{"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:46744967","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"46744967","name":"Obec Kunratice","short_name":"Kunratice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Liberec","municipality_code":530433},"amounts":{"revenue_approved":7900000,"revenue_adjusted":9906896.8,"revenue_actual":11698317.44,"expense_approved":7900000,"expense_adjusted":12994296.8,"expense_actual":11616917.55,"tax_revenue":8779825.59,"nontax_revenue":1036919.05,"capital_revenue":1200000,"transfer_revenue":681572.8,"current_expense":10187157.48,"capital_expense":1429760.07,"budget_balance":81399.89,"cash_current":5011242.13,"cash_previous":4962128.04},"ratios":{"revenue_execution":1.18082561,"expense_execution":0.89400125,"balance_to_revenue":0.00695826,"cash_to_expense":0.43137451,"cash_yoy":0.00989779,"capital_expense_share":0.12307568,"transfer_revenue_share":0.05826246},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/46744967/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/46744967"},"seo":{"slug":"kunratice-46744967","path":"/cz/municipalities/kunratice-46744967/"},"population":{"value":355,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":7900000,"expenditure_czk":7900000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":9906896.8,"expenditure_czk":12994296.8,"financing_czk":3087400,"balance_czk":-3087400},{"stage":"actual","revenue_czk":11698317.44,"expenditure_czk":11616917.55,"financing_czk":-81399.89,"balance_czk":81399.89}],"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":[["5331",1080000],["5169",1046500],["5011",920000],["5023",890000],["5329",815000],["5154",717000],["5031",365000],["5171",344500],["5139",305000],["5660",200000],["5137",157000],["5032",154000],["5021",114600],["5155",100000],["6121",90000],["5222",85000],["5156",82000],["5163",75000],["5323",73000],["5903",50000],["5162",48000],["5175",45000],["5151",41900],["5364",17000],["5136",12500],["5132",11000],["5161",10000],["5194",10000],["5172",7000],["5038",6000],["5131",6000],["5134",5000],["5221",5000],["5192",4000],["5167",3500],["5173",3000],["5229",1000],["5153",500]],"economic_expenditure_total_czk":7900000,"economic_revenue":[["1211",3300000],["1121",1615000],["1111",1200000],["3111",350000],["1511",280000],["1113",260000],["1345",250000],["2460",200000],["2111",100000],["4112",90000],["1112",80000],["2119",70000],["1386",30000],["2141",20000],["1381",16000],["1387",15000],["2131",10000],["1341",8000],["1361",5000],["1334",1000]],"economic_revenue_total_czk":7900000,"purpose_expenditure":[["6171",1490000],["3119",1200000],["6112",1115000],["6409",825000],["3639",500000],["3722",500000],["3392",260000],["3631",250000],["3412",200000],["3611",200000],["5512",200000],["2212",190000],["3319",185000],["3613",100000],["3612",80000],["2293",73000],["6320",65000],["3314",60000],["3745",55000],["1039",50000],["5213",50000],["3632",40000],["2333",35000],["3421",30000],["3399",25000],["2219",20000],["3419",20000],["3429",20000],["6402",17000],["3341",15000],["2321",10000],["6310",10000],["1019",5000],["3635",5000]],"purpose_expenditure_total_czk":7900000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",2362500],["6121",1546324],["5011",1200103],["5331",1080000],["5023",952000],["5329",815000],["5154",774000],["5171",654500],["5139",557600],["5031",472278],["5021",386100],["5336",276472.8],["5137",274000],["5660",200000],["5155",199000],["5032",192619],["5909",181900],["5151",114900],["5163",90000],["5222",85000],["5156