{"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:00575640","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00575640","name":"Obec Krčmaň","short_name":"Krčmaň","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Olomouc","municipality_code":552437},"amounts":{"revenue_approved":13883004,"revenue_adjusted":17135358.3,"revenue_actual":15754863.09,"expense_approved":18174596,"expense_adjusted":21426950.3,"expense_actual":13702623.35,"tax_revenue":12781893.01,"nontax_revenue":2312865.78,"capital_revenue":200000,"transfer_revenue":460104.3,"current_expense":12171463.35,"capital_expense":1531160,"budget_balance":2052239.74,"cash_current":9003408.69,"cash_previous":6951168.95},"ratios":{"revenue_execution":0.91943587,"expense_execution":0.63950414,"balance_to_revenue":0.13026072,"cash_to_expense":0.6570573,"cash_yoy":0.29523664,"capital_expense_share":0.11174211,"transfer_revenue_share":0.02920395},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00575640/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00575640"},"seo":{"slug":"krcman","path":"/cz/municipalities/krcman/"},"population":{"value":479,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":13883004,"expenditure_czk":18174596,"financing_czk":4291592,"balance_czk":-4291592},{"stage":"revised","revenue_czk":17135358.3,"expenditure_czk":21426950.3,"financing_czk":4291592,"balance_czk":-4291592},{"stage":"actual","revenue_czk":15754863.09,"expenditure_czk":13702623.35,"financing_czk":-2052239.74,"balance_czk":2052239.74}],"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",4858491],["5169",3263600],["5011",1873000],["5331",1501000],["5023",1100000],["5171",901300],["5154",782000],["6119",500000],["6122",500000],["5031",450000],["5021",341300],["5137",319000],["5139",309000],["5032",250000],["5163",180000],["5175",165700],["5323",110000],["5362",103000],["5156",71000],["5167",70951],["5213",70000],["5162",59000],["5229",55000],["5339",50000],["5363",30000],["5166",25000],["5903",25000],["5151",22800],["5153",22500],["5164",20000],["5329",19009],["5134",15000],["5222",15000],["5321",15000],["5364",14596],["5194",13800],["5038",10000],["5212",10000],["5131",9600],["5132",7500],["5173",7000],["5161",3200],["5136",2000],["5168",1749],["5179",1500],["5133",1000]],"economic_expenditure_total_czk":18174596,"economic_financing":[["8115",4291592]],"economic_financing_total_czk":4291592,"economic_revenue":[["1211",4800000],["1121",3000000],["2111",1636290],["1111",1500000],["1511",720000],["2132",601704],["1345",510000],["1113",400000],["2324",210510],["1112",125000],["4112",118000],["1343",75000],["1386",57000],["4111",33000],["1381",30000],["1387",30000],["1341",15000],["2119",10000],["2131",6000],["1361",5500]],"economic_revenue_total_czk":13883004,"purpose_expenditure":[["6171",5500000],["2219",2500000],["3111",2300000],["2321",1500000],["3639",1450000],["6112",1200000],["3722",870000],["2212",500000],["3635",500000],["3745",200000],["3613",180000],["3319",150000],["3631",150000],["6320",150000],["3723",130000],["3721",120000],["2292",110000],["6399",100000],["5512",60000],["3412",50000],["3632",50000],["3314",45000],["3399",40000],["3419",40000],["6114",33000],["4350",30000],["5213",30000],["6310",30000],["6409",30000],["2333",20000],["3421",20000],["4359",20000],["6221",20000],["6402",14596],["2143",10000],["2341",10000],["3341",5000],["4379",4000],["3744",3000]],"purpose_expenditure_total_czk":18174596},"revised":{"economic_expenditure":[["6121",5000491],["5169",3028040],["5365",2515800],["5011",1683000],["5331",1501000],["5023",897600],["5171",876900],["5154",798500],["5021",651300],["5139",643400],["6119",500000],["6122",500000],["5031",450000],["5137",253700],["5032",250000],["5163",180000],["5336",178404.3],["5175",177500],["5362",165119],["5323",110000],["5492",76100],["5156",74000],["5167",70951],["5213",70000],["5194",68300],["5366",68000],["5321",65000],["5162",59