{"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:00288632","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00288632","name":"Město Plumlov","short_name":"Plumlov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Prostějov","municipality_code":589896},"amounts":{"revenue_approved":62446495.85,"revenue_adjusted":98570804.55,"revenue_actual":98522396.19,"expense_approved":79485373,"expense_adjusted":132723006.74,"expense_actual":119327685.19,"tax_revenue":54754823.29,"nontax_revenue":6514378.75,"capital_revenue":1237819,"transfer_revenue":36015375.15,"current_expense":62208209.58,"capital_expense":57119475.61,"budget_balance":-20805289,"cash_current":21550834.44,"cash_previous":43447551.44},"ratios":{"revenue_execution":0.9995089,"expense_execution":0.8990731,"balance_to_revenue":-0.21117319,"cash_to_expense":0.18060213,"cash_yoy":-0.50398046,"capital_expense_share":0.47867748,"transfer_revenue_share":0.36555521},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00288632/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00288632"},"seo":{"slug":"plumlov","path":"/cz/municipalities/plumlov/"},"population":{"value":2247,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":62446495.85,"expenditure_czk":79485373,"financing_czk":17038877.15,"balance_czk":-17038877.15},{"stage":"revised","revenue_czk":98570804.55,"expenditure_czk":132723006.74,"financing_czk":34152202.19,"balance_czk":-34152202.19},{"stage":"actual","revenue_czk":98522396.19,"expenditure_czk":119327685.19,"financing_czk":20805289,"balance_czk":-20805289}],"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",24000000],["5331",14868073],["5901",6900000],["5169",6325000],["5011",6290000],["5171",6130000],["5023",2400000],["5031",1920000],["6122",1400000],["5154",1122000],["5365",850000],["5032",830000],["5222",820000],["5021",720000],["5139",639100],["5153",450000],["5323",450000],["5141",350000],["6351",350000],["5163",290500],["5151",259000],["5362",255000],["5168",245000],["6130",200000],["5137",180000],["5164",166000],["5194",110000],["5161",100000],["5329",100000],["5364",100000],["6119",100000],["5167",80000],["5156",75000],["5162",74700],["5221",60000],["5321",50000],["6349",50000],["5175",44000],["5038",30000],["5492",30000],["5499",20000],["5909",20000],["5136",13000],["5179",10000],["5903",5000],["5132",3000],["5133",1000]],"economic_expenditure_total_czk":79485373,"economic_financing":[["8115",18232877.15],["8124",-1194000]],"economic_financing_total_czk":17038877.15,"economic_revenue":[["1211",21000000],["1121",10000000],["1111",7300000],["4233",5000000],["2132",2960000],["1511",2500000],["4112",2500000],["4216",2170995.85],["1113",1700000],["1345",1450000],["4121",1010000],["1122",850000],["2324",670000],["2111",620000],["2122",500000],["1112",450000],["4222",392000],["1361",370000],["1386",200000],["4111",155000],["1342",140000],["1387",110000],["1343",100000],["2131",80000],["1381",70000],["1341",63000],["2119",50000],["2321",10000],["3122",10000],["1334",5000],["2112",5000],["2212",5000],["2141",500]],"economic_revenue_total_czk":62446495.85,"purpose_expenditure":[["3322",18733000],["6171",11946100],["3639",7778073],["2310",5810000],["3113",5190000],["3722",4151000],["2212",3900000],["3631",3810000],["6112",3220000],["2321",2725000],["3745",2378400],["3111",1890000],["4350",1550000],["6399",1100000],["3612",650000],["2219",600000],["3519",485000],["2292",450000],["3613",441100],["5512",381500],["6310",380000],["3319",360000],["1011",300000],["6320",250000],["3231",200000],["6114",155000],["3399",125000],["3314",120200],["3632",120000],["3349",100000],["6402",100000],["3341",60000],["1012",21000],["5213",5000]],"purpose_expenditure_total_czk":79485373},"revised":{"economic_expenditure":[["6121",57733048.44],["5331",14940073],["5336",13443378],["5171",10224357],["5169",7636930],["5011",6223771.01],["5901",5476529.9],["5023",2262300],["5031",1914238.27],["5154",1473100],["6122",1018000],["5365",956130],["5032",861414.35],["5021",837870.52],["5222",828021],["5139",687005.76],["5362",616800],["5153",520500],["6451",500000],["5137",454736.24],["5323",452330],["5163",422700],["5141",350000],["6119",350000],["6351",350000],["5168",334700],["5151",221500],["5164",180340],["5364",154729.4],["6130",147000],["5178",144000],["5194",114600],["5156",110700],["5162",92700],["5329",80000],["5492",80000],["5909