{"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:00280470","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00280470","name":"Město Kunštát","short_name":"Kunštát","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Blansko","municipality_code":581879},"amounts":{"revenue_approved":109877100,"revenue_adjusted":120817400,"revenue_actual":107353627.79,"expense_approved":146743600,"expense_adjusted":163163000,"expense_actual":112408454.27,"tax_revenue":72719022.31,"nontax_revenue":10616364.76,"capital_revenue":852720,"transfer_revenue":23165520.72,"current_expense":71142761.74,"capital_expense":41265692.53,"budget_balance":-5054826.48,"cash_current":37678996.1,"cash_previous":45920292.05},"ratios":{"revenue_execution":0.88856098,"expense_execution":0.68893349,"balance_to_revenue":-0.04708575,"cash_to_expense":0.33519717,"cash_yoy":-0.17946959,"capital_expense_share":0.36710488,"transfer_revenue_share":0.21578703},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00280470/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00280470"},"seo":{"slug":"kunstat","path":"/cz/municipalities/kunstat/"},"population":{"value":2920,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":109877100,"expenditure_czk":146743600,"financing_czk":36866500,"balance_czk":-36866500},{"stage":"revised","revenue_czk":120817400,"expenditure_czk":163163000,"financing_czk":42345600,"balance_czk":-42345600},{"stage":"actual","revenue_czk":107353627.79,"expenditure_czk":112408454.27,"financing_czk":5054826.48,"balance_czk":-5054826.48}],"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",46533000],["5901",21732800],["5169",15137200],["5011",11616000],["5171",8403000],["5331",6500000],["6422",5800000],["5154",4120000],["5031",3289200],["5229",2507300],["5023",2300000],["5153",2220000],["5139",2100100],["5021",1518300],["5365",1501000],["5032",1242300],["5223",1200000],["5499",1124000],["5168",640000],["5151",554500],["5909",535000],["5163",525500],["5156",512000],["6130",500000],["5137",448000],["5136",376600],["5194",370000],["5166",350000],["5323",285400],["5175",281400],["5162",269000],["5362",228500],["5164",222500],["5321",219000],["5903",200000],["5141",190000],["5492",163000],["5364",144800],["5132",136000],["5311",100000],["5222",90000],["5161",89000],["5167",82000],["5179",71000],["5038",60000],["5041",60000],["6127",50000],["5339",45000],["5019",26000],["5329",16900],["5173",16300],["5122",10000],["5039",9000],["5192",8000],["5131",5000],["5363",5000],["5133",3000],["5221",2000]],"economic_expenditure_total_czk":146743600,"economic_financing":[["8117",58000000],["8118",-29000000],["8115",11000000],["8124",-3508500],["8123",375000]],"economic_financing_total_czk":36866500,"economic_revenue":[["1211",28890000],["4216",23415200],["1121",14200000],["1111",9600000],["2420",5800000],["2111",4550700],["4131",3150000],["1511",2600000],["2132",2336300],["1345",2320000],["1113",2270000],["4113",1856400],["2141",1800100],["4112",1505400],["1122",1500000],["2324",965000],["1112",610000],["1343",448000],["3122",440000],["1361",260000],["1386",250000],["4122",200000],["4111",190000],["2131",140000],["1381",130000],["1387",125000],["3111",100000],["1344",60000],["1341",49000],["2119",45000],["1334",30000],["2212",15000],["2133",12000],["1335",6000],["4121",6000],["1342",2000]],"economic_revenue_total_czk":109877100,"purpose_expenditure":[["6171",22917500],["2221",14655700],["2321",12513000],["3613",12498000],["2310",8379500],["3639",8065600],["3412",7114800],["2212",6761000],["3113",6500000],["2219",4756500],["3729",