{"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:00636312","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00636312","name":"Obec Křtomil","short_name":"Křtomil","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Přerov","municipality_code":552780},"amounts":{"revenue_approved":8632000,"revenue_adjusted":11059000,"revenue_actual":10790559.4,"expense_approved":8632000,"expense_adjusted":11059000,"expense_actual":9247055.59,"tax_revenue":8343687.07,"nontax_revenue":608463.89,"capital_revenue":0,"transfer_revenue":1838408.44,"current_expense":6643606.88,"capital_expense":2603448.71,"budget_balance":1543503.81,"cash_current":4714701.11,"cash_previous":3171197.3},"ratios":{"revenue_execution":0.9757265,"expense_execution":0.83615658,"balance_to_revenue":0.14304206,"cash_to_expense":0.50985971,"cash_yoy":0.48672588,"capital_expense_share":0.28154353,"transfer_revenue_share":0.17037193},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00636312/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00636312"},"seo":{"slug":"krtomil","path":"/cz/municipalities/krtomil/"},"population":{"value":408,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":8632000,"expenditure_czk":8632000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":11059000,"expenditure_czk":11059000,"financing_czk":0,"balance_czk":0},{"stage":"actual","revenue_czk":10790559.4,"expenditure_czk":9247055.59,"financing_czk":-1543503.81,"balance_czk":1543503.81}],"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",2061000],["5023",1250000],["5169",969000],["5011",820000],["5031",593000],["5139",420000],["5154",325000],["5168",250000],["5903",250000],["5021",218000],["5032",185000],["5162",152000],["5171",131000],["5137",120000],["5365",110000],["5323",87000],["5229",70000],["5175",67400],["5156",60000],["5194",60000],["5153",45000],["5163",44000],["5132",41000],["5223",40000],["5364",32000],["5166",28400],["5173",25600],["5329",25000],["5167",23000],["5131",17000],["5138",15000],["5492",15000],["5909",15000],["5029",10000],["5136",10000],["5179",10000],["5164",8000],["5176",8000],["5321",6600],["5151",5000],["5038",4000],["5362",4000],["5133",1000],["5161",1000]],"economic_expenditure_total_czk":8632000,"economic_revenue":[["1211",3686000],["1121",1936000],["1111",1200000],["1511",580000],["1345",270000],["1113",260000],["4112",99000],["2141",90000],["1122",80000],["1112",70000],["2329",70000],["2324",60000],["2111",53000],["2131",40000],["4111",31000],["1386",30000],["1381",20000],["2142",20000],["1387",15000],["2132",15000],["1341",6000],["1361",1000]],"economic_revenue_total_czk":8632000,"purpose_expenditure":[["6112",1800000],["6171",1800000],["2321",1600000],["3631",772000],["3399",600000],["3639",400000],["3722",300000],["5213",250000],["5512",200000],["6399",110000],["2219",100000],["2292",87000],["3723",80000],["3745",78000],["4356",70000],["3412",60000],["3429",60000],["3314",50000],["6409",50000],["3721",35000],["6402",32000],["6114",31000],["6320",30000],["3341",15000],["6310",14000],["3726",8000]],"purpose_expenditure_total_czk":8632000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",2777500],["5169",1575147.95],["5023",1229000],["5011",907667],["5031",589500],["5139",573748.58],["5171",533200],["5154",408642],["5021",271473],["5137",270300],["5903",250000],["5168",204015],["5032",193500],["5365",113720],["5132",91500],["5323",87000],["5175",83830],["5131",77500],["5194",72000],["5163",67568],["5229",63000],["5153",60000],["5156",60000],["5162",57000],["5173",46404],["5499",34000],["5364",32197],["5164",31000],["5329",30700],["5167",28500],["5179",25300],["5492",21500],["5123",20000],["5138",20000],["5222",20000],["5223",20000],["5339",20000