{"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:00377970","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00377970","name":"Obec Kramolín","short_name":"Kramolín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Třebíč","municipality_code":590959},"amounts":{"revenue_approved":5533700,"revenue_adjusted":6538600,"revenue_actual":6346685.35,"expense_approved":3308500,"expense_adjusted":5173400,"expense_actual":3262565.97,"tax_revenue":4072010.01,"nontax_revenue":168354.34,"capital_revenue":1686585,"transfer_revenue":419736,"current_expense":2359640.67,"capital_expense":902925.3,"budget_balance":3084119.38,"cash_current":14647926.29,"cash_previous":11563806.91},"ratios":{"revenue_execution":0.97064897,"expense_execution":0.63064251,"balance_to_revenue":0.48594175,"cash_to_expense":4.48969505,"cash_yoy":0.2667045,"capital_expense_share":0.27675312,"transfer_revenue_share":0.06613468},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00377970/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00377970"},"seo":{"slug":"kramolin-00377970","path":"/cz/municipalities/kramolin-00377970/"},"population":{"value":128,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5533700,"expenditure_czk":3308500,"financing_czk":-2225200,"balance_czk":2225200},{"stage":"revised","revenue_czk":6538600,"expenditure_czk":5173400,"financing_czk":-1365200,"balance_czk":1365200},{"stage":"actual","revenue_czk":6346685.35,"expenditure_czk":3262565.97,"financing_czk":-3084119.38,"balance_czk":3084119.38}],"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":[["5171",716800],["5169",517600],["5023",496000],["5021",394900],["6121",319700],["5154",146000],["5137",130000],["5139",123000],["5153",50000],["5163",48000],["5032",45000],["5909",42500],["5365",38000],["5168",35000],["5175",34000],["5212",20000],["5156",15000],["5166",15000],["5164",14000],["5222",13600],["5339",13000],["5362",10400],["5162",10000],["5194",10000],["5329",8400],["5492",8000],["5038",5000],["5151",5000],["5136",4000],["5173",4000],["5161",3000],["5179",3000],["5223",3000],["5901",3000],["5131",2000],["5167",2000],["5363",500],["5191",100]],"economic_expenditure_total_czk":3308500,"economic_financing":[["8115",-2225200]],"economic_financing_total_czk":-2225200,"economic_revenue":[["3111",1950000],["1211",1140000],["1511",750000],["1121",650000],["1111",420000],["2111",116000],["1113",95000],["1345",90000],["4112",71800],["1122",37000],["1342",35000],["2324",30900],["1112",30000],["2321",30000],["2131",25000],["2132",20000],["1386",10000],["1387",10000],["2141",10000],["2112",5000],["2119",5000],["1341",2000],["1361",1000]],"economic_revenue_total_czk":5533700,"purpose_expenditure":[["6171",770000],["6112",550000],["3326",400000],["2212",300000],["3745",220000],["3722",200000],["3631",150000],["3725",150000],["3399",100000],["3412",45000],["3639",40000],["6399",37000],["6114",32000],["2321",27500],["3723",25000],["5512",25000],["1032",20000],["2141",20000],["2143",20000],["2310",20000],["3419",20000],["3421",20000],["6320",15000],["3319",11000],["3314",10000],["3721",10000],["6310",10000],["1037",8000],["2229",8000],["3111",8000],["3113",8000],["2292",6000],["3632",6000],["3522",5000],["3749",5000],["1019",3000],["3330",3000],["5213",1000]],"purpose_expenditure_total_czk":3308500},"revised":{"economic_expenditure":[["6123",1005000],["5171",907300],["5169",753600],["5023",496000],["5021",395400],["6121",319700],["5365",313900],["5137",160000],["5154",146000],["5139",123000],["5909",52500],["5153",50000],["6