{"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:00288365","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00288365","name":"Město Konice","short_name":"Konice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Prostějov","municipality_code":589624},"amounts":{"revenue_approved":129550100,"revenue_adjusted":163707477.09,"revenue_actual":171427593.33,"expense_approved":201685100,"expense_adjusted":277599189.39,"expense_actual":192432627.29,"tax_revenue":74882224.35,"nontax_revenue":12730603.32,"capital_revenue":677520,"transfer_revenue":83137245.66,"current_expense":103231239.82,"capital_expense":89201387.47,"budget_balance":-21005033.96,"cash_current":85392936.26,"cash_previous":97727083.45},"ratios":{"revenue_execution":1.04715799,"expense_execution":0.69320313,"balance_to_revenue":-0.12253006,"cash_to_expense":0.44375498,"cash_yoy":-0.12621012,"capital_expense_share":0.46354607,"transfer_revenue_share":0.48497003},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00288365/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00288365"},"seo":{"slug":"konice","path":"/cz/municipalities/konice/"},"population":{"value":2641,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":129550100,"expenditure_czk":201685100,"financing_czk":72135000,"balance_czk":-72135000},{"stage":"revised","revenue_czk":163707477.09,"expenditure_czk":277599189.39,"financing_czk":113891712.3,"balance_czk":-113891712.3},{"stage":"actual","revenue_czk":171427593.33,"expenditure_czk":192432627.29,"financing_czk":21005033.96,"balance_czk":-21005033.96}],"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",87993000],["5011",28688302],["5331",22187400],["5169",9283400],["5031",7788491],["6111",6500000],["5154",5172000],["5153",3567000],["5901",3388400],["5171",2875000],["5032",2737807],["5362",2125000],["5023",2000000],["5141",2000000],["5139",1736000],["5499",1596000],["5168",1081000],["5365",1000000],["6201",927000],["5137",844000],["5021",610000],["5323",600000],["5167",572000],["6122",560000],["5162",541000],["5151",539000],["5163",529000],["6130",500000],["5161",450000],["5364",400000],["5229",270000],["5166",250000],["6119",250000],["5156",246000],["5222",230000],["5173",198000],["5903",175700],["5194",175000],["5038",150000],["5179",140000],["5133",122000],["5136",110000],["5134",83000],["5175",71000],["5195",70000],["5329",65000],["5122",50000],["5123",40000],["5492",40000],["5321",30000],["6349",30000],["5132",20000],["5199",17000],["5192",16000],["5176",11600],["5019",10000],["5131",10000],["5172",6000],["5029",4000],["5039",4000]],"economic_expenditure_total_czk":201685100,"economic_financing":[["8123",53000000],["8115",52000000],["8124",-32865000]],"economic_financing_total_czk":72135000,"economic_revenue":[["4216",31464900],["1211",26500000],["4112",15977900],["1121",13500000],["1111",9000000],["4116",5476000],["1361",3800000],["1511",3580000],["4213",3000000],["1345",2654900],["2133",2450000],["1113",2000000],["1122",2000000],["2111",1597000],["4221",1385000],["2132",1132000],["2141",800000],["1112",600000],["2324",460000],["2212",369000],["1353",300000],["1386",300000],["4121",280000],["2131",236000],["4111",200000],["1387",140000],["1343",100000],["2119",100000],["1341",80400],["3111",50000],["2139",12000],["1334",3000],["2310",2000]],"economic_revenue_total_czk":129550100,"purpose_expenditure":[["6171",57821000],["3639",52508400],["2219",38288000],["3113",7572000],["3319",5047000],["3722",4615000],["3631",4550000],["4349",3763000],["6399",3000000],["6409",3000000],["6112",2760000],["6310",2150000],["2212",1720000],["3412",1520000],["3111",1350000],["5311",1350000],["3519",1334000],["5512",1150000],["3322",966000],["3725",927000],["3635",700000],["2292",600000],["3612",494000],["3399",430000],["6402",400000],["4339",396000],["3723",350000],["3745",340000],["3613",310000],["4341",300000],["6320",300000],["3341",250000],["5213",245700],["2321",216000],["3726",200000],["6114",200000],["3632",130000],["3419",90000],["3429",75000],["2221",70000],["2310",60000],["1014",50000],["3313",37000],["3421",30000],["3326",10000],["4371",10000]],"purpose_expenditure_total_czk":201685100},"revised":{"economic_expenditure":[["6121",121723713.02],["5011",30722408.72],["5331",24937427],["5901",12788926.14],["5169",12002252.46],["5171",8414731],["5031",8395565.71],["6111",6589760],["5362",6035000],["5154",5476954],["5141",4000000],["5153",3645533],["6122",3177756],["5336",3149946.29],["5032",2989441.34],["5365",2547360],["5023",2340000],["5139",1721500.76],["5499",1596000],["5166",1458000],["5137",1254555],["5021",1229015.67],["5364",1214857.62],["5168",1213000],["6201",927000],["5366",785142.38],["5167",730700],["5163",629000],["5151",604682],["5323",600000],["6130",500000],["5161",477789.04],["5162",441533.74],["5194",354500],["5173",285724],["5229",270000],["5222",255000],["5156",254650.15],["6119",250000],["5903",175700],["5132",150773.07],["5038",150000],["5179",140000],["5133",122000],["5136",110000],["5175",107496],