{"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:00288403","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00288403","name":"Obec Krumsín","short_name":"Krumsín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Prostějov","municipality_code":589667},"amounts":{"revenue_approved":23677492.44,"revenue_adjusted":25371191.34,"revenue_actual":25126689.85,"expense_approved":27752484.44,"expense_adjusted":30946183.34,"expense_actual":29155852.07,"tax_revenue":13159571.31,"nontax_revenue":2329511.65,"capital_revenue":372000,"transfer_revenue":9265606.89,"current_expense":10849991.15,"capital_expense":18305860.92,"budget_balance":-4029162.22,"cash_current":4876254.85,"cash_previous":11253029.07},"ratios":{"revenue_execution":0.99036303,"expense_execution":0.94214694,"balance_to_revenue":-0.16035388,"cash_to_expense":0.16724789,"cash_yoy":-0.5666718,"capital_expense_share":0.62786232,"transfer_revenue_share":0.36875557},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00288403/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00288403"},"seo":{"slug":"krumsin","path":"/cz/municipalities/krumsin/"},"population":{"value":589,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":23677492.44,"expenditure_czk":27752484.44,"financing_czk":4074992,"balance_czk":-4074992},{"stage":"revised","revenue_czk":25371191.34,"expenditure_czk":30946183.34,"financing_czk":5574992,"balance_czk":-5574992},{"stage":"actual","revenue_czk":25126689.85,"expenditure_czk":29155852.07,"financing_czk":4029162.22,"balance_czk":-4029162.22}],"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":[["6121",16000000],["5169",2467500],["5011",1620000],["5171",1535000],["5023",940000],["5141",800000],["5031",613000],["5331",555000],["5154",504400],["5365",300000],["5139",284700],["5032",257000],["5021",226000],["6322",197392],["5321",182000],["5168",161000],["5153",153600],["5323",120000],["5362",112809],["5163",110000],["5156",108500],["5175",52000],["5173",50000],["5137",48000],["5162",43000],["5364",36205.53],["5194",32000],["6119",30500],["5167",30000],["5329",25000],["5903",20000],["5901",18877.91],["5164",18600],["5176",16000],["5221",12000],["5492",12000],["5229",10500],["5132",10000],["5136",9900],["5038",8000],["5041",5500],["5161",5500],["5339",5000],["5131",3000],["5179",2000],["5192",1000]],"economic_expenditure_total_czk":27752484.44,"economic_financing":[["8115",6500000],["8124",-2425008]],"economic_financing_total_czk":4074992,"economic_revenue":[["4216",8768092.44],["1211",5500000],["1121",2800000],["2111",1958000],["1111",1700000],["1511",1000000],["1345",420000],["1113",400000],["1122",300000],["2324",200000],["4112",169600],["2131",125000],["1112",120000],["1386",70000],["4116",38100],["4111",32000],["2132",26000],["1387",20000],["2119",10000],["1341",5700],["1361",5000],["2310",5000],["2133",4000],["2141",1000]],"economic_revenue_total_czk":23677492.44,"purpose_expenditure":[["2321",16683600],["6171",2279700],["3745",1491000],["6112",1200000],["3722",1039392],["2212",1032000],["3113",781700],["3429",750000],["2310",720100],["3313",427700],["6399",400000],["3399",161000],["3631",158000],["2292",120000],["5512",104000],["6320",100000],["6409",90186.91],["6402",36205.53],["6114",32000],["3635",30500],["3314",30000],["3421",30000],["5213",20000],["3632",18400],["6310",10000],["4350",5000],["3349",2000]],"purpose_expenditure_total_czk":27752484.44},"revised":{"economic_expenditure":[["6121",17031228],["5169",2601701.52],["5011",1629250],["5171",1189430],["6122",1075972],["5141",1035000],["5023",929001],["5031",623999],["5331",555000],["5154",539857],["5139",458527.61],["5336",342000],["5365",323820],["5362",262809],["5032",257000],["5137",246314.4],["6322",197392],["5321",182000],["5168",180500],["5021",