{"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:00248487","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00248487","name":"Obec Křelovice","short_name":"Křelovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Pelhřimov","municipality_code":548219},"amounts":{"revenue_approved":11424610,"revenue_adjusted":11965197.98,"revenue_actual":10645971.85,"expense_approved":10224610,"expense_adjusted":12587210,"expense_actual":11933523.68,"tax_revenue":8747796.88,"nontax_revenue":1604223.97,"capital_revenue":3751,"transfer_revenue":290200,"current_expense":8084337.55,"capital_expense":3849186.13,"budget_balance":-1287551.83,"cash_current":1782855.42,"cash_previous":4253219.06},"ratios":{"revenue_execution":0.88974473,"expense_execution":0.94806742,"balance_to_revenue":-0.12094263,"cash_to_expense":0.14939891,"cash_yoy":-0.5808221,"capital_expense_share":0.32255235,"transfer_revenue_share":0.02725914},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00248487/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00248487"},"seo":{"slug":"krelovice","path":"/cz/municipalities/krelovice/"},"population":{"value":327,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":11424610,"expenditure_czk":10224610,"financing_czk":-1200000,"balance_czk":1200000},{"stage":"revised","revenue_czk":11965197.98,"expenditure_czk":12587210,"financing_czk":622012.02,"balance_czk":-622012.02},{"stage":"actual","revenue_czk":10645971.85,"expenditure_czk":11933523.68,"financing_czk":1287551.83,"balance_czk":-1287551.83}],"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",2172505],["6121",1900190],["5023",1024460],["5154",859700],["5011",852100],["5137",490000],["5139",373000],["5031",361100],["5171",345000],["5362",280000],["5021",244100],["5141",216600],["5032",182632],["6119",150000],["5163",133515],["6130",121500],["5162",90000],["5156",52500],["5179",51800],["5212",40000],["5365",40000],["5175",38768],["5173",32040],["5194",31200],["5168",30000],["5164",19900],["5909",10400],["5151",10000],["5222",10000],["5019",8000],["5138",8000],["5166",8000],["5134",7000],["5132",6000],["5133",5000],["5492",5000],["5038",4100],["5229",3500],["5155",3000],["5161",1500],["5039",1000],["5042",1000],["5136",500]],"economic_expenditure_total_czk":10224610,"economic_financing":[["8124",-1200000]],"economic_financing_total_czk":-1200000,"economic_revenue":[["1211",3500000],["2111",2822686],["1121",1750000],["1111",1100000],["1511",870000],["1345",420000],["1113",230000],["2131",206000],["2324",184000],["1112",100000],["4112",79300],["1386",40000],["4111",31000],["2321",20314],["1387",20000],["2112",14500],["2329",10500],["3111",10000],["2132",7500],["1341",7300],["1361",1500],["2141",10]],"economic_revenue_total_czk":11424610,"purpose_expenditure":[["6171",2739110],["1032",1500000],["6112",1350000],["2321",850000],["2310",700000],["3722",437000],["2219",380000],["6399",300000],["3392",180000],["3631",180000],["3635",150000],["3639",150000],["3745",150000],["3725",145000],["1036",100000],["3613",100000],["3699",100000],["3399",90000],["5512",90000],["6320",75000],["3429",65000],["1031",50000],["2419",50000],["3744",50000],["2141",40000],["6114",31000],["2341",30000],["3314",30000],["3419",30000],["3326",25000],["3739",20000],["3341",10000],["3632",10000],["6310",7500],["3319",5000],["5213",5000]],"purpose_expenditure_total_czk":10224610},"revised":{"economic_expenditure":[["6121",3638374.13],["5169",1733714.51],["5137",1069628.7],["5154",1031280.95],["5023",1024460],["5011",546206.64],["5171",537366.74],["5021",495945],["5139",424892.58],["6119",410000],["5031",311705],["5141",216899.68],["5362",157215.43],["5032",154554],["6130",150054],["5163",133515],["5162",89027.04],["5175",66248],["5365",56126],["5179",51800],["5156",