{"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:00251364","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00251364","name":"Obec Kraselov","short_name":"Kraselov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Strakonice","municipality_code":551261},"amounts":{"revenue_approved":4112000,"revenue_adjusted":6514039,"revenue_actual":6443112.59,"expense_approved":3628000,"expense_adjusted":8023633.5,"expense_actual":7060036.76,"tax_revenue":5572687.91,"nontax_revenue":415044.68,"capital_revenue":8580,"transfer_revenue":446800,"current_expense":3035813.41,"capital_expense":4024223.35,"budget_balance":-616924.17,"cash_current":5855640.61,"cash_previous":6472564.78},"ratios":{"revenue_execution":0.98911176,"expense_execution":0.87990519,"balance_to_revenue":-0.0957494,"cash_to_expense":0.82940653,"cash_yoy":-0.09531371,"capital_expense_share":0.57000034,"transfer_revenue_share":0.06934537},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00251364/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00251364"},"seo":{"slug":"kraselov","path":"/cz/municipalities/kraselov/"},"population":{"value":236,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4112000,"expenditure_czk":3628000,"financing_czk":-484000,"balance_czk":484000},{"stage":"revised","revenue_czk":6514039,"expenditure_czk":8023633.5,"financing_czk":1509594.5,"balance_czk":-1509594.5},{"stage":"actual","revenue_czk":6443112.59,"expenditure_czk":7060036.76,"financing_czk":616924.17,"balance_czk":-616924.17}],"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",880000],["6121",700000],["5023",500000],["5021",315000],["5171",245000],["5139",226000],["5365",160000],["5137",155000],["5154",100000],["5155",50000],["5168",50000],["5032",40000],["5162",40000],["5156",25000],["5173",23000],["5163",20000],["5194",20000],["5175",14000],["5321",12000],["5172",10000],["5339",10000],["5903",10000],["5213",7000],["5167",5000],["5161",4000],["5136",3000],["5362",3000],["5229",600],["5038",400]],"economic_expenditure_total_czk":3628000,"economic_financing":[["8115",-484000]],"economic_financing_total_czk":-484000,"economic_revenue":[["1211",1800000],["1121",900000],["1111",500000],["1511",220000],["2111",159000],["1113",150000],["1345",100000],["2132",77000],["1122",70000],["1112",40000],["1336",40000],["1381",25000],["2131",20000],["1341",5000],["2141",5000],["1361",1000]],"economic_revenue_total_czk":4112000,"purpose_expenditure":[["3639",1315600],["6112",542400],["6171",517000],["3722",250000],["3723",200000],["6399",163000],["3399",110000],["3745",110000],["3631",105000],["2321",91000],["2310",75000],["3612",70000],["3724",30000],["3111",22000],["3632",10000],["5213",10000],["2141",7000]],"purpose_expenditure_total_czk":3628000},"revised":{"economic_expenditure":[["6121",4025063],["5169",1259750],["5021",511420],["5023",500000],["5171",295100],["5139",229555],["5365",161000],["5137",155570],["5154",154500],["5168",147000],["5155",104000],["5138",58787],["5492",52500],["5163",51278.5],["5032",42200],["5162",40000],["5156",25000],["5173",24838],["5321",23000],["5364",22505],["5194",20000],["5331",18000],["5131",14000],["5175",14000],["5172",10000],["5213",10000],["5339",10000],["5903",10000],["5329",6500],["5363",6437],["5167",5000],["5222",5000],["5161",4000],["5136",3000],["5362",3000],["5909",630],["5229",600],["5038",400]],"economic_expenditure_total_czk":8023633.5,"economic_financing":[["8115",1509594.5]],"economic_financing_total_czk":1509594.5,"economic_revenue":[["1211",2362000],["1121",1266000],["1111",857000],["1511",471800],["4116",332500],["2111",246000],["1113",167500],["1345",131150],["1122",130000],["1112",83000],["2132",81600],["4112",71800],["2112",67505],["1386",46200],["1336",40000],["4111",32500],["2131",30000],["1381",25000],["1387",18100],["2322",15000],["4129",10000],["3111",9180],["2139",7804],["1341",6200],["2141",5000],["1361",1000],["1335",200]],"economic_revenue_total_czk":6514039,"purpose_expenditure":[["3639",4373900],["6171",737200],["6112",547900],["3631",459563],["2115",311250],["3723",253200],["3722",250000],["6399",163000],["3399",158670],["3612",128787],["3745",128200],["2310",95000],["2321",93700],["3392",52500],["3721",38000],["6320",31278.5],["3724",30000],["6114",26613],["6402",22505],["3111",22000],["6409",18567],["3113",18000],["3729",17000],["6115",11400],["2141",10000],["3632",10000],["5213",10000],["6310",3000],["3319",2400]],"purpose_expenditure_total_czk":8023633.5},"actual":{"economic_expenditure":[["6121",4024223.35],["5169",1027518.63],["5021",492761],["5023",459620],["5154",154073.65],["5168",146340.99],["5365",129730],["5171",112139.08],["5139",109090.72],["5138",58787],["5155",53413],["5492",52500],["5032",42107],["5163",35339.7],["5137",26975],["5364",22505],["5331",18000],["5162",15683.95],["5131",13664],["5194",12333.69],["5213",10000],["5321",8000],["5173",7248],["5329",6466],["5363",6437],["5175",5383],["5222",5000],["5156",2364],["5161",1303],["5909",630],["5038",400]],"economic_expenditure_total_czk":7060036.76,"economic_financing":[["8115",616924.17]],"economic_financing_total_czk":616924.17,"economic_revenue":[["1211",2361322.91],["1121",1265839.61],["1111",856986.73],["1511",470946.73],["4116",332500],["2111",233352.5],["1113",167179.36],["1345",131000],["1122",128730],["1112",82483.02],["4112",71800],["2112",66593],["2132",64596],["1386",46108.97],["1336",36860],["4111",32500],["2131",26766],["1387",18073.18],["2322",14667.75],["4129",10000],["3111",8580],["2139",7804],["1341",6200],["2141",1265.43],["1361",450],["1381",357],["1335",150.4]],"economic_revenue_total_czk":6443112.59,"purpose_expenditure":[["3639",4014134.78],["6171",527657.2],["6112",502647],["3631",434745.72],["2115",311250],["3723",253023.04],["3722",225664.85],["3399",134701.69],["6399",128730],["3745",94514],["2310",87692.3],["3612",76255],["3392",52500],["3721",37779.35],["2321",33109.94],["6320",31194.9],["6114",26613],["6402",22505],["6409",18533],["3113",18000],["3729",15483.2],["2141",10000],["3319",2302.79],["6310",1000]],"purpose_expenditure_total_czk":7060036.76}},"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."}}}}