{"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:00273147","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00273147","name":"OBEC KRAMOLNA","short_name":"KRAMOLNA","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Náchod","municipality_code":574546},"amounts":{"revenue_approved":23879250,"revenue_adjusted":27790155.41,"revenue_actual":29236860.49,"expense_approved":57479388,"expense_adjusted":60324719.41,"expense_actual":32012927.04,"tax_revenue":22240662.46,"nontax_revenue":3469322.62,"capital_revenue":14260,"transfer_revenue":3512615.41,"current_expense":11816548.8,"capital_expense":20196378.24,"budget_balance":-2776066.55,"cash_current":75476189.84,"cash_previous":78252256.39},"ratios":{"revenue_execution":1.05205819,"expense_execution":0.53067677,"balance_to_revenue":-0.09495091,"cash_to_expense":2.3576785,"cash_yoy":-0.03547587,"capital_expense_share":0.63088196,"transfer_revenue_share":0.12014339},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00273147/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00273147"},"seo":{"slug":"kramolna","path":"/cz/municipalities/kramolna/"},"population":{"value":1059,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":23879250,"expenditure_czk":57479388,"financing_czk":33600138,"balance_czk":-33600138},{"stage":"revised","revenue_czk":27790155.41,"expenditure_czk":60324719.41,"financing_czk":32534564,"balance_czk":-32534564},{"stage":"actual","revenue_czk":29236860.49,"expenditure_czk":32012927.04,"financing_czk":2776066.55,"balance_czk":-2776066.55}],"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",38020000],["5171",3825000],["6123",3270000],["5169",2787600],["5011",1440000],["5023",1210000],["5331",1000300],["5139",882000],["5031",630000],["5154",534000],["5021",516000],["6119",400000],["5137",335190],["5492",300000],["5168",252000],["5032",230000],["5153",226850],["5321",185000],["5222",170000],["6130",150000],["5156",140000],["5364",107448],["5163",102000],["6122",100000],["5167",68000],["5151",65000],["5166",65000],["5194",64000],["5175",54000],["5903",47000],["5223",40000],["5136",35000],["5173",33000],["5162",29500],["5179",28000],["5362",28000],["5132",26000],["5339",20000],["5164",15000],["5134",10000],["5161",10000],["5172",10000],["5038",6000],["5221",5000],["5133",4500],["5181",2000],["5041",1000]],"economic_expenditure_total_czk":57479388,"economic_financing":[["8115",33600138]],"economic_financing_total_czk":33600138,"economic_revenue":[["1211",9500000],["1121",4700000],["1111",3100000],["2141",1730500],["1345",911250],["2111",870500],["1113",750000],["1511",700000],["2132",265000],["4112",251600],["1112",220000],["2324",205000],["2412",170000],["2139",125400],["1386",100000],["4111",96000],["1387",50000],["1381",40000],["1341",37000],["2131",36000],["1361",10000],["2112",6000],["2133",3000],["1334",1000],["1343",1000]],"economic_revenue_total_czk":23879250,"purpose_expenditure":[["3613",23144000],["2219",8842000],["3631",4210000],["3639",4112500],["6171",3184500],["2212",2572000],["3111",1735300],["6112",1667000],["3722",1100000],["3723",1100000],["5512",982190],["3421",959000],["1032",481060],["2221",470000],["3635",400000],["4349",300000],["3612",250000],["3745",205000],["2339",200000],["2141",182000],["3429",160000],["3314",152850],["3113",130000],["6402",107448],["3319",106000],["2333",100000],["4351",100000],["6114",96000],["3399",90000],["3326",50000],["3724",50000],["5213",50000],["6320",50000],["3322",30000],["3349",30000],["6310",25000],["3525",20000],["5519",20000],["3543",10000],["3114",5000],["3341",540]],"purpose_expenditure_total_czk":57479388},"revised":{"economic_expenditure":[["6121",39661464.52],["6123",3270000],["5171",3242296.18],["5169",3106290.54],["5011",1283191],["5023",1210000],["5331",1000300],["5139",838887.54],["5365",747390],["5021",656525.95],["5031",630000],["5154",574253.77],["5137",486667.11],["6119",400000],["5336",358541.41],["5492",330000],["5153",237238.46],["5168",231519.52],["5032",230000],["5321",185000],["5222",170000],["6130",156200],["5156",134080.38],["5163",129895],["5364",107448],["5213",100000],["6122",100000],["5164",80498],["5167",68014.5],["5151",65167