_czk":-2556400,"economic_revenue":[["1211",8400000],["1385",6000000],["4216",5453300],["1121",4500000],["1111",3050000],["1511",1900000],["1387",1600000],["2111",1376600],["4122",1000000],["4112",894700],["1122",787900],["2132",726500],["1345",716000],["2324",666500],["1113",650000],["4116",476200],["1361",463000],["3111",300000],["1112",260000],["2142",180700],["1386",170000],["2131",120000],["2460",120000],["2212",100000],["4111",97500],["1342",65000],["2141",45100],["1335",38200],["2119",27500],["2329",11100],["1349",10000],["1334",4400],["2139",3300]],"economic_revenue_total_czk":40213500,"purpose_expenditure":[["3113",9620000],["6171",5749600],["3613",5337300],["3745",3119400],["6112",1855100],["3639",1666300],["3631",1274400],["3722",1244000],["2310",1024500],["3111",1021700],["3725",1008000],["2219",829500],["3399",781600],["2321",621000],["3419",531000],["1032",417100],["3612",241400],["6310",204700],["3635",190500],["3314",171300],["3721",165000],["3429",157700],["3319",79200],["6114",76900],["3349",66000],["5512",51000],["3723",50000],["6402",49000],["3412",31900],["3632",11000],["5213",11000]],"purpose_expenditure_total_czk":37657100},"actual":{"economic_expenditure":[["6121",9550964.72],["6122",4404146.77],["5169",3425903.14],["5011",2572713],["5023",1393546],["5154",1299067.99],["5331",1171000],["5171",960677.22],["5031",941045],["5365",787920],["5021",739227],["5139",523305.7],["5164",400904.93],["5032",385326],["5163",376040],["6119",318769],["5156",155025],["5137",96594.91],["5155",95871.94],["5162",86580.26],["6130",85200],["5151",82320],["5229",63000],["5321",55000],["5194",49109],["5364",48984],["5499",48000],["5167",42672],["5192",31196],["5179",30880.66],["5175",23451.1],["5362",23450],["5136",18770],["5161",12130],["5038",11861],["5172",7240.64],["5029",4750],["5329",4090],["5173",3353],["5141",2887.5]],"economic_expenditure_total_czk":30332973.48,"economic_financing":[["8117",9340000],["8118",-9340000],["8115",-2353390.27],["8124",-777504],["8901",400173]],"economic_financing_total_czk":-2730721.27,"economic_revenue":[["1211",8393349.44],["4216",5096511.93],["1121",4496524.16],["1111",3047393.34],["1387",1599783.22],["1511",1462234.45],["2111",1372965.35],["4122",1000000],["4112",894700],["4116",832941.83],["2132",805225],["1122",787920],["1345",705201.91],["1113",594109.22],["1361",397615],["2324",390304.17],["1112",293048.18],["1385",175119.81],["1386",163811.22],["2131",128019.1],["3111",113600],["2212",100000],["4111",97500],["1342",62380],["1335",28428.8],["2460",19200],["2329",2000],["2112",1429.75],["1381",1287.91],["1334",1080.9],["2141",10.06]],"economic_revenue_total_czk":33063694.75,"purpose_expenditure":[["3113",9068159.34],["6171",5130862.66],["3613",4845529.32],["3745",2717014.21],["6112",1758570.44],["3631",1389352.72],["3639",1342790.3],["3725",998661.26],["3722",956444.1],["2310",641579.5],["2219",424681],["3399",187242.9],["1032",169184.75],["6310",154970.1],["3314",103292],["3419",95701.52],["6114",76512.1],["2321",72824.69],["3635",67694],["6402",48984],["3429",28224],["3721",27951.07],["5512",20000],["3111",5747.5],["3632",1000]],"purpose_expenditure_total_czk":30332973.48}},"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."}}}}