{"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:00296848","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00296848","name":"Obec Krmelín","short_name":"Krmelín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Moravskoslezský kraj","district_name":"Frýdek-Místek","municipality_code":598348},"amounts":{"revenue_approved":57436000,"revenue_adjusted":70564922.63,"revenue_actual":59837334.49,"expense_approved":100047443,"expense_adjusted":113176365.63,"expense_actual":49927789.82,"tax_revenue":48998053.85,"nontax_revenue":7165435.83,"capital_revenue":0,"transfer_revenue":3673844.81,"current_expense":32840949.56,"capital_expense":17086840.26,"budget_balance":9909544.67,"cash_current":114757404.61,"cash_previous":104762620.2},"ratios":{"revenue_execution":0.84797563,"expense_execution":0.44115032,"balance_to_revenue":0.16560806,"cash_to_expense":2.29846755,"cash_yoy":0.09540411,"capital_expense_share":0.34223106,"transfer_revenue_share":0.0613972},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00296848/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00296848"},"seo":{"slug":"krmelin","path":"/cz/municipalities/krmelin/"},"population":{"value":2384,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":57436000,"expenditure_czk":100047443,"financing_czk":42611443,"balance_czk":-42611443},{"stage":"revised","revenue_czk":70564922.63,"expenditure_czk":113176365.63,"financing_czk":42611443,"balance_czk":-42611443},{"stage":"actual","revenue_czk":59837334.49,"expenditure_czk":49927789.82,"financing_czk":-9909544.67,"balance_czk":9909544.67}],"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",55060000],["5169",7658000],["5171",5250000],["5331",4760000],["5011",4562000],["6901",4000000],["5362",2509000],["5023",1694000],["5021",1563000],["5031",1432000],["5139",1326000],["5901",1020000],["6122",1000000],["5154",997000],["5222",808000],["5032",581000],["5122",500000],["6130",500000],["5137",440000],["5492",419000],["6351",365000],["5163",315000],["5323",300943],["5166",295000],["5168",289000],["5162",261000],["5153",250000],["6119",200000],["6322",200000],["5156",160000],["5136",135000],["5167",123000],["5151",122000],["5175",115000],["5499",112000],["5364",100000],["5132",88000],["5123",50000],["5321",50000],["5329",50000],["5903",50000],["5194",45000],["5172",40000],["5212",40000],["6342",37500],["5138",30000],["5038",21000],["5161",20000],["5339",20000],["5365",20000],["5041",18000],["5164",13000],["5179",13000],["5223",12000],["5229",5000],["5173",3000]],"economic_expenditure_total_czk":100047443,"economic_financing":[["8115",42611443]],"economic_financing_total_czk":42611443,"economic_revenue":[["1211",21400000],["1121",10600000],["1111",7900000],["4216",5000000],["1122",2000000],["1345",1700000],["2132",1692000],["1511",1520000],["1113",1300000],["2122",751200],["2141",680000],["1112",600000],["2329",580000],["4112",543800],["1386",300000],["2111",293000],["1387",200000],["4111",60000],["1341",54000],["1334",50000],["2420",50000],["2324",35000],["1361",30000],["2460",23000],["1356",20000],["2119",15500],["2139",12000],["1342",10000],["1343",10000],["2131",5500],["2112",1000]],"economic_revenue_total_czk":57436000,"purpose_expenditure":[["3412",15417000],["3612",12050000],["2219",10431000],["3113",10341000],["6171",6759000],["3111",6614000],["6409",5000000],["2212",4040000],["3745",3120000],["3639",2871000],["6399",2500000],["2321",2429000],["3722",2200000],["6112",2192000],["3613",1589000],["3632",1232000],["2223",1130000],["3723",1000000],["3399",988000],["3631",945000],["5512",833000],["3326",581000],["3729",560000],["2221",550000],["4349",538000],["3314",525000],["3419",405000],["3421",341000],["3349",325000],["2292",300943],["6320",300000],["3744",260000],["2329",250000],["3429",210000],["3635",200000],["4359",189000],["2229",135000],["3721",100000],["6402",100000],["3341",65000],["6114",60000],["1014",50000],["3900",50000],["5213",50000],["2369",40000],["3713",37500],["3319",35000],["3749",30000],["4350",20000],["5212",20000],["6310",15000],["3599",14000],["3741",5000],["4379",5000]],"purpose_expenditure_total_czk":100047443},"revised":{"economic_expenditure":[["6121",60439120],["5169",7961600],["6901",6820074.82],["5171",5473000],["5331",5063792],["5011",4562000],["5362",2722000],["6122",2658380],["5021",1928000],["5023",1694000],["5031",1432000],["5901",1355900],["5139",1196000],["5154",833000],["5222",826500],["5336",819055.81],["5492",707000],["5137",633500],["5032",581000],["5122",500000],["6130",500000],["5153",420000],["6351",365000],["5163",315000],["5323",300943],["5166",295000],["5168",289000],["6119",270000],["5162",261000],["6322",200000],["5156",160000],["5151",147000],["5136",135000],["5167",123000],["5175",115000],["5499",112000],["5192",110000],["5364",100000],["5164",90000],["5132",88000],["5123",80000],["6342",66500],["5194",55000],["5321",50