{"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:00579904","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00579904","name":"Obec Kraborovice","short_name":"Kraborovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Havlíčkův Brod","municipality_code":548618},"amounts":{"revenue_approved":2522800,"revenue_adjusted":3638100,"revenue_actual":3572770.38,"expense_approved":3259806,"expense_adjusted":5387410,"expense_actual":3852237.06,"tax_revenue":3152576.58,"nontax_revenue":160893.8,"capital_revenue":0,"transfer_revenue":259300,"current_expense":3372162.06,"capital_expense":480075,"budget_balance":-279466.68,"cash_current":3204304.24,"cash_previous":3483770.92},"ratios":{"revenue_execution":0.98204293,"expense_execution":0.71504435,"balance_to_revenue":-0.07822128,"cash_to_expense":0.83180349,"cash_yoy":-0.08021959,"capital_expense_share":0.12462239,"transfer_revenue_share":0.07257673},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00579904/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00579904"},"seo":{"slug":"kraborovice","path":"/cz/municipalities/kraborovice/"},"population":{"value":123,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2522800,"expenditure_czk":3259806,"financing_czk":737006,"balance_czk":-737006},{"stage":"revised","revenue_czk":3638100,"expenditure_czk":5387410,"financing_czk":1749310,"balance_czk":-1749310},{"stage":"actual","revenue_czk":3572770.38,"expenditure_czk":3852237.06,"financing_czk":279466.68,"balance_czk":-279466.68}],"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",990000],["5169",561000],["6122",450000],["5139",292000],["5021",260000],["5023",260000],["5154",140000],["5137",80000],["5365",35000],["6121",28000],["5175",25000],["5156",23000],["5032",22000],["5163",21000],["5173",18000],["5321",15000],["5162",14000],["5194",12000],["5329",10030],["5132",2000],["5161",1000],["5221",776]],"economic_expenditure_total_czk":3259806,"economic_financing":[["8115",737006]],"economic_financing_total_czk":737006,"economic_revenue":[["1211",934000],["1121",467000],["1511",407000],["1111",326000],["1113",80000],["1345",80000],["4112",71800],["2324",40000],["1122",35000],["2131",30000],["1112",20000],["1381",15000],["2111",10000],["1361",4000],["1341",2000],["2141",1000]],"economic_revenue_total_czk":2522800,"purpose_expenditure":[["2212",950000],["3745",668000],["6171",445806],["6112",292000],["3722",160000],["1032",150000],["3412",150000],["3723",110000],["3326",100000],["3631",75000],["3399",45000],["6399",35000],["2219",28000],["6320",17000],["5512",15000],["3721",10000],["2310",5000],["6310",4000]],"purpose_expenditure_total_czk":3259806},"revised":{"economic_expenditure":[["5171",2427719],["5169",761000],["6122",630578],["5139",423164],["5021",269054],["5023",260000],["6121",188578],["5154",140000],["5137",80000],["5365",35000],["5175",26391],["5156",23000],["5032",22000],["5163",21000],["5321",21000],["5173",19060],["5162",14000],["5194",12000],["5329",10090],["5132",2000],["5161",1000],["5221",776]],"economic_expenditure_total_czk":5387410,"economic_financing":[["8115",1749310]],"economic_financing_total_czk":1749310,"economic_revenue":[["1211",1244000],["1121",667000],["1511",537000],["1111",451000],["4122",155000],["1345",107800],["1113",90000],["4112",71800],["1112",70000],["1386",50000],["2324",40000],["1122",35000],["4111",32500],["2131",30000],["1387",25000],["1381",15000],["2111",10000],["1361",4000],["1341",2000],["2141",1000]],"economic_revenue_total_czk":3638100,"purpose_expenditure":[["2212",2387719],["3745",818000],["6171",812444],["3412",310578],["6112",292000],["3722",160000],["1032",150000],["3723",110000],["3326",100000],["3631",75000],["3399",45000],["6399",35000],["2219",28000],["6320",17000],["5512",15000],["6114",12669],["3721",10000],["2310",5000],["6310",4000]],"purpose_expenditure_total_czk":5387410},"actual":{"economic_expenditure":[["5171",1661579],["5169",661316.28],["6122",480075],["5139",281051.66],["5023",252974],["5021",238635],["5154",80911.88],["5137",66129],["5362",26205],["5365",25410],["5321",21000],["5032",13625],["5329",10090],["5163",9237.8],["5162",6744.54],["5194",6061],["5156",3820],["5175",2843],["5167",2407.9],["5173",1661],["5161",460]],"economic_expenditure_total_czk":3852237.06,"economic_financing":[["8115",279466.68]],"economic_financing_total_czk":279466.68,"economic_revenue":[["1211",1237819.6],["1121",664376.35],["1511",528121.27],["1111",448206.76],["4122",155000],["2111",120001],["1113",87673.25],["1345",82050],["4112",71800],["1112",43276.86],["2324",39227.5],["4111",32500],["1122",25410],["1386",24195.91],["1387",9484.73],["1341",1780],["2131",1665],["1381",181.85],["2141",0.3]],"economic_revenue_total_czk":3572770.38,"purpose_expenditure":[["2212",1656028],["3745",815308.5],["6171",702473.58],["6112",267200],["3412",160578],["3722",64960.19],["6399",51615],["3631",51314],["3723",48683.33],["6114",12669],["6320",8010],["3399",7462],["3721",4707.66],["6310",1227.8]],"purpose_expenditure_total_czk":3852237.06}},"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."}}}}