{"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:00259438","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00259438","name":"Město Kraslice","short_name":"Kraslice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Karlovarský kraj","district_name":"Sokolov","municipality_code":560472},"amounts":{"revenue_approved":250250864,"revenue_adjusted":273355662.12,"revenue_actual":273959050.85,"expense_approved":332911798.55,"expense_adjusted":373541156.83,"expense_actual":289975605.53,"tax_revenue":175309097.96,"nontax_revenue":32324822.4,"capital_revenue":11979021.9,"transfer_revenue":54346108.59,"current_expense":205101921.54,"capital_expense":84873683.99,"budget_balance":-16016554.68,"cash_current":98110302.09,"cash_previous":146349572.37},"ratios":{"revenue_execution":1.00220734,"expense_execution":0.77628824,"balance_to_revenue":-0.05846332,"cash_to_expense":0.33833985,"cash_yoy":-0.32961675,"capital_expense_share":0.2926925,"transfer_revenue_share":0.19837311},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00259438/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00259438"},"seo":{"slug":"kraslice","path":"/cz/municipalities/kraslice/"},"population":{"value":6407,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":250250864,"expenditure_czk":332911798.55,"financing_czk":82660934.55,"balance_czk":-82660934.55},{"stage":"revised","revenue_czk":273355662.12,"expenditure_czk":373541156.83,"financing_czk":100185494.71,"balance_czk":-100185494.71},{"stage":"actual","revenue_czk":273959050.85,"expenditure_czk":289975605.53,"financing_czk":16016554.68,"balance_czk":-16016554.68}],"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":[["6121",80269047],["5331",71745000],["5011",41207170],["5171",23188000],["5169",20852367],["6122",17490000],["6111",12163207],["5031",11483238.8],["5152",5155000],["5032",4290461.52],["5168",4236807.37],["5365",3950000],["5021",3782288.19],["5023",3187000],["6351",3110000],["5141",2000000],["6909",2000000],["5222",1750000],["5499",1730000],["5154",1712500],["5163",1500000],["5362",1390800],["5909",1360000],["5137",1223000],["5166",1133400],["5151",1115000],["5139",960069.12],["5162",771800],["5164",758000],["5161",720000],["5167",623000],["5311",500000],["5156",432000],["5901",400000],["6371",350000],["6349",320928],["5336",319955.55],["5329",306214],["5153",301000],["5194",259917],["5213",250000],["5199",210000],["5179",202000],["5491",200000],["5134",194000],["5038",191008],["5492",180000],["5175",175000],["5123",170000],["5903",150000],["5019",115000],["5173",112000],["6130",100000],["5132",80000],["5339",75000],["5195",50000],["5212",50000],["5221",50000],["5223",50000],["5136",45000],["5172",40000],["5811",40000],["5039",38000],["5176",30000],["5493",25000],["5133",21500],["5192",11000],["5131",10000],["5041",120]],"economic_expenditure_total_czk":332911798.55,"economic_financing":[["8115",88910934.55],["8124",-6250000]],"economic_financing_total_czk":82660934.55,"economic_revenue":[["1211",72000000],["1121",36000000],["4116",30082207],["1111",26000000],["4112",16328800],["1511",13076000],["2132",5712000],["1113",4500000],["1345",4500000],["1122",3950000],["2122",3879300],["2111",3281000],["4216",3240000],["2212",3143000],["3112",3000000],["1387",2900000],["2131",2900000],["4122",2861000],["1361",2595000],["2324",2415000],["1112",1800000],["1386",1500000],["3111",1500000],["2141",1202557],["1356",473000],["2139",270000],["2142",250000],["4121",202000],["1341",200000],["1343",200000],["2119",100000],["2460",66000],["1342",50000],["1353",50000],["1335",23000],["1334",1000]],"economic_revenue_total_czk":250250864,"purpose_expenditure":[["6171",77436429],["3113",67456000],["3639",56576500],["2219",25248975],["2212",21264000],["3412",13067000],["3314",10017000],["5311",5960100],["3612",5757000],["6399",5299800],["3745",4781000],["3111",4377000],["6112",4278000],["4351