{"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:00579912","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00579912","name":"Obec Kunemil","short_name":"Kunemil","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Havlíčkův Brod","municipality_code":548570},"amounts":{"revenue_approved":3176800,"revenue_adjusted":3082490,"revenue_actual":3421482.51,"expense_approved":2895000,"expense_adjusted":3516047,"expense_actual":2527091.92,"tax_revenue":2898983.84,"nontax_revenue":377008.67,"capital_revenue":18000,"transfer_revenue":127490,"current_expense":2527091.92,"capital_expense":0,"budget_balance":894390.59,"cash_current":5685613.42,"cash_previous":4791222.83},"ratios":{"revenue_execution":1.1099736,"expense_execution":0.71873098,"balance_to_revenue":0.2614044,"cash_to_expense":2.24986411,"cash_yoy":0.18667272,"capital_expense_share":0,"transfer_revenue_share":0.03726163},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00579912/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00579912"},"seo":{"slug":"kunemil","path":"/cz/municipalities/kunemil/"},"population":{"value":120,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3176800,"expenditure_czk":2895000,"financing_czk":-281800,"balance_czk":281800},{"stage":"revised","revenue_czk":3082490,"expenditure_czk":3516047,"financing_czk":433557,"balance_czk":-433557},{"stage":"actual","revenue_czk":3421482.51,"expenditure_czk":2527091.92,"financing_czk":-894390.59,"balance_czk":894390.59}],"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":[["5169",1126000],["5154",500000],["5139",290000],["5023",230000],["5171",210000],["5365",200000],["5021",153500],["5029",44500],["5032",40000],["5153",40000],["5213",20000],["5041",11000],["5194",9000],["5136",5000],["5156",5000],["5163",5000],["5161",2000],["5162",2000],["5175",2000]],"economic_expenditure_total_czk":2895000,"economic_financing":[["8115",-281800]],"economic_financing_total_czk":-281800,"economic_revenue":[["1211",1000000],["1121",550000],["1111",350000],["1511",300000],["2111",244500],["1122",150000],["4122",150000],["1345",90000],["2131",90000],["1113",80000],["4112",71800],["2132",48000],["1112",30000],["1386",10000],["1381",5000],["1387",5000],["1341",2000],["2141",500]],"economic_revenue_total_czk":3176800,"purpose_expenditure":[["6171",976000],["1031",823000],["6112",310000],["3723",250000],["6399",200000],["3612",100000],["2310",90000],["2212",50000],["3745",50000],["3113",20000],["3314",10000],["5512",10000],["2321",6000]],"purpose_expenditure_total_czk":2895000},"revised":{"economic_expenditure":[["5169",1399119],["5154",650000],["5139",342300],["5023",239000],["5171",215300],["5365",200000],["5021",173199],["5029",49500],["5032",40000],["5153",40000],["5137",32683],["5213",30000],["5151",23000],["5222",17000],["5194",14000],["5041",11000],["5156",10500],["5175",7270],["5163",6000],["5136",5000],["5166",5000],["5161",2000],["5162",2000],["5221",1110],["5329",585],["5173",481]],"economic_expenditure_total_czk":3516047,"economic_financing":[["8115",433557]],"economic_financing_total_czk":433557,"economic_revenue":[["1211",1000000],["1121",550000],["1111",350000],["1511",300000],["2111",244500],["1122",150000],["1345",90000],["2131",90000],["1113",80000],["4112",71800],["2132",48000],["4111",32500],["1112",30000],["4116",23190],["1386",10000],["1381",5000],["1387",5000],["1341",2000],["2141",500]],"economic_revenue_total_czk":3082490,"purpose_expenditure":[["6171",1002793],["1031",883000],["6112",324000],["2310",311300],["3723",279100],["6399",200000],["3639",143585],["3612",100000],["3745",65619],["2212",52600],["5512",47100],["2321",31600],["3113",20000],["3314",16000],["6114",12350],["3111",10000],["3399",10000],["4379",7000]],"purpose_expenditure_total_czk":3516047},"actual":{"economic_expenditure":[["5169",1302238.89],["5154",381430],["5023",238085],["5021",145624],["5365",125580],["5139",98168.65],["5362",-84724],["5171",52020.3],["5029",44662],["5032",39924],["5153",35895],["5137",30077],["5213",30000],["5151",22042],["5222",17000],["5194",12980.72],["5041",10254.36],["5163",5648],["5175",5270],["5156",5220],["5166",5000],["5162",1440],["5221",1110],["5329",585],["5136",564],["5161",516],["5173",481]],"economic_expenditure_total_czk":2527091.92,"economic_financing":[["8115",-898557.59],["8901",4167]],"economic_financing_total_czk":-894390.59,"economic_revenue":[["1211",1166217.13],["1121",623364.37],["1111",421323.87],["1511",319005.79],["2111",239478.08],["1122",125580],["2131",88701],["1345",86500],["1113",82485.19],["4112",71800],["2132",48000],["1112",40650.83],["4111",32500],["4116",23190],["1386",22705.33],["3113",18000],["1387",8902.38],["1341",2050],["2133",416],["2141",413.59],["1381",188.1],["1382",10.85]],"economic_revenue_total_czk":3421482.51,"purpose_expenditure":[["1031",708539.26],["6171",573137.5],["6112",322371],["3723",278735.6],["2310",277754.75],["3639",143542.53],["6399",40856],["3745",32666],["2212",31234],["2321",29800.56],["3113",20000],["5512",17541],["6114",12350],["3314",11563.72],["3111",10000],["3399",10000],["4379",7000]],"purpose_expenditure_total_czk":2527091.92}},"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."}}}}