{"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:00831379","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00831379","name":"Obec Kunratice","short_name":"Kunratice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Děčín","municipality_code":546330},"amounts":{"revenue_approved":8525800,"revenue_adjusted":11668147.68,"revenue_actual":10813098.01,"expense_approved":9525800,"expense_adjusted":13168147.68,"expense_actual":9280130.75,"tax_revenue":7366991.98,"nontax_revenue":660967.58,"capital_revenue":143435,"transfer_revenue":2641703.45,"current_expense":6652440.76,"capital_expense":2627689.99,"budget_balance":1532967.26,"cash_current":6743719.23,"cash_previous":5210751.97},"ratios":{"revenue_execution":0.92671933,"expense_execution":0.70474079,"balance_to_revenue":0.14176948,"cash_to_expense":0.72668364,"cash_yoy":0.2941931,"capital_expense_share":0.28315226,"transfer_revenue_share":0.24430588},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00831379/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00831379"},"seo":{"slug":"kunratice","path":"/cz/municipalities/kunratice/"},"population":{"value":258,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":8525800,"expenditure_czk":9525800,"financing_czk":1000000,"balance_czk":-1000000},{"stage":"revised","revenue_czk":11668147.68,"expenditure_czk":13168147.68,"financing_czk":1500000,"balance_czk":-1500000},{"stage":"actual","revenue_czk":10813098.01,"expenditure_czk":9280130.75,"financing_czk":-1532967.26,"balance_czk":1532967.26}],"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",2029500],["6121",1300000],["5171",949000],["5011",925000],["6122",820000],["5023",630000],["5139",512500],["5154",486000],["5031",383000],["5365",200000],["5901",195367],["5137",150000],["5032",142000],["5021",133600],["5163",70000],["5362",66000],["6129",65000],["5168",50000],["5172",50000],["5156",45000],["5321",45000],["5164",30000],["6130",30000],["5162",25000],["5194",23000],["5364",21833],["5492",20000],["5175",19000],["5151",15000],["5903",15000],["5222",14000],["5229",13000],["5167",11000],["5166",10000],["5173",7500],["5122",7000],["5132",5000],["5038",4000],["5138",3000],["5136",2000],["5161",2000],["5329",1500]],"economic_expenditure_total_czk":9525800,"economic_financing":[["8115",1000000]],"economic_financing_total_czk":1000000,"economic_revenue":[["1211",2900000],["1121",1500000],["1111",1000000],["1511",700000],["2111",665000],["3111",500000],["1113",280000],["1345",200000],["1122",190000],["1342",100000],["1112",90000],["4112",71800],["2324",60000],["2141",50000],["2132",45000],["1386",35000],["1349",20000],["1381",20000],["2119",20000],["1387",18000],["2131",18000],["2321",17000],["1361",12000],["1341",5000],["2133",4500],["2112",3000],["2310",1000],["1382",500]],"economic_revenue_total_czk":8525800,"purpose_expenditure":[["6171",1684000],["2310",911000],["3745",871000],["1031",870000],["2212",865000],["6112",839000],["3639",770500],["2219",570000],["3722",502000],["2321",400000],["3723",200000],["6399",200000],["3631",163000],["3412",152000],["6310",110367],["6320",64000],["3636",60000],["3399",55000],["3721",44500],["5512",40000],["5213",30000],["2341",25000],["3314",22100],["3429",22000],["3612",17500],["6117",11325],["6115",10508],["3632",10000],["3316",4000],["3322",2000]],"purpose_expenditure_total_czk":9525800},"revised":{"economic_expenditure":[["6121",3237767.68],["5169",2318900],["5901",1435353],["5011",972000],["5171",934000],["5023",674000],["6122",590000],["5139",589946],["5154",411500],["5031",404000],["5365",220080],["5021