{"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:00075566","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00075566","name":"Obec Kryštofovy Hamry","short_name":"Kryštofovy Hamry","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Chomutov","municipality_code":563315},"amounts":{"revenue_approved":12237500,"revenue_adjusted":13526500,"revenue_actual":12603531.03,"expense_approved":12237500,"expense_adjusted":14970003,"expense_actual":13086080.5,"tax_revenue":5241014.74,"nontax_revenue":5233946.29,"capital_revenue":253200,"transfer_revenue":1875370,"current_expense":9840719.38,"capital_expense":3245361.12,"budget_balance":-482549.47,"cash_current":2443432.2,"cash_previous":2925981.67},"ratios":{"revenue_execution":0.93176587,"expense_execution":0.8741535,"balance_to_revenue":-0.03828685,"cash_to_expense":0.18671994,"cash_yoy":-0.16491883,"capital_expense_share":0.24800101,"transfer_revenue_share":0.14879719},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00075566/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00075566"},"seo":{"slug":"krystofovy-hamry","path":"/cz/municipalities/krystofovy-hamry/"},"population":{"value":157,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":12237500,"expenditure_czk":12237500,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":13526500,"expenditure_czk":14970003,"financing_czk":1443503,"balance_czk":-1443503},{"stage":"actual","revenue_czk":12603531.03,"expenditure_czk":13086080.5,"financing_czk":482549.47,"balance_czk":-482549.47}],"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":[["5169",2729100],["6121",1650000],["5492",1440000],["5171",1105000],["5023",1040000],["5011",970000],["5154",676000],["5166",605000],["5031",382000],["5139",375800],["5137",230000],["5032",177000],["5021",134000],["5156",133000],["5168",110000],["5362",108000],["5163",79200],["5499",69000],["5162",43000],["5175",40000],["5194",40000],["6130",20000],["5167",13000],["5132",10000],["5213",10000],["5136",9000],["5222",8000],["5038",5500],["5134",5000],["5329",5000],["5903",5000],["5173",3300],["5164",3000],["5161",2200],["5133",2000],["5365",400]],"economic_expenditure_total_czk":12237500,"economic_revenue":[["2321",3060000],["1211",2200000],["2310",1520000],["4116",1400000],["1121",1250000],["1111",720000],["1511",500000],["4222",299700],["1113",200000],["3111",200000],["2131",180000],["2324",170000],["1345",130000],["4112",71800],["1112",60000],["2132",60000],["2111",50000],["1381",40000],["4111",32000],["1386",25000],["1387",25000],["1356",10000],["3113",10000],["1361",5000],["2112",5000],["2119",5000],["1335",3000],["1342",3000],["1341",2000],["1334",1000]],"economic_revenue_total_czk":12237500,"purpose_expenditure":[["6171",2595900],["3399",1650000],["3745",1596000],["1031",1422100],["6112",1343700],["2212",710000],["3725",700000],["3722",680000],["1036",455000],["3631",285000],["2310",270000],["5512",112000],["6399",100000],["6320",72000],["3639",67000],["3721",45000],["2142",40000],["3723",29000],["6114",24600],["3314",15000],["3522",10000],["3421",5000],["5213",5000],["6310",3200],["3239",2000]],"purpose_expenditure_total_czk":12237500,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",3229900],["6121",2945000],["5492",1514000],["5171",1215000],["5023",1040000],["5011",974600],["5154",711000],["5166",637000],["5031",403500],["5139",391880],["6122",386500],["5137",252900],["5362",208000],["5032",178900],["5021",138861],["5156",133000],["5168",114766],["5163",97500],["5499",69000],["5175",59580],["5162",48510],["5194",40000],["5364",39743],["6130",20000],["5167",17200],["5172",11853],["5136",11000],["5179",10200],["5132",10000],["5213",10000],["5134",8100],["5222",8000],["5365",6400],["5038",5700],["5329",5000],["5903",5000],["5161",3270],["5164",3000],["5173",2840],["5133",2500],["6123",800]],"economic_expenditure_total_czk":14970003,"economic_financing":[["8115",1443503]],"economic_financing_total_czk":1443503,"economic_revenue":[["2321",3113100],["1211",2300000],["2310",1624000],["4116",1456500],["1121",1250000],["1111",810000],["2324",782200],["1511",500000],["4222",299700],["3113",210000],["2131",202000],["1113",200000],["3111",200000],["1345",131700],["4112",71800],["1112",70000],["2132",60000],["2111",50000],["1386",45000],["1381",40000],["4111",32500],["1387",25000],["4122",15000],["1356",12000],["1342",5000],["1361",5000],["2112",5000],["2119",5000],["1335",3000],["1341",2000],["1334",1000]],"economic_revenue_total_czk":13526500,"purpose_expenditure":[["6171",3371076],["3725",2248800],["3399",1830500],["1031",1432100],["6112",1370300],["3745",1226900],["3722",728000],["2212",710000],["3631",500000],["1036",455000],["2310",270000],["3639",193000],["5512",163500],["6399",120000],["6320",88300],["3721",51000],["2142",40000],["6402",39743],["3314",36680],["3723",29000],["6114",27404],["2321",11500],["3522",10000],["6310",5200],["3421",5000],["5213",5000],["3239",2000]],"purpose_expenditure_total_czk":14970003},"actual":{"economic_expenditure":[["6121",2872061.62],["5169",2583500.99],["5492",1534000],["5023",981930],["5011",971822],["5154",690264.36],["5166",633409.1],["5171",510309.35],["5031",403420],["6122",372499.5],["5139",237946.4],["5362",199468],["5032",176304],["5137",150962.52],["5021",123460],["5168",114510.8],["5156",111508.08],["5163",97153.6],["5499",67300],["5175",52063.73],["5162",48502.75],["5364",39743],["5194",25398.3],["5172",11737],["5136",11026],["5167",10437],["5179",10200],["5134",8040],["5213",8000],["5132",7006],["5222",6000],["5365",5000],["5038",4036],["5161",2626.4],["5133",2370],["5173",840],["6123",800],["5164",424]],"economic_expenditure_total_czk":13086080.5,"economic_financing":[["8115",482549.47]],"economic_financing_total_czk":482549.47,"economic_revenue":[["2321",3113100],["1211",2272169.55],["2310",1624853.77],["4116",1456370],["1121",1218440.02],["1111",823489.89],["1511",473319.48],["4222",299700],["2324",232785.88],["2131",201390.88],["3113",201000],["1113",160885.14],["1345",132179],["1112",79387.5],["4112",71800],["3111",52200],["1386",44380.31],["4111",32500],["2111",32206.76],["2132",25890],["1387",17284.18],["4122",15000],["1356",10615.29],["1342",4090],["2119",2920],["1361",2310],["1341",1920],["2112",799],["1381",318.78],["1335",225.6]],"economic_revenue_total_czk":12603531.03,"purpose_expenditure":[["6171",3078815.61],["3725",2231927.72],["3399",1819565.36],["6112",1300779.96],["3745",1009131.12],["1031",969915.9],["3722",719699.72],["3631",458790],["1036",451345.1],["2212",340906.43],["3639",120759],["6399",116173],["5512",107043.86],["6320",88274],["2310",79376],["3721",50239.32],["6402",39743],["3314",36611.99],["6114",20072],["2142",12045],["2321",11480],["3522",8000],["3723",5524.81],["6310",5142.6],["3421",4719]],"purpose_expenditure_total_czk":13086080.5}},"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."}}}}