{"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:00572799","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00572799","name":"Obec Prameny","short_name":"Prameny","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Karlovarský kraj","district_name":"Cheb","municipality_code":539538},"amounts":{"revenue_approved":3550000,"revenue_adjusted":3889477,"revenue_actual":3704467.26,"expense_approved":3890000,"expense_adjusted":4194637.85,"expense_actual":2562223.54,"tax_revenue":3232596.76,"nontax_revenue":174693.5,"capital_revenue":117200,"transfer_revenue":179977,"current_expense":2562223.54,"capital_expense":0,"budget_balance":1142243.72,"cash_current":6313676.43,"cash_previous":5971432.71},"ratios":{"revenue_execution":0.95243326,"expense_execution":0.61083308,"balance_to_revenue":0.30834224,"cash_to_expense":2.46413958,"cash_yoy":0.0573135,"capital_expense_share":0,"transfer_revenue_share":0.04858377},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00572799/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00572799"},"seo":{"slug":"prameny","path":"/cz/municipalities/prameny/"},"population":{"value":99,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3550000,"expenditure_czk":3890000,"financing_czk":340000,"balance_czk":-340000},{"stage":"revised","revenue_czk":3889477,"expenditure_czk":4194637.85,"financing_czk":305160.85,"balance_czk":-305160.85},{"stage":"actual","revenue_czk":3704467.26,"expenditure_czk":2562223.54,"financing_czk":-1142243.72,"balance_czk":1142243.72}],"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",1240000],["5023",650000],["5169",480000],["5011",450000],["5021",200000],["5031",200000],["6122",110000],["5139",100000],["5362",100000],["5032",90000],["5137",81500],["5154",40000],["5156",40000],["5163",30000],["5901",20000],["5168",15000],["5175",15000],["5164",12000],["5162",10000],["5499",5000],["5161",1500]],"economic_expenditure_total_czk":3890000,"economic_financing":[["8115",1140000],["8124",-800000]],"economic_financing_total_czk":340000,"economic_revenue":[["1211",1300000],["1121",750000],["1111",500000],["1511",200000],["2131",120000],["1113",100000],["1122",100000],["1345",80000],["4111",80000],["4112",73000],["3111",60000],["2132",58800],["1112",40000],["1335",25000],["2111",25000],["1381",10000],["1386",10000],["2321",10000],["1342",5000],["1341",2500],["1361",700]],"economic_revenue_total_czk":3550000,"purpose_expenditure":[["6171",2400000],["6112",800000],["3722",250000],["3745",150000],["2321",120000],["3319",100000],["3631",40000],["5512",20000],["2310",10000]],"purpose_expenditure_total_czk":3890000},"revised":{"economic_expenditure":[["5171",1247030],["5023",723000],["5169",551000],["5011",450000],["5031",271000],["5021",208200],["6122",110000],["5139",100000],["5362",100000],["5032",94500],["5137",89029],["5366",51728.85],["5154",40650],["5156",40000],["5163",30000],["5164",22000],["5901",20000],["5168",15000],["5175",15000],["5162",10000],["5499",5000],["5161",1500]],"economic_expenditure_total_czk":4194637.85,"economic_financing":[["8115",1105160.85],["8124",-800000]],"economic_financing_total_czk":305160.85,"economic_revenue":[["1211",1428000],["1121",750000],["1111",517300],["1511",223500],["2131",120000],["3111",117200],["1113",100000],["1122",100000],["1345",80000],["4111",80000],["4116",75677],["4112",71800],["2132",58800],["1112",50000],["1386",28000],["1335",25000],["2111",25000],["1387",11000],["1381",10000],["2321",10000],["1342",5000],["1341",2500],["1361",700]],"economic_revenue_total_czk":3889477,"purpose_expenditure":[["6171",2400000],["6112",948500],["3722",250000],["3319",171000],["3745",150000],["2321",120000],["6402",51728.85],["3631",40650],["6114",25729],["5512",20000],["2310",13000],["2212",4030]],"purpose_expenditure_total_czk":4194637.85},"actual":{"economic_expenditure":[["5023",722611],["5169",549547.25],["5021",246409],["5031",222246],["5171",196082.2],["5011",164131],["5139",76367.5],["5032",73111],["5362",57280],["5366",51728.85],["5168",43910.9],["5154",33679.42],["5164",30320],["5163",29117.2],["5137",27992.27],["5156",9921.95],["5166",8690],["5229",7000],["5162",6096],["5179",2000],["5175",1671],["5019",1082],["5161",1011],["5141",218]],"economic_expenditure_total_czk":2562223.54,"economic_financing":[["8124",-800000],["8115",-338137.72],["8901",-4106]],"economic_financing_total_czk":-1142243.72,"economic_revenue":[["1211",1427785.49],["1121",761728.45],["1111",517236.74],["1511",223303.35],["3111",117200],["1113",100920.19],["4116",75677],["4112",71800],["2132",70800],["1122",56280],["1345",51542],["1112",49699.44],["2324",45489],["2131",36719],["4111",32500],["1386",27732.99],["2111",15712.5],["1387",10880.15],["2321",4000],["1342",3465],["2142",1973],["1341",1550],["1381",239.7],["1361",200],["1382",33.26]],"economic_revenue_total_czk":3704467.26,"purpose_expenditure":[["6171",1094308.96],["6112",948123],["3722",198719.33],["3319",161228.84],["6402",51728.85],["3631",33679.42],["3745",31929],["6114",25729],["2310",12747.84],["2212",4029.3]],"purpose_expenditure_total_czk":2562223.54}},"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."}}}}