{"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:00572292","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00572292","name":"Obec Nový Kramolín","short_name":"Nový Kramolín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Domažlice","municipality_code":554057},"amounts":{"revenue_approved":6960612,"revenue_adjusted":7596021.29,"revenue_actual":10876897.37,"expense_approved":14397841.35,"expense_adjusted":14709795.64,"expense_actual":10145939,"tax_revenue":6098075.81,"nontax_revenue":4079346.67,"capital_revenue":4065.6,"transfer_revenue":695409.29,"current_expense":8175708,"capital_expense":1970231,"budget_balance":730958.37,"cash_current":11837569.39,"cash_previous":11106611.02},"ratios":{"revenue_execution":1.43192034,"expense_execution":0.68974031,"balance_to_revenue":0.06720284,"cash_to_expense":1.1667298,"cash_yoy":0.06581291,"capital_expense_share":0.19418912,"transfer_revenue_share":0.06393453},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00572292/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00572292"},"seo":{"slug":"novy-kramolin","path":"/cz/municipalities/novy-kramolin/"},"population":{"value":232,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6960612,"expenditure_czk":14397841.35,"financing_czk":7437229.35,"balance_czk":-7437229.35},{"stage":"revised","revenue_czk":7596021.29,"expenditure_czk":14709795.64,"financing_czk":7113774.35,"balance_czk":-7113774.35},{"stage":"actual","revenue_czk":10876897.37,"expenditure_czk":10145939,"financing_czk":-730958.37,"balance_czk":730958.37}],"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",6158000],["5171",2971000],["5169",2080000],["6122",800000],["5331",565000],["5023",350000],["5362",300000],["5154",264000],["5137",262000],["5139",157000],["5019",80000],["5163",67000],["5032",45000],["5168",40000],["5364",37268.35],["5222",33000],["5162",30000],["5155",25000],["5164",23500],["5156",17000],["5323",11373],["5229",10400],["5166",10000],["5194",10000],["5903",10000],["5175",7500],["5041",6000],["5151",6000],["5329",5300],["5179",5000],["5321",5000],["5161",3500],["5021",3000]],"economic_expenditure_total_czk":14397841.35,"economic_financing":[["8115",7437229.35]],"economic_financing_total_czk":7437229.35,"economic_revenue":[["1211",2110000],["2111",1862000],["1121",1135000],["1111",700000],["1511",300000],["2324",195000],["1113",170000],["1345",130000],["2132",125012],["1112",60000],["4112",60000],["3111",50000],["1386",20000],["2131",17000],["1381",10000],["1387",10000],["1341",5000],["1361",1000],["2141",600]],"economic_revenue_total_czk":6960612,"purpose_expenditure":[["2219",3535000],["6171",2128600],["2321",1955000],["3639",1721000],["3111",779000],["1032",530000],["6112",470000],["3745",357000],["2310",342000],["2142",305000],["6399",300000],["5512",270000],["1036",251300],["1031",245000],["3726",215000],["3722",200300],["3612",200000],["3725",153500],["2221",100000],["3399",67500],["6320",60000],["3631",55000],["3419",51000],["6402",37268.35],["3721",20000],["2292",11373],["2212",10000],["5213",10000],["6310",7000],["3341",6000],["3326",3000],["3543",2000]],"purpose_expenditure_total_czk":14397841.35},"revised":{"economic_expenditure":[["6121",6158000],["5171",2971000],["5169",2112500],["6122",800000],["5331",565000],["5023",350000],["5362",300000],["5336",272454.29],["5154",264000],["5137",262000],["5139",157000],["5019",80000],["5163",67000],["5032",45000],["5168",40000],["5364",37268.35],["5222",33000],["5162",30000],["5155",25000],["5164",23500],["5156",17000],["5321",12000],["5323",11373],["5229",10400],["5166",10000],["5194",10000],["5903",10000],["5175",7500],["5041",6000],["5151",6000],["5329",5300],["5179",5000],["5161",3500],["5021",3000]],"economic_expenditure_total_czk":14709795.64,"economic_financing":[["8115",7113774.35]],"economic_financing_total_czk":7113774.35,"economic_revenue":[["1211",2110000],["2111",1862000],["1121",1135000],["1111",700000],["4116",455354.29],["1511",300000],["2324",195000],["1113",170000],["4122",135755],["1345",130000],["2132",125012],["4112",71800],["1112",60000],["3111",50000],["4111",32500],["1386",20000],["2131",17000],["1381",10000],["1387",10000],["1341",5000],["1361",1000],["2141",600]],"economic_revenue_total_czk":7596021.29,"purpose_expenditure":[["2219",3535000],["6171",2135600],["2321",1955000],["3639",1721000],["3111",1051454.29],["1032",530000],["6112",470000],["3745",357000],["2310",342000],["2142",305000],["6399",300000],["5512",270000],["1036",251300],["1031",245000],["3726",215000],["3722",200300],["3612",200000],["3725",153500],["2221",100000],["3399",67500],["6320",60000],["3631",55000],["3419",51000],["6402",37268.35],["6114",32500],["3721",20000],["2292",11373],["2212",10000],["5213",10000],["6310",7000],["3341",6000],["3326",3000],["3543",2000]],"purpose_expenditure_total_czk":14709795.64},"actual":{"economic_expenditure":[["5169",2764596.56],["5171",2134036.85],["6123",1950231],["5331",610100],["5362",435420],["5154",386988.37],["5023",338410],["5365",296940],["5336",272454.29],["5137",185148.02],["5139",156624.39],["5168",78360.95],["5019",76906.7],["5163",73586.17],["5162",58623.62],["5166",49063.4],["5032",47536],["5364",37268.35],["5011",35474],["5222",21700],["6121",20000],["5175",19393.11],["5164",16265],["5321",12000],["5323",11373],["5156",10659],["5021",10000],["5194",9600],["5151",7164],["5041",5692.71],["5329",4896],["5179",4472.51],["5161",2800],["5229",2000],["5173",155]],"economic_expenditure_total_czk":10145939,"economic_financing":[["8115",-730958.37]],"economic_financing_total_czk":-730958.37,"economic_revenue":[["2111",3786330.96],["1211",2571435.69],["1121",1378155.71],["1111",938236.76],["4116",455354.29],["1511",441615.82],["1122",296940],["2324",238995.32],["1113",182040.71],["4122",135755],["1345",122808],["1112",89807.24],["4112",71800],["1386",50201.87],["2132",44293],["4111",32500],["1387",19668.5],["2131",8870],["1341",4900],["3111",4065.6],["1361",1900],["2141",857.39],["1381",365.51]],"economic_revenue_total_czk":10876897.37,"purpose_expenditure":[["6171",3016541.45],["3639",1621152.97],["3111",1088763.78],["1032",740099.3],["6399",732360],["6112",455844],["3745",346877.17],["1036",316342.32],["5512",304277.02],["1031",298220.94],["3722",263956.08],["3726",160626.51],["3725",156676.09],["3326",141965],["3631",84447.41],["2321",76171.1],["3399",73186],["6320",60984],["3419",40033.91],["6402",37268.35],["3721",31712.89],["2219",20000],["3319",19565],["2142",17348.83],["6114",13484],["2292",11373],["6310",8969.17],["3341",5692.71],["3543",2000]],"purpose_expenditure_total_czk":10145939}},"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."}}}}