",155688],["5137",151100],["5032",150000],["6129",145000],["5222",91500],["5168",75500],["5362",71000],["5163",70000],["5156",50000],["6119",50000],["5321",45000],["5132",30000],["5164",30000],["6130",30000],["5162",29000],["5175",25480],["5194",23000],["5364",21833],["5172",20000],["5492",20000],["5151",15000],["5167",15000],["5903",15000],["5229",13000],["5166",10000],["5173",7864],["5122",7000],["5038",5000],["5138",3000],["5161",2136],["5136",2000],["5329",1500]],"economic_expenditure_total_czk":13168147.68,"economic_financing":[["8115",1500000]],"economic_financing_total_czk":1500000,"economic_revenue":[["1211",3095000],["1121",1575000],["4213",1337767.68],["4222",1200000],["1111",1070000],["1511",900000],["2111",705000],["3111",300000],["1113",280000],["1122",220080],["1345",200000],["2324",110000],["1112",103000],["1342",100000],["4112",71800],["1386",65000],["2141",55000],["4116",55000],["2132",45000],["4111",32500],["1387",27000],["1349",20000],["1381",20000],["2119",20000],["2131",18000],["2321",17000],["1361",12000],["1341",5000],["2133",4500],["2112",3000],["2310",1000],["1382",500]],"economic_revenue_total_czk":11668147.68,"purpose_expenditure":[["2310",2365767.68],["6171",1585000],["6310",1350353],["1031",1130000],["2219",1120000],["3639",1094000],["3745",940500],["6112",897000],["3722",502000],["2212",475000],["2321",367000],["3723",280000],["6399",220080],["3631",168500],["3412",158000],["6320",65000],["3636",60000],["3399",55000],["3744",50000],["5512",48000],["3721",44500],["5213",30000],["2341",25000],["6114",23014],["3314",22100],["3429",22000],["6402",21833],["3612",17500],["3322",17000],["3632",10000],["3316",4000]],"purpose_expenditure_total_czk":13168147.68},"actual":{"economic_expenditure":[["6121",2179599.53],["5169",2041877.01],["5011",970021],["5171",725237.57],["5023",673850],["5154",407795.95],["5031",400775],["5139",379505.34],["6122",328336.46],["5365",220080],["5032",147593],["5021",137326],["5222",84328],["6129",74754],["5168",72584.76],["5163",64043.5],["5137",51205.54],["6119",45000],["5156",44457],["5164",28702],["5162",27547.09],["5321",26914],["5362",26664],["5364",21833],["5175",21287],["5132",17951],["5167",14694],["5194",12448],["5229",12000],["5492",10000],["5173",5242],["5038",4006],["5166",1452],["5161",1021]],"economic_expenditure_total_czk":9280130.75,"economic_financing":[["8117",4000000],["8118",-4000000],["8115",-1532967.26]],"economic_financing_total_czk":-1532967.26,"economic_revenue":[["1211",2940713.53],["1121",1574244.18],["4213",1337403.45],["4222",1200000],["1111",1063798.22],["1511",888079.8],["2111",448828],["1122",220080],["1113",208100.73],["1345",196722],["3111",143435],["1112",102617.5],["2324",101008.5],["1342",81384],["4112",71800],["1386",57357.05],["2141",53558.08],["4111",32500],["1387",22479.13],["2132",21263],["2131",17358],["2321",12823],["2119",5774],["1341",4652],["1361",3460],["1349",2845],["1381",458.84],["2112",355]],"economic_revenue_total_czk":10813098.01,"purpose_expenditure":[["2310",2007116.66],["6171",1417108.55],["1031",1017229.1],["3745",907370.4],["6112",895660],["3639",709375.39],["3722",496601.35],["2212",357056.5],["2219",289831],["3723",277218.66],["2321",245616.07],["6399",220080],["3631",74088.05],["6320",59218.7],["3399",50190],["3744",45000],["3721",43560],["5512",32609.6],["6114",23014],["3412",22071.72],["6402",21833],["3314",21600],["3612",16816],["3632",10000],["3322",9680],["6310",8830.8],["3316",1355.2]],"purpose_expenditure_total_czk":9280130.75}},"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."}}}}