122",50000],["5163",48000],["5032",45000],["5166",35000],["5168",35000],["5175",34000],["5212",30000],["5173",22800],["5156",15000],["5164",14000],["5222",13600],["5321",13200],["5339",13000],["5492",13000],["5362",10400],["5162",10000],["5194",10000],["5329",8400],["5038",5000],["5151",5000],["5136",4000],["5161",3000],["5179",3000],["5223",3000],["5901",3000],["5131",2000],["5167",2000],["5363",500],["5191",100]],"economic_expenditure_total_czk":5173400,"economic_financing":[["8115",-1365200]],"economic_financing_total_czk":-1365200,"economic_revenue":[["3111",1950000],["1211",1220000],["1511",921000],["1121",650000],["1111",490000],["1122",312900],["4122",160500],["4222",155000],["2111",142000],["1113",95000],["1345",90000],["4112",71800],["1112",40000],["2321",40000],["1342",35000],["4111",32500],["2324",30900],["2131",25000],["1386",20000],["2132",20000],["1387",10000],["2141",10000],["2112",5000],["2119",5000],["3113",4000],["1341",2000],["1361",1000]],"economic_revenue_total_czk":6538600,"purpose_expenditure":[["5512",1048800],["6171",770000],["3326",560500],["6112",550000],["6399",312900],["2212",300000],["3745",300000],["3725",210000],["3722",200000],["3631",150000],["3635",146000],["3399",100000],["3639",90000],["2141",60000],["3412",45000],["6114",32500],["2321",27500],["3723",25000],["1032",20000],["2143",20000],["2310",20000],["3419",20000],["3421",20000],["6320",15000],["4351",13200],["3111",13000],["3319",11000],["3314",10000],["3721",10000],["6310",10000],["6409",10000],["1037",8000],["2229",8000],["3113",8000],["2292",6000],["3632",6000],["3522",5000],["3749",5000],["1019",3000],["3330",3000],["5213",1000]],"purpose_expenditure_total_czk":5173400},"actual":{"economic_expenditure":[["6123",790945.3],["5171",516313.54],["5169",514264.59],["5023",442793],["5021",300067],["5154",143208],["5137",78520.8],["6121",58000],["6122",53980],["5032",39960],["5166",39200],["5139",34201],["5212",30000],["5365",29370],["5163",23861.79],["5175",19924],["5168",19085.13],["5362",16207],["5164",15000],["5321",13200],["5339",13000],["5492",12800],["5194",11370],["5134",10810],["5222",8000],["5173",7656],["5329",7260],["5156",6151],["5179",1980],["5153",1860],["5161",1485],["5151",779],["5162",681.12],["5038",400],["5132",215],["5142",17.7]],"economic_expenditure_total_czk":3262565.97,"economic_financing":[["8118",-9000000],["8115",5915880.62]],"economic_financing_total_czk":-3084119.38,"economic_revenue":[["3111",1676585],["1211",1338108.73],["1511",1144087.51],["1121",716185.06],["1111",539685.94],["4122",160436],["4222",155000],["2111",98674.5],["1113",94685.42],["1345",94575],["4112",71800],["1112",46687.2],["4111",32500],["1342",30530],["1122",28770],["1386",26093.64],["2321",20587],["2132",16757],["2131",11983],["2324",10333],["1387",10226.81],["2119",10000],["3113",10000],["1341",1915],["1361",250],["1381",209.7],["2141",19.84]],"economic_revenue_total_czk":6346685.35,"purpose_expenditure":[["5512",880726.51],["6112",487335],["3326",409039.8],["6171",325120.83],["3745",230170.04],["3725",175607.53],["3635",145200],["3722",119328.06],["3631",79688.27],["2212",76804.7],["3399",72135],["3639",68346.8],["2141",46540],["6399",28770],["2310",17929.49],["6114",15393],["4351",13200],["3111",12800],["6320",11099],["1037",8000],["3113",8000],["6310",5091.79],["3522",5000],["2143",4990],["3421",4824],["3632",4213],["3314",2700],["3412",2233.15],["3749",1980],["2321",300]],"purpose_expenditure_total_czk":3262565.97}},"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."}}}}