",3742000],["5512",3689640],["6409",3420000],["3900",2920000],["3326",2510000],["6310",2150000],["3231",1842000],["6320",1370000],["3421",1250000],["3613",1124000],["3419",800000],["3299",701742.55],["4359",609200],["3319",600000],["2223",500000],["3635",500000],["5511",500000],["3599",328000],["3519",300000],["3399",285000],["3725",280000],["5273",270700],["3322",150000],["4399",150000],["5213",150000],["4349",148000],["6223",139500],["3749",122000],["2310",100000],["2329",100000],["3742",100000],["3741",93000],["3429",83212],["1032",80000],["2169",50000],["2299",50000],["3545",50000],["1014",40000],["2349",40000],["3632",40000],["2143",15000]],"purpose_expenditure_total_czk":332911798.55},"revised":{"economic_expenditure":[["6121",114613944.74],["5331",71727363.27],["5011",41293206.56],["5169",23913956.59],["5171",22963221.48],["5031",11730131.66],["5336",9099490.9],["6122",7119372.21],["5168",6181339.33],["5152",5595309.67],["5021",5160544.33],["5137",5084838.23],["5365",4951700],["6202",4700000],["5032",4392907.44],["6111",3412256.39],["5023",3242766],["6351",2711859],["5154",1776718.4],["5362",1727236.02],["5222",1529000],["5499",1527000],["5163",1495000],["5151",1234859.87],["5139",1201679.25],["5166",1132986.86],["6123",939999.99],["5167",929817],["6356",856451.55],["5162",788668.32],["5164",780932],["5213",714000],["6909",661796],["5311",500000],["5156",427000],["5194",424917],["6313",400000],["5141",386879.37],["5153",358208.49],["6371",350000],["5161",341526],["6349",320928],["5329",306214],["5024",281754],["5221",279000],["5026",275052],["5909",272189.73],["5212",245000],["6130",221430],["5179",214239.01],["5199",209066],["5136",204791],["5123",203390],["5491",200000],["5175",194730.99],["5038",194373],["5904",188241],["5492",180000],["5134",178235],["5493",141000],["5903",136500],["5901",130435.2],["5364",119006.78],["5173",118700],["5366",96876.2],["5192",64596],["5176",36933],["5019",33500],["5039",30015],["5172",24672],["5339",20000],["5133",14500],["5132",13000],["5131",10000],["5122",2000],["5195",900],["5363",714],["5191",171],["5041",120]],"economic_expenditure_total_czk":373541156.83,"economic_financing":[["8115",132466230.36],["8124",-32280735.65]],"economic_financing_total_czk":100185494.71,"economic_revenue":[["1211",72000000],["1121",36000000],["4116",28830108.75],["1111",26000000],["4112",16328800],["1511",13076000],["3112",7490000],["2132",6899000],["4216",6312174.8],["2122",5079300],["4122",4987217.5],["1122",4949700],["1113",4500000],["1345",4500000],["3111",4200000],["2111",3281000],["1361",3145000],["2212",3143000],["2141",3044729.97],["1387",2900000],["2131",2900000],["2229",2798237.73],["2324",2533470.09],["4222",2005371],["1112",1800000],["1386",1500000],["2119",1127384.34],["1356",473000],["2139",270000],["2142",250000],["4111",240167.94],["4121",202000],["1341",200000],["1343",200000],["2460",66000],["1342",50000],["1353",50000],["1335",23000],["1334",1000]],"economic_revenue_total_czk":273355662.12,"purpose_expenditure":[["3113",82296626.56],["6171",68668220.93],["3639",59065273.68],["2219",25959785.53],["3412",22058045],["2212",20511978.8],["3745",11099145],["3314",10646152.86],["3612",7968133.85],["5311",7712491.56],["6399",6630096.02],["3111",5659540.11],["3631",5185152],["6112",4759933.99],["5512",4453440],["4351",4006761],["3900",3147535],["3231",3118177.7],["3299",2736383.25],["3326",1605000],["3613",1513696],["3421",1495713.98],["6320",1370000],["6409",965788.34],["3519",964000],["3632",935000],["3419",800000],["4399",695999.99],["4359",623590],["3319",600000],["6310",536879.37],["2223",500000],["3635",500000],["5511",500000],["2143",343129],["3599",328000],["3399",325000],["3744",306897],["3725",280000],["5273",270700],["6114",240167.94],["3511",240000],["3349",174792],["2321",150229],["6223",139500],["6402",138469.37],["5213",136500],["1014",120000],["3741",105000],["2310