",82000],["5323",73000],["5162",60000],["5175",58000],["5365",52000],["5229",51000],["5903",50000],["5321",35500],["5364",17000],["5136",12500],["5134",11000],["5161",10000],["5194",10000],["5132",9000],["5221",7500],["5172",7000],["5038",6000],["5131",6000],["5192",5500],["5166",5000],["5362",5000],["5167",3500],["5173",3000],["5153",500]],"economic_expenditure_total_czk":12994296.8,"economic_financing":[["8115",3087400]],"economic_financing_total_czk":3087400,"economic_revenue":[["1211",3642000],["1121",1985000],["1111",1345000],["1511",490000],["3111",485000],["4116",315472.8],["1345",300000],["1113",260000],["2460",200000],["4131",200000],["1112",100000],["2111",100000],["2321",93324],["4112",83600],["1386",70000],["2119",70000],["4122",50000],["4111",32500],["1387",25000],["2141",20000],["1381",16000],["2131",10000],["1341",8000],["1361",5000],["1334",1000]],"economic_revenue_total_czk":9906896.8,"purpose_expenditure":[["6171",2731000],["6112",1219000],["3119",1175000],["3412",1126000],["3639",1111000],["6409",929000],["3613",866324],["3722",686000],["3319",541000],["3392",432000],["3631",332000],["5512",309000],["3113",276472.8],["3611",200000],["2212",190000],["1039",119000],["3612",80000],["6320",80000],["2293",73000],["3314",67000],["3421",62000],["3745",60000],["2333",52000],["5213",50000],["3632",48000],["6114",32500],["3399",25000],["2219",20000],["3419",20000],["3429",20000],["6402",17000],["3341",15000],["2321",10000],["6310",10000],["1019",5000],["3635",5000]],"purpose_expenditure_total_czk":12994296.8},"actual":{"economic_expenditure":[["5169",2263452.24],["6121",1429760.07],["5011",1198278],["5331",1080000],["5023",951812],["5154",599610.62],["5171",505874.24],["5031",470748],["5139",460322.96],["5329",404008.7],["5021",360644],["5336",276472.8],["5137",218623.5],["5155",198450],["5032",190815],["5909",181900],["5151",103171],["5660",100000],["5222",85000],["5163",83639.2],["5156",72097.49],["5323",71200],["5162",56847.29],["5175",52160.72],["5365",50520],["5229",50500],["5321",35500],["5364",15657.02],["5134",10478.2],["5136",10136],["5221",6730],["5192",5059.5],["5166",5000],["5038",4949],["5362",4500],["5194",3000]],"economic_expenditure_total_czk":11616917.55,"economic_financing":[["8115",-81399.89]],"economic_financing_total_czk":-81399.89,"economic_revenue":[["1211",3733590.34],["1121",1993420.86],["1111",1355556.46],["1511",715864.38],["3113",621000],["3111",579000],["1345",418659],["2111",325144],["4116",315472.8],["2460",266413],["1113",263970.88],["4131",200000],["2324",187508.19],["1112",130034.73],["2119",102667.5],["2321",93324],["4112",83600],["1386",72589.28],["4122",50000],["1122",48720],["4111",32500],["2132",32000],["1387",28471.13],["2141",24982.66],["1341",11500],["1361",5940],["2131",4875],["1334",822.8],["1381",616.79],["1382",68.94],["2149",4.7]],"economic_revenue_total_czk":11698317.44,"purpose_expenditure":[["6171",2609692.65],["6112",1218010],["3119",1140418.64],["3412",1106595.45],["3639",1082560.62],["3613",783972.79],["3722",685572.87],["3319",531306.14],["6409",515018.2],["3392",411187.6],["5512",299697.66],["3113",276472.8],["3631",241350],["1039",113751.79],["3611",100000],["6320",77045],["2293",71200],["3745",57412.57],["3612",54740],["3421",48083.84],["3314",44016],["2333",42660],["3632",22116],["3419",20000],["6114",19052],["6402",15657.02],["3429",9224.71],["3399",8509],["6310",6594.2],["1019",5000]],"purpose_expenditure_total_czk":11616917.55}},"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."}}}}