3521800],["4351",3201600],["3722",3047000],["6112",3025100],["3392",2913000],["3631",2770000],["2141",2664000],["3745",2555000],["3743",2175000],["3419",1802000],["6399",1700000],["3723",1430000],["3319",1344000],["3314",1117200],["5512",1107000],["5311",886700],["3612",755000],["1031",721400],["3330",700000],["4344",500000],["1032",437500],["1036",400000],["6320",400000],["3429",312000],["3632",311000],["3399",310600],["2292",285400],["3721",257000],["2115",219900],["3111",215700],["5213",200000],["6114",190000],["6310",182000],["3349",152400],["6402",144800],["4379",124000],["3341",97000],["2339",90000],["3421",61000],["3543",55000],["3326",53000],["6223",50000],["2229",30000],["3312",30000],["2333",20000],["2341",10000],["4357",5000],["3636",2900]],"purpose_expenditure_total_czk":146743600},"revised":{"economic_expenditure":[["6121",49277000],["5901",27218400],["5169",15943300],["5171",11788000],["5011",11623300],["5331",6760000],["5365",4167200],["5154",3387300],["5031",3333300],["5229",2823600],["5139",2401300],["5023",2300000],["6122",1996200],["5153",1963000],["5021",1675900],["5336",1462100],["5032",1256900],["5137",1213800],["5223",1200000],["5499",1107000],["5362",1026000],["5168",765000],["5163",758500],["5151",669000],["5909",583000],["5341",562000],["5156",553000],["6130",500000],["5194",454400],["5136",417200],["5364",399800],["5166",350000],["5164",305400],["5175",303900],["5323",285400],["5162",284000],["5321",219000],["5903",200000],["5141",187600],["5492",166000],["5132",154200],["5167",117000],["5222",107000],["5311",100000],["6422",100000],["5161",94700],["5339",90000],["5041",84300],["5179",71000],["5038",60000],["6127",50000],["5329",45500],["5138",42000],["5172",37300],["5221",30000],["5019",26000],["5173",20300],["5122",10000],["5039",9000],["5192",8000],["5366",5800],["5131",5000],["5363",5000],["5133",4100]],"economic_expenditure_total_czk":163163000,"economic_financing":[["8117",58000000],["8118",-29000000],["8115",16479100],["8124",-3508500],["8123",375000]],"economic_financing_total_czk":42345600,"economic_revenue":[["1211",30250000],["4216",26188100],["1121",16210000],["1111",11500000],["2111",5228200],["1122",4166200],["4116",3904000],["4131",3150000],["1511",3055000],["2132",2591300],["1345",2390000],["1113",2270000],["2324",1880900],["4112",1505400],["2141",1200100],["1112",1060000],["1386",600000],["3122",548100],["1343",472000],["1361",450000],["1387",240000],["2229",222800],["4213",221400],["4122",199000],["4111",195000],["3113",156400],["2131",152000],["3111",148600],["1334",110000],["2322",102500],["2420",100000],["1344",89000],["2119",60000],["1341",49500],["4222",47000],["2212",23500],["2112",20000],["2133",13600],["4171",11700],["1342",10600],["2310",7500],["1335",7000],["4121",6000],["1381",5000]],"economic_revenue_total_czk":120817400,"purpose_expenditure":[["6171",24840500],["2321",13792600],["2221",12849600],["3412",12036100],["3639",8548000],["3113",8463400],["2310",8429400],["2219",7908000],["2212",7620500],["3111",5924700],["6399",4866200],["3613",4305100],["3722",4154000],["4351",3571700],["3392",3490400],["3729",3427700],["6112",3043100],["2141",2848800],["3319",2027800],["3631",2023600],["3419",1830000],["3745",1687900],["5512",1537400],["1031",1367000],["3723",1279000],["3314",1125200],["2115",910600],["1036",900000],["5311",890300],["3330",700000],["3612",693000],["6320",620000],["1032",590600],["6330",562000],["4344",500000],["6402",399800],["3429",334000],["3632",325000],["3399",316600],["2292",285400],["3721",257000],["3349",225000],["5213",200