{"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:00280429","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00280429","name":"Městys Křtiny","short_name":"Křtiny","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Blansko","municipality_code":581828},"amounts":{"revenue_approved":27592500,"revenue_adjusted":32894900,"revenue_actual":32347404.71,"expense_approved":18836500,"expense_adjusted":26220700,"expense_actual":23180196.75,"tax_revenue":23173302.37,"nontax_revenue":4945803.97,"capital_revenue":2800,"transfer_revenue":4225498.37,"current_expense":20853149.73,"capital_expense":2327047.02,"budget_balance":9167207.96,"cash_current":12913462.02,"cash_previous":8319119.61},"ratios":{"revenue_execution":0.98335623,"expense_execution":0.88404187,"balance_to_revenue":0.28339856,"cash_to_expense":0.55709027,"cash_yoy":0.55226305,"capital_expense_share":0.10038944,"transfer_revenue_share":0.13062867},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00280429/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00280429"},"seo":{"slug":"krtiny","path":"/cz/municipalities/krtiny/"},"population":{"value":814,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":27592500,"expenditure_czk":18836500,"financing_czk":-8756000,"balance_czk":8756000},{"stage":"revised","revenue_czk":32894900,"expenditure_czk":26220700,"financing_czk":-6674200,"balance_czk":6674200},{"stage":"actual","revenue_czk":32347404.71,"expenditure_czk":23180196.75,"financing_czk":-9167207.96,"balance_czk":9167207.96}],"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":[["5331",4695300],["5011",2760000],["5169",2425300],["6349",1500400],["5023",1465000],["5031",771000],["5154",634000],["5171",575000],["5021",555000],["5139",531000],["5032",360000],["5141",250000],["5365",250000],["5321",238000],["5163",222000],["5153",210000],["5168",185000],["5329",165300],["6121",110000],["5222",109500],["5151",104600],["5223",100000],["6130",100000],["5323",82000],["5137",72000],["5162",58000],["5194",40000],["5173",37500],["5156",29000],["5136",25000],["5175",22500],["5364",19100],["5167",16000],["5132",11000],["5038",10000],["5134",10000],["5161",10000],["5166",10000],["5172",10000],["5221",10000],["5229",10000],["5903",10000],["5019",5000],["5041",5000],["5138",5000],["5176",5000],["5362",4000],["5039",2000],["5164",1000],["5192",1000]],"economic_expenditure_total_czk":18836500,"economic_financing":[["8115",-7055900],["8124",-1700100]],"economic_financing_total_czk":-8756000,"economic_revenue":[["1211",10450000],["1121",5280000],["1111",3900000],["2111",2647000],["2122",1474300],["1113",650000],["1345",500000],["4112",465200],["1511",450000],["2132",310000],["1112",300000],["1122",250000],["2324",210000],["1342",190000],["1386",95000],["4121",93000],["1361",90000],["1343",60000],["2131",50000],["1387",45000],["4111",32000],["1341",21000],["2112",10000],["2141",10000],["1381",5000],["1356",4000],["1334",1000]],"economic_revenue_total_czk":27592500,"purpose_expenditure":[["3113",4695300],["6171",2778400],["6112",1867000],["3412",1768000],["3745",1761000],["2310",1631900],["3723",750000],["3722",700000],["3631",400000],["3399",392000],["3392",290000],["6399",250000],["2219",200000],["4379",200000],["6320",180000],["3632",146600],["3639",135700],["3314",130000],["2292",82000],["3421",78000],["5512",63000],["3341",43000],["3419",40000],["3349",36000],["6114",32000],["5311",30000],["3543",29000],["3721",25000],["3319",20000],["6310",20000],["6402",19100],["3429",12500],["5213",10000],["2321",8000],["4339",8000],["2143",5000]],"purpose_expenditure_total_czk":18836500},"revised":{"economic_expenditure":[["5331",4695300],["5171",2825000],["5011",2823000],["5169",2737500],["5023",1565000],["6349",1500400],["6122",1420000],["5336",1152400],["5139",1025500],["5031",911000],["5154",664000],["6129",650000],["5021",585000],["5032",410000],["5365",385000],["5137",332000],["5321",290000],["5153",270000],["5141",250000],["5163",222000],["5168",211600],["5222",199500],["5329",165300],["5223",130000],["6121",110000],["5151",104600],["6130",100000],["5323",82000],["5194",60000],["5162",58000],["5173",38500],["