000],["5339",50000],["5166",45000],["5153",41700],["5229",40000],["5164",36015],["5179",33500],["5222",32300],["5363",30000],["5903",25000],["5151",22800],["5168",20749],["5493",20000],["5329",19009],["5134",15000],["5364",14596],["5499",12726],["5131",11800],["5038",10000],["5212",10000],["5132",7500],["5173",7000],["5904",3750],["5161",3400],["5136",2000],["5133",1000]],"economic_expenditure_total_czk":21426950.3,"economic_financing":[["8115",4291592],["8117",2000000],["8118",-2000000]],"economic_financing_total_czk":4291592,"economic_revenue":[["1211",4800000],["1121",3000000],["1122",2515800],["2111",1636290],["1111",1500000],["1511",720000],["2132",601704],["1345",510000],["1113",400000],["2324",210510],["3113",200000],["4116",178404.3],["2321",136550],["4222",130000],["1112",125000],["4112",119200],["2119",100400],["1343",75000],["1386",57000],["4111",33000],["1381",30000],["1387",30000],["1341",15000],["2131",6000],["1361",5500]],"economic_revenue_total_czk":17135358.3,"purpose_expenditure":[["6171",5065800],["3111",2697404.3],["6399",2675800],["2219",2500000],["2321",1519000],["3639",1512500],["6112",997600],["3722",870000],["3745",509600],["2212",500000],["3635",500000],["3613",225200],["3723",205000],["3319",166200],["3631",159000],["6320",150000],["3744",139550],["3721",120000],["2292",110000],["6402",82596],["3421",71500],["3412",62000],["5512",60000],["3399",51200],["3632",50000],["3326",48000],["3314",45000],["3419",44000],["3900",42500],["6114",33000],["4350",30000],["5213",30000],["6310",30000],["6409",30000],["3429",25500],["2333",20000],["6221",20000],["2143",10000],["2341",10000],["3341",5000],["4379",4000]],"purpose_expenditure_total_czk":21426950.3},"actual":{"economic_expenditure":[["5365",2515800],["5169",2093120.65],["5331",1501000],["5011",1452948],["6121",893980],["5023",798804],["5154",585800.13],["5021",504281],["5031",388210],["6119",338800],["5139",321208.85],["6122",298380],["5032",213179],["5171",209371.72],["5336",178404.3],["5137",178058.47],["5362",157910],["5175",153075.44],["5323",99654.9],["5163",84437.15],["5492",70637],["5366",68000],["5194",60264.06],["5321",59534],["5156",50383.01],["5162",46800.82],["5229",40000],["5339",40000],["5179",32670],["5164",32515],["5153",31020],["5166",28435],["5222",27703],["5493",20000],["5168",19808.24],["5329",18973],["5167",15410.9],["5364",14596],["5151",14436],["5499",12726],["5134",7976.01],["5038",7004],["5132",4396.9],["5904",3750],["5131",3539.8],["5173",3332],["5161",1849],["5136",440]],"economic_expenditure_total_czk":13702623.35,"economic_financing":[["8115",-2052239.74],["8117",2000000],["8118",-2000000]],"economic_financing_total_czk":-2052239.74,"economic_revenue":[["1211",4377536.16],["1122",2515800],["1121",2338238.32],["1111",1595762.49],["2111",1049849],["1511",848733.29],["2132",588812.43],["1345",432386],["1113",309544.27],["2324",256670.91],["2119",244519.44],["3113",200000],["4116",178404.3],["1112",152510.06],["2321",136550],["4222",130000],["4112",119200],["1386",85154.01],["1343",72400],["1387",33394.78],["4111",32500],["2322",23964],["1341",15000],["2141",12500],["1361",4650],["1381",716.64],["1382",66.99]],"economic_revenue_total_czk":15754863.09,"purpose_expenditure":[["6171",2710653.47],["3111",2681832.64],["6399",2669591],["3639",1063541.09],["2321",895232.45],["3722",810023.15],["6112",807788.54],["3635",338800],["3745",338394.2],["3723",194459.27],["3319",136924.09],["3613",131833.83],["3631",118115.78],["2292",99654.9],["6402",82596],["6320",68408],["3421",62635.94],["3721",58455.71],["5512",50000],["3326",48000],["3412",45840.59],["3419",44000],["3900",42037],["3314",39299],["3399",34531.6],["3429",25119.5],["6114",24736.57],["4350",20000],["6310",16029.15],["2212",12247.48],["3632",11638.4],["2219",10019],["2143",6050],["3341",4135]],"purpose_expenditure_total_czk":13702623.35}},"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."}}}}