000],["6114",195000],["3636",183700],["6310",145000],["3341",129000],["3543",125000],["4379",124000],["3421",110000],["2339",96300],["3326",83000],["6223",63200],["3312",50000],["2229",46000],["3743",30300],["4329",25500],["2333",25000],["2341",10000],["6409",10000],["4357",5000]],"purpose_expenditure_total_czk":163163000},"actual":{"economic_expenditure":[["6121",39225084.25],["5169",11874590.22],["5011",11080730],["5171",7173684.43],["5331",6760000],["5365",4166190],["5031",3161394],["5154",3035690.98],["5229",2782601.27],["5023",2133291],["6122",1879883.55],["5139",1838009.45],["5153",1533886.91],["5021",1530068],["5336",1462061.4],["5032",1205307],["5137",1086078.09],["5223",1045912],["5499",1022640],["5168",756338.91],["5163",709420.6],["5362",697263.64],["5151",590661.73],["5909",569839],["5341",561956],["5156",417503.98],["5364",389004.2],["5136",386444.54],["5194",376762.07],["5166",320894.88],["5323",285400],["5162",257827.77],["5164",256168.49],["5175",233355],["5321",177500],["5141",176270.41],["5492",164800],["6130",134150],["5132",116731.12],["5222",107000],["5311",100000],["5161",85164],["5167",80134],["5339",69350],["5179",60172.78],["5041",59628.09],["5038",57262],["5329",45259],["5138",41906.2],["5172",37288.58],["5221",30000],["6127",26574.73],["5173",16066],["5366",5776],["5363",5000],["5019",2539],["5131",1545],["5133",1535],["5039",859]],"economic_expenditure_total_czk":112408454.27,"economic_financing":[["8117",322967367.69],["8118",-319347832.18],["8115",4813003.13],["8124",-3397712.16],["8901",20000]],"economic_financing_total_czk":5054826.48,"economic_revenue":[["1211",30255032.65],["1121",16203365.38],["4216",13972292.25],["1111",11447938.24],["2111",4871331.59],["1122",4166190],["4116",3876674.47],["4131",3352504],["1511",3050412.91],["2132",2495636.9],["1345",2388642],["1113",2141326.1],["2324",1855481.17],["4112",1505400],["1112",1056096.54],["2141",796134.6],["1386",590325.94],["3122",547782],["1343",472950],["1361",444700],["1387",231364.47],["2229",222693],["4122",199000],["4111",195000],["3113",156350],["2131",151116.5],["3111",148588],["1334",110713.9],["2322",102337],["1344",88506],["2119",57717],["1341",49598],["4222",47000],["2212",23200],["2112",19719],["2133",13575],["4171",11650],["1342",10550],["2310",7423],["1335",6635.2],["4121",6000],["1381",4674.98]],"economic_revenue_total_czk":107353627.79,"purpose_expenditure":[["2221",12725983.97],["6171",11817004.86],["3412",11589442.85],["3113",8463349.4],["2212",7099184.73],["2219",6883511.99],["3639",5981266.95],["6399",4624731.86],["3722",4103550.83],["4351",3410278.8],["2310",3205691.99],["6112",2832681],["3111",2815703.14],["2141",2598000.57],["3419",1791500],["3631",1786532.25],["3319",1668433.75],["2321",1566664.31],["3745",1414665.14],["5512",1352485.08],["3392",1347920.47],["3613",1084380.7],["1031",1036184.78],["3723",1009976.01],["3314",998007.83],["2115",873520],["5311",853396.38],["3330",700000],["3729",672669.51],["6320",614300],["1032",587251.36],["6330",561956],["1036",456317.48],["6402",389004.2],["3612",385773.67],["4344",345912],["3429",333354.84],["3399",285428.61],["2292",285400],["3632",232421.7],["3349",219915],["3636",183647.12],["3721",135465.55],["6310",129569.21],["6114",128264.95],["3543",125000],["4379",124000],["3341",123935.32],["3421",101004],["2339",89210],["6223",62305],["3312",50000],["3326",44991],["2229",32776.51],["3743",30250],["4329",25410],["2333",14521.6],["4357",4350]],"purpose_expenditure_total_czk":112408454.27}},"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."}}}}