",66300],["5175",66186.2],["5167",60500],["5221",60000],["5321",50000],["6349",50000],["5161",45000],["5038",30000],["5499",25500],["6329",21000],["5166",16000],["5136",11000],["5179",10000],["5903",5000],["5132",4417.65],["5173",4200],["5041",3400],["5134",1000]],"economic_expenditure_total_czk":132723006.74,"economic_financing":[["8115",35346202.19],["8124",-1194000]],"economic_financing_total_czk":34152202.19,"economic_revenue":[["1211",23560000],["4216",19487762.65],["1121",12610000],["4122",11480694],["1111",8859000],["2132",3456700],["1511",3247000],["4116",2491731.5],["4112",1816100],["1113",1670000],["1345",1648000],["2324",1495329.4],["3121",1139649],["1122",956130],["1112",822000],["2111",766000],["2122",500000],["4222",500000],["1361",494000],["1386",460000],["1342",191000],["1387",181000],["4111",162500],["2119",123500],["2131",93900],["3111",90000],["2212",73500],["4113",69908],["1341",63000],["2321",10500],["1343",10000],["3122",10000],["4121",10000],["2310",6800],["1334",5000],["2112",5000],["1381",4000],["2141",600],["2211",500]],"economic_revenue_total_czk":98570804.55,"purpose_expenditure":[["3322",38181524.71],["4350",12500000],["6171",12415380],["4339",10338600.73],["3639",7993073],["3113",7580287.41],["2212",7327500],["3745",5520676],["2310",4716680.9],["3631",3973800],["3722",3255570],["6112",3042300],["2321",2403979],["2219",2401242.36],["3111",2151277.59],["1011",1868200],["6399",1565530],["3231",915948],["5512",625220],["3519",539900],["2292",452330],["3613",392700],["6310",381500],["6320",367600],["3319",278400],["3612",262700],["6114",162500],["6402",154729.4],["3349",154300],["4349",144600],["3399",129400],["3314",120200],["2333",107757.64],["1032",105000],["3632",81100],["3341",65100],["1012",21000],["3725",20400],["5213",5000]],"purpose_expenditure_total_czk":132723006.74},"actual":{"economic_expenditure":[["6121",55649545.61],["5331",14840073],["5336",13440057],["5171",9125241.42],["5011",5641998.12],["5169",5637139.87],["5023",2262258],["5031",1809038.99],["5154",1447961.82],["5365",956130],["5222",828021],["6122",804650],["5021",718145],["5032",705739],["5153",519900.71],["5362",500409],["6451",500000],["5139",498056.66],["5323",452325.9],["5137",394939.64],["5163",392214.86],["5168",332869.39],["5141",242360.93],["5151",201279.75],["5164",162262.2],["5364",154729.4],["6130",144280],["5178",110662.97],["5156",100417],["5194",95074],["5162",92274.69],["5492",80000],["5909",65624],["5175",62506.1],["5329",59862],["5167",58377.62],["5221",56430],["5321",42078],["5161",37934],["5499",25416.89],["5038",23424],["6329",21000],["5166",15670],["5136",7490.8],["5179",5600],["5173",4140],["5041",1351.85],["5134",724]],"economic_expenditure_total_czk":119327685.19,"economic_financing":[["8115",21896717],["8124",-1091428]],"economic_financing_total_czk":20805289,"economic_revenue":[["1211",23554814.62],["4216",19487762.65],["1121",12607985.41],["4122",11477373],["1111",8858926.27],["2132",3455165],["1511",3246351.1],["4116",2491731.5],["4112",1816100],["1113",1666795.55],["1345",1646673],["2324",1493603.51],["3121",1139649],["1122",956130],["1112",821882.12],["2111",764985.2],["2122",500000],["4222",500000],["1361",493880],["1386",459376.01],["1342",190610],["1387",180035.36],["4111",162500],["2119",123033],["2131",93792],["3111",89620],["2212",73500],["4113",69908],["1341",58175],["4121",10000],["3122",8550],["1343",7700],["2310",6800],["1381",3685.25],["2321",2500],["1334",1803.6],["2141",500.04],["2211",500]],"economic_revenue_total_czk":98522396.19,"purpose_expenditure":[["3322",36217003.45],["4350",12050000],["6171",11095929.21],["4339",10338600.73],["3639",7990353],["3113",7267066.41],["2212",6966906.15],["3745",4943183.88],["3631",3768833.93],["3722",3245424.63],["6112",2962910.49],["2219",2171366.65],["3111",2132021.89],["2321",1473216.93],["6399",1449219],["3231",915948],["5512",562997.51],["3519",525528.19],["2292",452325.9],["3613",367372.57],["6320",339161],["6310",273772.79],["2310",269754.23],["3612",250420.3],["3319",195348.75],["6402",154729.4],["4349",132484.03],["3349",117423],["6114",111557.2],["3399",108505],["1032",103697.91],["3314",99324.45],["1011",72600],["3341",59661.47],["2333",55938],["3632",45771.14],["1012",21000],["3725",20328]],"purpose_expenditure_total_czk":119327685.19}},"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."}}}}