5156",29000],["5167",26000],["5136",25000],["5175",22500],["5364",19200],["5132",11000],["5161",10600],["5038",10000],["5134",10000],["5166",10000],["5172",10000],["5176",10000],["5221",10000],["5229",10000],["5903",10000],["5019",6300],["5041",5000],["5138",5000],["5362",4000],["5039",2500],["5164",1000],["5192",1000]],"economic_expenditure_total_czk":26220700,"economic_financing":[["8124",-4573000],["8115",-3501200],["8117",1400000]],"economic_financing_total_czk":-6674200,"economic_revenue":[["1211",10507000],["1121",5621000],["1111",3961100],["2111",2770000],["2122",1845200],["4116",1451200],["4213",1186600],["1113",743300],["4216",699000],["1345",500000],["4112",465200],["1511",450000],["1122",385000],["1112",366500],["2132",310000],["2324",310000],["4222",279000],["1386",215000],["1342",198000],["1361",120000],["4121",113000],["1343",93000],["1387",90000],["2131",64000],["2141",50000],["4111",32500],["2310",25000],["1341",21000],["2112",10000],["1381",5000],["1334",4000],["1356",4000],["1335",200],["1382",100]],"economic_revenue_total_czk":32894900,"purpose_expenditure":[["3113",7397700],["6171",3221400],["3412",2368000],["3745",2181000],["6112",2032000],["2310",1631900],["3723",1034000],["3421",1008000],["2219",950000],["3722",700000],["3399",537000],["3631",515000],["6399",385000],["2115",360000],["3392",350000],["3632",296600],["4379",250000],["6320",180000],["3639",135700],["3314",130000],["5512",88000],["2292",82000],["3319",45000],["3341",43000],["3419",40000],["3349",36000],["6114",32500],["5311",32000],["3543",29000],["3721",25000],["3613",22000],["6310",20000],["6402",19200],["3429",12500],["5213",10000],["2321",8200],["4339",8000],["2143",5000]],"purpose_expenditure_total_czk":26220700},"actual":{"economic_expenditure":[["5331",4750300],["5011",2854062],["5169",2612722.76],["5171",1583889.37],["5023",1578032],["5336",1151450.36],["5031",948180],["6122",928982],["5139",891146.65],["6349",744788.27],["5154",731333.81],["5021",555371],["6129",503374.75],["5032",420577],["5365",384930],["5153",296745.1],["5321",289500],["5137",246916.04],["5141",207248.08],["5222",190000],["5168",183800.19],["5163",178580.45],["5223",130000],["5329",114380],["6121",97502],["5151",87964],["5323",82000],["5194",74503],["5162",54836.44],["6127",52400],["5167",44757.4],["5173",35085],["5136",35023],["5175",22495],["5156",21451],["5364",19161.4],["5134",15182],["5038",11821],["5161",11203],["5221",10000],["5176",8712],["5179",5513.4],["5229",5000],["5132",3887.28],["5362",3741],["5019",1232],["5039",417]],"economic_expenditure_total_czk":23180196.75,"economic_financing":[["8115",-5970415.41],["8124",-4572865.55],["8117",1400000],["8901",-23927]],"economic_financing_total_czk":-9167207.96,"economic_revenue":[["1211",10506203.79],["1121",5620331.94],["1111",3961095.11],["2111",2496109.36],["2122",1845117],["4116",1450277.57],["4213",1186560.52],["1113",743298.28],["4216",698960.28],["1345",471775],["4112",465200],["1511",402397.1],["1122",384930],["1112",366432.09],["4222",279000],["2132",248900],["2324",243542.8],["1386",204752.31],["1342",197740],["1361",116245],["4121",113000],["1343",92650],["1387",80259.32],["2131",41845],["2141",37772.81],["4111",32500],["2310",24120],["1341",16667],["2119",5500],["1334",3896.7],["2112",2897],["3112",2800],["1356",2752.91],["1381",1664.76],["1335",167.2],["1382",43.86]],"economic_revenue_total_czk":32347404.71,"purpose_expenditure":[["3113",7117955.36],["6171",3200354],["3412",2210492.36],["3745",2150492.28],["6112",2028002],["3723",966158.5],["2310",810368.27],["3421",795409.75],["3722",587516.91],["3399",512645.21],["3631",510756.35],["6399",384930],["3392",333601.9],["4379",250000],["2115",217319],["3632",198865],["2219",178609.25],["6320",143371],["3314",128896.4],["5512",84548],["2292",82000],["3419",40000],["5311",31500],["3319",31331.13],["3349",30203.9],["6114",27294],["3543",25000],["3613",21780],["6402",19161.4],["3639",16400],["6310",13286.43],["2321",8107],["4339",8000],["3721",6951.35],["3429",5000],["3341",3890]],"purpose_expenditure_total_czk":23180196.75}},"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."}}}}