],["5166",65000],["5194",64000],["5223",60000],["5175",56407],["5903",47000],["5136",36553],["5173",34689],["5179",30565.9],["5362",25571],["5132",24447],["5339",20000],["5162",19625.79],["5161",10496.6],["5172",10000],["5134",9146.91],["5038",6000],["5221",5000],["5133",4500],["5181",2000],["5041",1842.33],["5019",752],["5039",254]],"economic_expenditure_total_czk":60324719.41,"economic_financing":[["8115",32534564],["8117",30000000],["8118",-30000000]],"economic_financing_total_czk":32534564,"economic_revenue":[["1211",9500000],["1121",4700000],["1111",3100000],["4216",2001229.7],["2141",1730500],["1345",911250],["2111",870500],["1113",750000],["1122",747390],["1511",700000],["4122",687000],["4116",475285.71],["2132",265000],["4112",251600],["1112",220000],["2324",205000],["2412",170000],["2139",125400],["1386",100000],["4111",96000],["1387",50000],["1381",40000],["1341",37000],["2131",36000],["1361",10000],["2112",6000],["2133",3000],["1334",1000],["1343",1000]],"economic_revenue_total_czk":27790155.41,"purpose_expenditure":[["3613",23174375],["2219",10267000],["3631",4210000],["3639",4112500],["6171",3240500],["2212",2572000],["3111",2093841.41],["6112",1667000],["3723",1300000],["5512",982190],["3421",959000],["3722",950000],["6399",747390],["1032",481060],["2221",470000],["3635",400000],["4349",300000],["2141",282000],["2339",270000],["3612",249625],["3745",205000],["3429",160000],["3314",152850],["3113",130000],["6402",107448],["3319",106000],["2333",100000],["4351",100000],["6114",96000],["3399",90000],["3326",50000],["3724",50000],["5213",50000],["6320",50000],["3322",30000],["3349",30000],["6310",25000],["3525",20000],["5519",20000],["3543",10000],["1014",8400],["3114",5000],["3341",540]],"purpose_expenditure_total_czk":60324719.41},"actual":{"economic_expenditure":[["6121",16909718.24],["6123",2963160],["5169",2519235.67],["5023",1174584],["5011",1074013],["5331",1000300],["5139",750737.75],["5365",747390],["5021",575176],["5031",552798],["5171",445151.96],["5137",411421.11],["5154",369971],["5336",358541.41],["5032",222877],["6119",217800],["5168",203431.44],["5153",177543.34],["5222",160000],["5321",121300],["5163",115782.73],["5364",107447.07],["6130",105700],["5213",100000],["5156",93640.08],["5164",80498],["5223",60000],["5194",45079.3],["5167",43369.5],["5166",41800],["5151",40507],["5492",36504.96],["5136",31473],["5179",30565.9],["5175",30121],["5173",26695],["5339",20000],["5162",18738.33],["5362",8371],["5132",7092.02],["5161",5983],["5038",5561],["5041",1842.23],["5019",752],["5039",254]],"economic_expenditure_total_czk":32012927.04,"economic_financing":[["8118",-30500000],["8117",30000000],["8115",3276066.55]],"economic_financing_total_czk":2776066.55,"economic_revenue":[["1211",9778162.03],["1121",5235047.42],["1111",3533182.86],["4216",2001229.7],["2141",1712730.68],["1345",876403],["2111",827786.84],["1122",747390],["1511",719244.9],["1113",691979.36],["4122",687000],["4116",475285.71],["2324",403401.97],["1112",341238.54],["2132",263608],["4112",251600],["1386",190734.27],["2412",170000],["4111",97500],["1387",74752.27],["2131",51368],["1341",36100],["2112",14396],["3111",14260],["2322",10210],["2142",7369],["1335",6925.2],["1361",6710],["2119",4000],["2212",2000],["2133",1750],["1381",1522.21],["1334",1270.4],["2329",702.13]],"economic_revenue_total_czk":29236860.49,"purpose_expenditure":[["2219",7202090.26],["3613",5325678.64],["3639",3530959.78],["3631",3064587.84],["6171",2763961.31],["3111",2092056.73],["6112",1551429],["3723",1244706.99],["3722",850097.6],["6399",747390],["3421",655480.56],["2212",501744.85],["5512",455440.4],["2339",248280.1],["1032",229275.31],["3635",217800],["3745",182908.76],["3429",150000],["3612",137615.17],["3113",118800],["2141",113441.07],["6402",107447.07],["3319",83216.23],["3314",83042.88],["3399",64411.35],["6114",58026.05],["4351",53034],["6320",40338],["3724",24151.6],["6310",20910.73],["3525",20000],["2221",16819],["5519",16500],["3349",14800.8],["3543",10000],["1014",8400],["4349",6504.96],["3326",1310],["3341",270]],"purpose_expenditure_total_czk":32012927.04}},"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."}}}}