{"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:00256811","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00256811","name":"Obec Kramolín","short_name":"Kramolín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Plzeň-jih","municipality_code":557943},"amounts":{"revenue_approved":4129300,"revenue_adjusted":4962722,"revenue_actual":5895892.61,"expense_approved":4129300,"expense_adjusted":5051250,"expense_actual":4703281.95,"tax_revenue":2662681.76,"nontax_revenue":2365438.46,"capital_revenue":0,"transfer_revenue":867772.39,"current_expense":4284169.23,"capital_expense":419112.72,"budget_balance":1192610.66,"cash_current":4743121.97,"cash_previous":3550511.31},"ratios":{"revenue_execution":1.18803604,"expense_execution":0.93111249,"balance_to_revenue":0.20227822,"cash_to_expense":1.00847069,"cash_yoy":0.33589829,"capital_expense_share":0.08911069,"transfer_revenue_share":0.14718253},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00256811/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00256811"},"seo":{"slug":"kramolin","path":"/cz/municipalities/kramolin/"},"population":{"value":108,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4129300,"expenditure_czk":4129300,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":4962722,"expenditure_czk":5051250,"financing_czk":88528,"balance_czk":-88528},{"stage":"actual","revenue_czk":5895892.61,"expenditure_czk":4703281.95,"financing_czk":-1192610.66,"balance_czk":1192610.66}],"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":[["5139",1115000],["5169",1107600],["5171",493000],["5023",400000],["6121",200000],["5154",191000],["5021",171600],["5365",92000],["5362",52000],["5168",41000],["5032",40000],["5364",38700],["5163",30000],["5229",25000],["5162",22000],["5153",20000],["5175",19000],["5137",13000],["5329",11200],["5173",8000],["5194",8000],["5321",6500],["5323",6100],["5156",6000],["5167",5000],["5903",5000],["5161",2000],["5038",400],["5179",200]],"economic_expenditure_total_czk":4129300,"economic_revenue":[["2111",1400000],["1211",1000000],["1121",700000],["1111",350000],["1511",180000],["1345",141000],["1113",92000],["1122",90000],["4112",71800],["2324",26000],["1112",25000],["2132",18000],["2131",12000],["1386",10000],["1381",6000],["1387",5000],["1341",2000],["1343",200],["1361",200],["2141",100]],"economic_revenue_total_czk":4129300,"purpose_expenditure":[["1031",1300000],["6171",672400],["2321",533000],["6112",440000],["3722",227000],["2310",183000],["1032",150000],["6399",140000],["1036",120000],["3723",60000],["3631",50000],["6402",38700],["5512",37000],["3745",32000],["2221",25000],["6320",24000],["3399",22000],["3419",20000],["2212",10000],["3319",9600],["3341",8000],["2292",7600],["6310",6000],["5213",5000],["2341",3000],["3421",3000],["3725",3000]],"purpose_expenditure_total_czk":4129300,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",2418100],["5171",623000],["5023",426200],["5139",297000],["6122",220000],["5154",213000],["5021",171600],["6121",151000],["5365",112250],["5153",60000],["6130",51000],["5168",45000],["5032",40000],["5364",38700],["5163",37000],["5137",31000],["5229",25000],["5362",-23000],["5162",22000],["5175",17200],["5329",15200],["5173",11000],["5194",8800],["5172",8000],["5321",6500],["5323",6100],["5156",6000],["5019",5000],["5903",5000],["5161",3000],["5038",400],["5179",200]],"economic_expenditure_total_czk":5051250,"economic_financing":[["8115",88528]],"economic_financing_total_czk":88528,"economic_revenue":[["2111",1400000],["1211",1000000],["1121",700000],["4213",612472],["1111",350000],["1511",180000],["4222",151000],["1345",141000],["1122",110250],["1113",92000],["4112",71800],["4111",32500],["2324",28200],["1112",25000],["2132",18000],["2131",12000],["2141",10100],["1386",10000],["1381",6000],["1387",5000],["2119",5000],["1341",2000],["1343",200],["1361",200]],"economic_revenue_total_czk":4962722,"purpose_expenditure":[["1031",1015000],["6171",901400],["1032",800000],["6112",466200],["2321",329000],["1037",252000],["3722",231000],["3639",202000],["2310",194000],["1036",131000],["6399",85250],["3723",60000],["3745",52000],["3631",51000],["6402",38700],["5512",37000],["6114",32500],["6320",30000],["2221",25000],["2341",23000],["3399",22000],["3419",20000],["2212",10000],["3319",9600],["3341",8000],["2292",7600],["6310",7000],["5213",5000],["3421",3000],["3725",3000]],"purpose_expenditure_total_czk":5051250},"actual":{"economic_expenditure":[["5169",2325439.25],["5171",532988.24],["5023",425022],["5139",226545.7],["6122",217112.72],["5154",204522.83],["5021",159790],["6121",151000],["5365",110400],["5153",57514.47],["6130",51000],["5168",40894.82],["5032",38276],["5163",35151.18],["5364",25604.77],["5137",24170],["5362",-23182],["5162",19896.76],["5229",15000],["5329",14994],["5175",11985.61],["5194",8437.7],["5173",7348],["5172",7260],["5019",4778],["5323",4522],["5156",3786.9],["5321",2200],["5038",400],["5161",313],["5179",110]],"economic_expenditure_total_czk":4703281.95,"economic_financing":[["8118",-4400000],["8117",3600000],["8115",-396461.66],["8901",3851]],"economic_financing_total_czk":-1192610.66,"economic_revenue":[["2111",2243621.47],["1211",1096029.28],["4213",612472.39],["1121",584420.88],["1111",399091.22],["1511",189237.71],["4222",151000],["1345",136371],["1122",110250],["1113",77456.45],["4112",71800],["2324",56003.32],["1112",38136.47],["2141",32872.46],["4111",32500],["1386",21274.95],["2132",18001.21],["2131",9891],["1387",8347.96],["2119",4719],["1341",1850],["2329",330],["1381",186.04],["1382",29.8]],"economic_revenue_total_czk":5895892.61,"purpose_expenditure":[["1031",1013473.91],["6171",862475.16],["1032",798098],["6112",463298],["1037",251851.82],["2321",215845.21],["3639",202000],["2310",189082.16],["3722",187433.97],["1036",129916],["6399",87018],["3723",56887.54],["3745",44648.02],["3631",39147.3],["6320",29107],["6402",25604.77],["3399",21878.41],["6114",21579],["3419",19030.78],["2341",15443.61],["3319",9600],["5512",7797.11],["6310",6044.18],["2292",6022]],"purpose_expenditure_total_czk":4703281.95}},"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."}}}}