47202],["5194",43059.8],["5173",36234],["5138",22433.4],["5492",22000],["5222",20000],["5168",14650],["5164",13477],["5212",10000],["5151",9584.4],["5321",9189],["5166",6050],["5132",6000],["5134",6000],["5019",5548],["5133",5000],["5229",3270],["5038",3131],["5339",2600],["5039",1000],["5909",725],["5161",603],["5136",440]],"economic_expenditure_total_czk":12587210,"economic_financing":[["8115",1822012.02],["8124",-1200000]],"economic_financing_total_czk":622012.02,"economic_revenue":[["1211",3500000],["2111",2950811],["1121",1750000],["1111",1100000],["1511",870000],["1345",420000],["2324",329954.78],["1113",230000],["2131",206000],["4222",155000],["1112",100000],["4112",79300],["1386",52700],["1122",37170],["4111",32500],["2321",25274],["4122",23000],["2112",21365],["1387",21000],["2119",14036],["2329",10500],["3111",10000],["2132",8101],["1341",7300],["1334",6805.2],["2322",2461],["1361",1500],["4116",400],["2141",20]],"economic_revenue_total_czk":11965197.98,"purpose_expenditure":[["6171",3973383.37],["6112",1350000],["2321",906000],["2310",854500],["3613",815400],["1032",654541],["3392",600000],["2219",480000],["3722",437000],["3631",424000],["3745",282000],["3699",263270],["3639",255000],["6399",194385.43],["3725",165000],["3635",150000],["3399",146500],["5512",92400],["6320",75000],["2419",65000],["3429",65000],["1031",50000],["6114",32500],["2341",32000],["3314",30000],["3419",25500],["3326",25000],["1036",20000],["3744",20000],["3739",18956],["3341",14800],["3729",12425],["2143",10900],["2141",10000],["3421",9460.2],["6310",7500],["3632",7189],["3319",5000],["5213",5000],["3113",2600]],"purpose_expenditure_total_czk":12587210},"actual":{"economic_expenditure":[["6121",3520632.13],["5169",1669474.03],["5137",1031139.7],["5154",1024791.95],["5023",1024460],["5011",546206],["5171",503565.8],["5021",483803],["5139",376671.95],["5031",311604],["6119",260000],["5141",216899.68],["5362",157215.43],["5032",140008],["5163",127459.2],["5162",84033.21],["6130",68554],["5175",65908],["5365",56126],["5156",44647],["5194",43059.8],["5173",34342],["5138",22433.4],["5492",22000],["5222",20000],["5168",14145],["5164",13477],["5212",10000],["5151",9584.4],["5321",9189],["5166",6050],["5019",3526],["5229",3270],["5038",2711],["5339",2600],["5179",1703],["5909",725],["5161",603],["5039",466],["5136",440]],"economic_expenditure_total_czk":11933523.68,"economic_financing":[["8115",2470363.64],["8124",-1182811.81]],"economic_financing_total_czk":1287551.83,"economic_revenue":[["1211",3548345.11],["1121",1898499.45],["1111",1279110.61],["1511",1111093.99],["2111",971117.3],["1345",384042],["2324",330683.93],["1113",251053.65],["2131",207623.15],["4222",155000],["1112",123772.3],["4112",79300],["1386",69166.05],["1122",37170],["2321",34474],["4111",32500],["1387",27110.53],["4122",23000],["2112",21420],["2132",16402],["2119",14036],["1341",7437],["1334",6805.2],["2329",5020],["3111",3751],["1361",3620],["2322",3424],["1381",560.3],["4116",400],["2141",23.59],["1382",10.69]],"economic_revenue_total_czk":10645971.85,"purpose_expenditure":[["6171",3973158.75],["6112",1343882.25],["2321",905631.4],["2310",854305.06],["3613",793391],["3392",595910.69],["1032",575079.49],["3631",423597.26],["3722",422054.45],["3745",279243.44],["2219",266051.48],["3699",263270],["3639",254358.36],["6399",194385.43],["3725",161782.45],["3399",146266.87],["5512",91073.2],["6320",71805],["2419",58962.85],["3429",56426],["2341",30673],["3314",25228.81],["3419",25080],["6114",21965],["3739",18956],["3341",14528.04],["3326",12860],["3729",12425],["2141",10000],["3421",9460.2],["3632",7189],["2143",6600],["6310",5323.2],["3113",2600]],"purpose_expenditure_total_czk":11933523.68}},"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."}}}}