175475.39],["5901",169667.66],["5153",135574],["5323",120000],["5163",115073.23],["5156",106500],["5173",55000],["5175",53200],["5162",50000],["5364",36205.53],["5194",32000],["6119",30500],["5167",25000],["5329",25000],["5903",20000],["5164",18700],["5176",16844],["5492",14000],["5221",12000],["5229",10500],["5132",10000],["5222",10000],["5136",9900],["5038",8000],["5161",5885],["5041",5500],["5339",5000],["5019",3857],["5131",3000],["5179",2000],["5192",1000]],"economic_expenditure_total_czk":30946183.34,"economic_financing":[["8115",8000000],["8124",-2425008]],"economic_financing_total_czk":5574992,"economic_revenue":[["4216",8478900.54],["1211",5600000],["1121",3000000],["1111",2040000],["2111",2007018.66],["1511",1032000],["4116",681991.9],["1345",420000],["1113",400000],["3111",372000],["1122",323820],["2324",250000],["1112",196000],["4112",169600],["2131",125000],["1386",109192.31],["2132",46000],["1387",42794.16],["4111",32500],["2119",10000],["4122",10000],["1341",5700],["1361",5000],["2310",5000],["2133",4000],["1334",2800],["2141",1000],["1381",873.77]],"economic_revenue_total_czk":25371191.34,"purpose_expenditure":[["2321",19239592.92],["6171",2410521],["3745",1503700],["6112",1200000],["3113",1123700],["2310",1047330],["3722",1039392],["3429",742820],["6399",573820],["2219",480000],["3313",354220],["6409",240976.66],["3399",173000],["2212",137000],["2292",120000],["5512",114000],["6320",105000],["3631",89294],["3421",51773],["6402",36205.53],["6114",32000],["3635",30500],["3314",30000],["3632",24265],["5213",20000],["6310",10073.23],["3419",10000],["4350",5000],["3349",2000]],"purpose_expenditure_total_czk":30946183.34},"actual":{"economic_expenditure":[["6121",17002259.12],["5169",2065253.59],["5011",1458720],["6122",1075972],["5141",1017008.85],["5023",860952],["5171",846621.22],["5031",564894],["5331",555000],["5154",539857],["5139",342493.33],["5336",342000],["5365",323820],["5362",253948],["5137",236238.6],["5032",218176],["6322",197392],["5168",179051.57],["5021",151562],["5153",135574],["5323",116562.4],["5163",114539.23],["5321",108848],["5156",74521.2],["5173",53924],["5162",49389.38],["5364",36205.53],["5175",32355],["6119",30237.8],["5194",22411],["5167",20544.5],["5329",16994],["5176",16834],["5492",14000],["5221",11680],["5229",10432.82],["5222",10000],["5132",9090],["5164",7861],["5136",7068],["5038",6371],["5339",5000],["5019",3857],["5161",3496],["5041",3446.93],["5179",1746],["5131",1644]],"economic_expenditure_total_czk":29155852.07,"economic_financing":[["8115",6454170.22],["8124",-2425008]],"economic_financing_total_czk":4029162.22,"economic_revenue":[["4216",8371514.99],["1211",5598390.42],["1121",2996929.07],["1111",2038131.8],["2111",1921628.9],["1511",1031687.5],["4116",681991.9],["1345",414911],["1113",396170.35],["3111",372000],["1122",323820],["2324",240680.96],["1112",195356.33],["4112",169600],["2131",122017],["1386",109192.31],["1387",42794.16],["2132",39930],["4111",32500],["4122",10000],["1341",5550],["1361",3010],["1334",2754.6],["2119",2420],["2133",1995],["1381",873.77],["2141",799.79],["2310",40]],"economic_revenue_total_czk":25126689.85,"purpose_expenditure":[["2321",19179301.66],["6171",2207295.58],["6112",1120809],["3745",1087681.1],["3113",1011868.34],["2310",1006469.69],["3722",858906.17],["3429",731871.74],["6399",564959],["2219",473276.29],["3399",132197.91],["3313",128914],["2292",116562.4],["6320",104466],["3631",73738.8],["6409",61043.82],["5512",57851.6],["3421",51451.05],["2212",39736.4],["6402",36205.53],["3635",30237.8],["3314",25906.86],["6114",16187.1],["3632",12589],["6310",10073.23],["3419",10000],["4350",5000],["3349",1252]],"purpose_expenditure_total_czk":29155852.07}},"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."}}}}