000],["5329",50000],["5903",50000],["5172",40000],["5212",35000],["5138",30000],["5038",21000],["5161",20000],["5339",20000],["5041",18000],["5223",18000],["5179",13000],["5229",5000],["5173",3000]],"economic_expenditure_total_czk":113176365.63,"economic_financing":[["8117",105000000],["8118",-75000000],["8115",12611443]],"economic_financing_total_czk":42611443,"economic_revenue":[["1211",21400000],["4216",12950585.82],["1121",10790010],["1111",7900000],["2141",2180000],["4213",1908489],["1122",1809990],["2132",1716500],["1345",1700000],["1511",1520000],["1113",1300000],["4116",819055.81],["2122",754992],["1112",600000],["2329",580000],["4112",543800],["2111",403000],["2149",387500],["1386",300000],["4113",240000],["1387",196696.84],["4222",97500],["2324",85000],["4111",65000],["1341",54000],["1334",50000],["2420",50000],["1361",30000],["2131",25500],["2460",23000],["1356",20000],["2119",15500],["2322",12500],["2139",12000],["1342",10000],["1343",10000],["1381",3303.16],["2112",1000]],"economic_revenue_total_czk":70564922.63,"purpose_expenditure":[["3412",15061000],["3612",12050000],["3113",11092781.6],["2219",9931000],["3111",9485066.21],["6409",8155974.82],["6171",6759000],["3639",4320500],["2212",4150000],["3745",3120000],["2223",2938500],["3613",2789000],["6399",2500000],["2321",2429000],["6112",2192000],["3722",2100000],["3631",1845000],["3326",1281000],["3632",1232000],["3723",1100000],["3399",1048000],["5512",920500],["3729",850000],["2329",640000],["4349",538000],["3314",525000],["3419",405000],["2221",350000],["3421",347000],["3349",325000],["2292",300943],["6320",300000],["4343",280000],["3744",260000],["3429",210000],["2333",200000],["3635",200000],["4359",178000],["3319",108000],["3721",100000],["6402",100000],["6114",65000],["3900",56000],["1014",50000],["5213",50000],["2144",45600],["3713",37500],["2229",35000],["3749",30000],["4350",20000],["5212",20000],["3341",15000],["6310",15000],["3599",10000],["3741",5000],["4379",5000]],"purpose_expenditure_total_czk":113176365.63},"actual":{"economic_expenditure":[["6121",14349511.01],["5169",6443539.85],["5331",5063792],["5011",4309790],["5171",2665120.65],["6122",2475010.15],["5362",2138025],["5023",1637834],["5021",1388403],["5031",1339826],["5336",819055.81],["5222",807500],["5154",753319.63],["5139",709732.56],["5492",665000],["5032",561072],["5153",362584],["5137",319877.68],["5323",300943],["5166",290597.8],["5136",284578.5],["5163",239878.9],["5123",237073.39],["5168",221587.33],["5162",200174.23],["5151",159289.68],["6351",133706],["5156",112134.6],["5192",109674.79],["5499",98880.03],["5164",75528.9],["5175",72044.3],["6119",62073],["5167",54013.01],["5194",49673.19],["5321",47380],["5329",47380],["6342",43440.1],["5212",35000],["5172",34593.67],["5364",29711],["5132",28952.31],["6130",23100],["5339",20000],["5038",18179],["5223",18000],["5161",17761],["5365",15000],["5041",14341.04],["5179",10129.61],["5229",5000],["5133",4684.1],["5131",2246],["5019",829],["5134",556],["5173",382],["5039",281]],"economic_expenditure_total_czk":49927789.82,"economic_financing":[["8118",-90000000],["8117",75000000],["8115",5005215.59],["8901",85239.74]],"economic_financing_total_czk":-9909544.67,"economic_revenue":[["1211",21373513.51],["1121",11446700.58],["1111",7855854.71],["2141",2574496.9],["4213",1908489],["2132",1839371.98],["1122",1809990],["1511",1698849.99],["1345",1672487],["1113",1512725.09],["2329",835568.65],["4116",819055.81],["2122",754992],["1112",746070.01],["4112",543800],["2111",458948.32],["1386",417030.15],["2149",387500],["4113",240000],["1387",163445.15],["2324",142229.99],["1334",132734.1],["4222",97500],["4111",65000],["1356",55452.4],["1341",55072],["2420",50000],["2119",37290.99],["1361",34050],["2139",26387],["2460",23000],["2131",22750],["1343",13706],["2322",12500],["1342",7070],["1381",3303.16],["2112",400]],"economic_revenue_total_czk":59837334.49,"purpose_expenditure":[["6171",6117484.81],["3111",4702166.21],["2219",4455147.01],["3113",4054987.6],["2223",2790230.45],["3745",2718912.66],["3639",2568510.09],["3613",2304194.46],["6112",2027061],["6399",1921092],["3631",1816285.18],["3412",1709822.98],["3722",1663453.03],["2212",1635255.22],["3612",1556028.03],["3723",1030753.92],["3399",864661.9],["5512",666731.55],["3729",597948.19],["2329",567855.89],["3314",472905.18],["4349",434409.69],["3419",395000],["2321",375226.44],["2292",300943],["4343",280000],["6320",238765],["3429",210000],["3349",197763.97],["3632",188100.01],["2333",180048],["3326",154827],["3421",147000],["3744",128545.43],["4359",113736.8],["3319",87773],["3900",56000],["6114",54000.7],["2144",45600],["6402",29711],["4350",20000],["3713",15000],["3341",11163.22],["3599",10000],["3741",5000],["4379",5000],["2229",1575.3],["6310",1113.9]],"purpose_expenditure_total_czk":49927789.82}},"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."}}}}