",100000],["2329",100000],["3322",100000],["3742",100000],["1032",82200],["3429",78212],["4349",74560],["3749",64350],["4375",60000],["2169",50000],["4371",30060],["4378",30000],["2399",26350],["2349",25000],["4339",20000],["6221",13500]],"purpose_expenditure_total_czk":373541156.83},"actual":{"economic_expenditure":[["5331",71727363.27],["6121",64978894.07],["5011",40771623],["5031",11480655],["5171",10566002.04],["5169",10326926.69],["5336",8853676.86],["6122",6889064.98],["5152",5575628.97],["5168",5514205.45],["5365",4950500],["5021",4795363],["6202",4700000],["5032",4280232],["5137",3447393.15],["6111",3412256.39],["5023",3242105],["6351",2211859],["5362",1565003.01],["5499",1523210],["5222",1494000],["5163",1395189.88],["5154",1313652.72],["5151",1150687],["5166",987242.95],["5139",986847.56],["6123",927230],["5167",876175.13],["6356",856451.55],["5162",726893.2],["5164",723383.21],["5213",714000],["5311",500000],["6313",400000],["5141",386879.37],["5153",349940.57],["5156",346102.1],["5161",339550.59],["5194",334434.12],["6349",320928],["5329",296152],["5024",281754],["5221",279000],["5026",275052],["5212",245000],["5909",226069.84],["5199",202222],["5904",187749.77],["5179",185839.01],["5038",181525],["5136",178759],["5492",178200],["5175",131658.04],["5134",128807.9],["5493",125654],["5364",119006.78],["5182",112318],["5491",100000],["5366",96876.2],["5173",93823],["6371",90000],["6130",87000],["5123",69426.35],["5192",63996],["5176",29433],["5172",24671.9],["5339",20000],["5132",9653],["5019",4622.16],["5133",3778.91],["5131",3458],["5039",1562.84],["5363",714],["5191",171],["5041",102]],"economic_expenditure_total_czk":289975605.53,"economic_financing":[["8115",48319023.28],["8124",-32280753.65],["8901",-21714.95]],"economic_financing_total_czk":16016554.68,"economic_revenue":[["1211",70096277.5],["1121",37486164.53],["1111",26227872.7],["4112",16328800],["4116",15990704.65],["1511",15088722.68],["4216",14652187.52],["3112",7488555],["2132",6705036.06],["4122",5086315.5],["2122",5079300],["1113",4958661.09],["1122",4949700],["3111",4490466.9],["1345",4373588.7],["1387",3934440.84],["2324",3695511.44],["2111",3526713.36],["2131",3448868.48],["1361",3416770.46],["2141",3258740.04],["2229",2818237.76],["1112",2444221.24],["4222",1855932.98],["2212",1830851.53],["1386",1353060.36],["2119",1195242.84],["1385",365984.94],["2139",303627.89],["2142",251000],["1343",241167],["4111",240167.94],["4121",192000],["1341",175555],["2322",138368],["1342",74325],["2460",66000],["1353",58800],["1356",23529.6],["1335",22785.41],["1381",11185.62],["2329",7325],["1383",4496.08],["1334",1330.2],["1382",459.01]],"economic_revenue_total_czk":273959050.85,"purpose_expenditure":[["6171",67362321.1],["3113",46948370.2],["3639",44124204.36],["3412",18122408.35],["2219",15809075.48],["2212",15033351.62],["3314",10446152.86],["3745",9097671.86],["5311",6959982.36],["6399",6485719.14],["3111",5658949.45],["3631",5050443.81],["3612",4946197.68],["6112",4621921.75],["5512",4300944.6],["4351",3957695.41],["3231",3118151.37],["3900",2850097.58],["3299",2361160.29],["3421",1410346.63],["6320",1313182],["3519",964000],["3632",893653.89],["3419",800000],["3613",758823.26],["4399",683230],["3319",598654],["4359",536127.05],["5511",500000],["6310",488887.25],["2223",448547],["2143",302756],["3744",287980],["3399",249374.18],["6114",240167.94],["3511",240000],["3599",224872],["3349",165600],["6409",163540.41],["5273",159475.31],["2321",147364.4],["6223",139438],["6402",138469.37],["1014",100000],["3326",96294],["3322",86000],["1032",82195],["3429",78212],["4349",74340],["4375",60000],["3741",42000],["2310",40000],["3749",36994.54],["4371",30060],["4378",30000],["3725",28823],["2399",25924.03],["2349",25000],["4339",20000],["6221",10455]],"purpose_expenditure_total_czk":289975605.53}},"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."}}}}