],["5176",18700],["5909",13600.42],["5134",13317.05],["5151",7600],["5136",7000],["5221",7000],["5321",6600],["5172",5500],["5038",4000],["5362",4000],["5166",3000],["5161",1270],["5133",1000]],"economic_expenditure_total_czk":11059000,"economic_revenue":[["1211",3686000],["1121",1936000],["1111",1300000],["4222",700000],["1511",650000],["4116",629785],["1345",368800],["1113",260000],["2324",239676],["4213",227356.09],["1112",130850.56],["2329",122100],["1122",111720],["4112",97500],["4122",96400],["2141",90000],["2131",80000],["2111",72666],["1386",70000],["4113",39963.35],["4111",32500],["1387",26800],["2132",22331],["2142",21048],["1381",20000],["4129",14904],["1341",5900],["2112",5500],["1361",1000],["2328",200]],"economic_revenue_total_czk":11059000,"purpose_expenditure":[["6171",3791207],["6112",1779500],["2321",889500],["3639",866682],["3399",765687.05],["3722",410012.95],["3421",268500],["5213",250000],["3429",211768],["5512",184500],["3636",173500],["3745",169350],["2212",130000],["3723",120400],["6399",111720],["3631",110000],["2219",100000],["3392",99576],["2292",87000],["3412",74800],["4356",70000],["3314",62000],["6409",58700],["6320",40000],["3721",35000],["6114",32500],["6402",32197],["3113",20000],["3330",20000],["3729",20000],["3341",15000],["6310",14000],["2223",11000],["5519",8850],["2299",8500],["3726",8000],["5599",3500],["3319",3000],["3744",2200],["3326",500],["2221",350]],"purpose_expenditure_total_czk":11059000,"economic_financing":[],"economic_financing_total_czk":0},"actual":{"economic_expenditure":[["6121",2603448.71],["5169",1350804.28],["5023",1002888],["5011",897138],["5171",489278.5],["5154",378654.88],["5031",358548],["5139",352992.38],["5021",226293],["5168",199260.08],["5137",158474.6],["5032",158374],["5365",113720],["5132",86401],["5323",81355],["5131",71415],["5194",70650.9],["5175",66928],["5163",65579],["5153",59850],["5162",56057.93],["5156",41911],["5173",39175],["5364",32197],["5329",30700],["5164",28592],["5499",28550],["5179",25105.33],["5492",21500],["5223",20000],["5339",20000],["5123",19965],["5138",18634],["5167",15729],["5134",13286],["5176",9654],["5151",7266],["5221",7000],["5321",6600],["5172",4951],["5038",3678],["5909",2541],["5161",902],["5133",648],["5136",360]],"economic_expenditure_total_czk":9247055.59,"economic_financing":[["8115",-1543503.81]],"economic_financing_total_czk":-1543503.81,"economic_revenue":[["1211",3551371.28],["1121",1901382.35],["1111",1284453.06],["4222",700000],["1511",648719.97],["4116",629785],["1345",368625],["1113",251324.83],["2324",230883.16],["4213",227356.09],["1112",123937.92],["1122",111720],["2329",109170],["4112",97500],["4122",96400],["2131",79992],["2141",71752.73],["1386",69274.93],["2111",67850],["4113",39963.35],["4111",32500],["1387",27150.16],["2142",21048],["2132",20991],["4129",14904],["1341",4875],["2112",4655],["2119",2000],["1381",552.57],["1361",300],["2328",122]],"economic_revenue_total_czk":10790559.4,"purpose_expenditure":[["6171",3759867.36],["6112",1275511],["2321",841099.84],["3639",734740.63],["3399",481854],["3722",401058.1],["3421",268275],["3429",198206.95],["3745",144251.23],["5512",143611],["2212",129345.78],["3723",119495.95],["6399",111720],["3392",97391.1],["2292",81355],["3631",80181.02],["3314",60488],["6409",45046.33],["3412",40948.5],["6320",39551],["6402",32197],["6114",21899.58],["3721",20878],["3113",20000],["3330",20000],["3729",17272],["6310",12610],["2223",10456.42],["5519",8838],["2299",8107],["4356",7000],["2219",4617],["5599",3025],["3319",3000],["3744",2153.8],["3326",390],["2221",344],["3341",270]],"purpose_expenditure_total_czk":9247055.59}},"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."}}}}