["5909",94986.66],["5134",85610.93],["5123",77548],["5195",70000],["5329",65000],["5122",50000],["5492",40000],["5321",30000],["6349",30000],["5904",29043.69],["5199",17000],["5192",16000],["5019",11804],["5131",10000],["5172",9600],["5811",4950],["5039",4612],["5029",4000],["5176",2390],["5212",1250]],"economic_expenditure_total_czk":277599189.39,"economic_financing":[["8115",86998764.66],["8123",70000000],["8124",-43107052.36]],"economic_financing_total_czk":113891712.3,"economic_revenue":[["4216",45546564.38],["1211",26500000],["4116",16777460.38],["4112",15977900],["1121",13500000],["1111",9000000],["1361",3800000],["1511",3580000],["1122",3547360],["2111",3430637.62],["4222",3384665.5],["4213",3000000],["1345",2654900],["2133",2450000],["1113",2000000],["2324",1752542.71],["4221",1385000],["2132",1132000],["2141",800000],["1112",600000],["4122",474069.5],["2212",369000],["1353",300000],["1386",300000],["4121",280000],["2131",236000],["4111",215000],["3121",150000],["1387",140000],["1343",100000],["2119",100000],["1341",80400],["2322",76977],["3111",50000],["2139",12000],["1334",3000],["2310",2000]],"economic_revenue_total_czk":163707477.09,"purpose_expenditure":[["3639",69634574],["6171",63546128],["2219",44031155.02],["3113",16601085.09],["6409",11884003.23],["6399",8147360],["2212",6858400],["3319",5879000],["3631",5751312],["3722",5379700],["4349",4818129.98],["6310",4150000],["3322",3764532],["3632",3567026],["6112",3140000],["6402",2000000],["3111",1804861.2],["5512",1685488],["3519",1522458.56],["3412",1520000],["5311",1350000],["4339",1316994.16],["2115",1208000],["3612",1008552.75],["3725",927000],["3745",805000],["3635",700000],["3613",615137.4],["2292",600000],["3399",430000],["6320",400000],["4341",363592],["3723",350000],["3421",260000],["3341",250000],["5213",245700],["2321",216000],["6114",215000],["3726",200000],["3429",100000],["3419",90000],["2221",70000],["2310",60000],["1014",50000],["3313",43000],["3900",20000],["3326",10000],["4371",10000]],"purpose_expenditure_total_czk":277599189.39},"actual":{"economic_expenditure":[["6121",83151042.47],["5011",27384172],["5331",24937427],["5169",7575291.31],["5031",7279775],["5171",7057073.18],["5154",3341571.81],["5336",3149946.29],["5032",2671536],["6122",2601405],["5365",2547360],["6111",2415160],["5023",2043577],["5153",1705484],["5499",1415900],["5362",1279397.6],["5166",1207580],["5168",1134437.96],["5021",1071150],["6201",926120],["5139",902143.93],["5137",877039.44],["5366",785142.38],["5141",591484.37],["5323",529901.6],["5151",406024.64],["5167",380128.63],["5163",337482.02],["5162",308589.07],["5173",281837.65],["5161",280940.65],["5229",270000],["5194",243565.81],["5222",194000],["5179",130276.68],["5156",126438],["5038",123993],["6130",107660],["5909",94986.66],["5364",93480.88],["5132",92773.07],["5175",82595],["5329",52874],["5134",47599.1],["5123",37548],["5136",32720.4],["5904",29043.69],["5492",27000],["5321",26640],["5199",15600],["5019",5681],["5192",5541],["5811",4950],["5172",3600],["5176",2370],["5195",2256],["5039",1923],["5212",1250],["5029",141]],"economic_expenditure_total_czk":192432627.29,"economic_financing":[["8123",51016131.27],["8124",-43062244.36],["8115",12334147.19],["8901",716999.86]],"economic_financing_total_czk":21005033.96,"economic_revenue":[["4216",45546564.38],["1211",29659987.79],["4116",16277176.28],["4112",15977900],["1121",15882402.49],["1111",11162471.84],["1361",4608648],["2111",4065219.52],["1511",3866171.92],["4222",3384665.5],["1345",2625113.78],["2133",2580930],["1122",2547360],["2324",2221530.82],["1113",2099108.27],["2141",1391849.36],["2132",1233325.42],["1112",1035217.2],["4221",1000000],["1386",578644.91],["3111",488800],["4122",474069.5],["2212",467912],["2131",348871.02],["1353",344300],["4121",261870],["1387",226784.3],["4111",215000],["1343",161594],["3121",150000],["2119",126247],["1341",77473],["2322",76977],["2321",72000],["2329",50475],["2229",40810],["3113",38720],["2139",31149.18],["2142",15807],["2310",7500],["1381",4597.85],["1334",2349]],"economic_revenue_total_czk":171427593.33,"purpose_expenditure":[["6171",49148825.85],["3639",44924531.11],["2219",38973567.5],["3113",16355216.18],["2212",5725850.84],["3319",4968438.53],["3722",4355105.71],["6399",3703559],["3322",3241543.45],["6112",2770455.93],["4349",2496115.65],["3631",2118389.03],["3111",1804861.2],["2115",1207580],["5311",1135726.38],["5512",969667.16],["3725",926120],["6402",878623.26],["3519",792393.46],["6310",663374.39],["3612",654308.54],["3412",616189.99],["3745",564531.6],["2292",529901.6],["3613",432440.31],["4339",379545.74],["3399",365911],["4341",363592],["6320",230355],["3421",223078.28],["6114",212332.12],["3723",198484.85],["3632",130699.87],["2321",124723.66],["3419",90000],["3341",65352.1],["3429",39000],["3900",20000],["3313",12636],["4371",10000],["2310",3658],["1014",3291],["2221",2651]],"purpose_expenditure_total_czk":192432627.29}},"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."}}}}