{"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:00671991","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00671991","name":"Obec Kryštofovo Údolí","short_name":"Kryštofovo Údolí","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Liberec","municipality_code":564176},"amounts":{"revenue_approved":11950900,"revenue_adjusted":14382115,"revenue_actual":14313931.19,"expense_approved":12653400,"expense_adjusted":20158664,"expense_actual":18359688.61,"tax_revenue":10422370.58,"nontax_revenue":2440048.61,"capital_revenue":73700,"transfer_revenue":1377812,"current_expense":12146017.9,"capital_expense":6213670.71,"budget_balance":-4045757.42,"cash_current":7634901.1,"cash_previous":11680658.52},"ratios":{"revenue_execution":0.99525912,"expense_execution":0.9107592,"balance_to_revenue":-0.28264474,"cash_to_expense":0.41585134,"cash_yoy":-0.34636381,"capital_expense_share":0.33844096,"transfer_revenue_share":0.09625672},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00671991/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00671991"},"seo":{"slug":"krystofovo-udoli","path":"/cz/municipalities/krystofovo-udoli/"},"population":{"value":427,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":11950900,"expenditure_czk":12653400,"financing_czk":702500,"balance_czk":-702500},{"stage":"revised","revenue_czk":14382115,"expenditure_czk":20158664,"financing_czk":5776549,"balance_czk":-5776549},{"stage":"actual","revenue_czk":14313931.19,"expenditure_czk":18359688.61,"financing_czk":4045757.42,"balance_czk":-4045757.42}],"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":[["5169",2440600],["5171",1950000],["5023",1200000],["6123",1130000],["6121",907700],["5011",900000],["5031",425000],["5155",379000],["5154",340000],["5139",330500],["5168",300000],["5229",276000],["6122",200000],["5365",181000],["5032",176000],["5021",168000],["5321",166000],["5323",151600],["5163",135000],["5156",130000],["5137",110000],["5493",100000],["5903",90000],["5164",70000],["5162",60000],["5166",60000],["5167",50000],["5151",37000],["5364",25000],["5329",24500],["5175",23000],["5136",22000],["5138",20000],["5179",20000],["6119",20000],["5223",15000],["5134",10000],["5038",5500],["5161",5000]],"economic_expenditure_total_czk":12653400,"economic_financing":[["8115",702500]],"economic_financing_total_czk":702500,"economic_revenue":[["1211",4400000],["1121",2250000],["1111",1600000],["2111",980300],["2132",803800],["1511",594000],["1113",280000],["1122",170000],["2329",170000],["1112",130000],["2131",100000],["4112",99800],["1342",70000],["1386",60000],["1343",50000],["2112",50000],["2139",50000],["1387",30000],["2321",30000],["2141",20000],["1341",10000],["1361",3000]],"economic_revenue_total_czk":11950900,"purpose_expenditure":[["6171",2700000],["3745",2130000],["6112",1523000],["3613",956700],["2219",800000],["3722",800000],["3631",370000],["3399",365000],["2212",350000],["3632",300000],["3111",291000],["3326",245000],["1032",210000],["3612",200000],["6399",170000],["2292",151600],["3639",150000],["5512",110000],["2321",100000],["6320",100000],["6409",90500],["1031",90000],["5213",90000],["2143",50000],["3117",45000],["3724",40000],["1036",30000],["3349",30000],["6402",25000],["2341",20000],["3314",20000],["3319",20000],["3635",20000],["6310",20000],["3419",15000],["3525",15000],["1014",10000],["3341",600]],"purpose_expenditure_total_czk":12653400},"revised":{"economic_expenditure":[["6121",4234700],["5169",3713652],["5171",1483100],["5023",1308900],["6123",1128100],["5011",972500],["6122",838148],["5137",766100],["5155",558500],["5139",537000],["5365",504500],["5031",474300],["6127",420000],["5154",413300],["5021",285500],["5168",267300],["5229",266000],["5032",201000],["5163",175400],["5323",151600],["5138",145300],["5175",133500],["5321",120000],["5164",118700],["5156",115900],["5909",102000],["5219",100000],["5903",90000],["5493",70200],["5166",64000],["5162",60000],["5151",57000],["5329",48500],["5167",35000],["5364",31164],["5222",30000],["5499",29800],["5179",20000],["6119",20000],["5136",18000],["5221",15000],["5038",10600],["5134",10000],["5194",7400],["5161",6000],["5132",1000]],"economic_expenditure_total_czk":20158664,"economic_financing":[["8115",5776549]],"economic_financing_total_czk":5776549,"economic_revenue":[["1211",4501200],["1121",2413700],["1111",1640000],["2111",962500],["2132",838500],["4213",792000],["1511",638200],["1122",490000],["1113",318800],["4222",231525],["4122",222388],["2321",215000],["2329",194902],["1112",157300],["2141",103000],["4112",99400],["1386",90000],["2131",85000],["1342",82400],["2112",74500],["1343",50000],["3111",45700],["1387",34500],["4111",32500],["3113",28000],["2139",16400],["1341",10000],["2324",5000],["2212",4000],["1361",3000],["1335",1000],["2133",1000],["1381",700]],"economic_revenue_total_czk":14382115,"purpose_expenditure":[["3745",3750000],["6171",2686600],["3613",1979700],["3412",1700000],["6112",1689000],["2219",1580000],["3722",810000],["2212",650000],["3399",615000],["1032",610000],["3326",520000],["6399",490000],["3612",421000],["3632",420000],["3631",370000],["5512",335000],["3111",291000],["6409",190500],["2292",151600],["3639",150000],["2321",100000],["6320",100000],["5213",90000],["3724",65000],["2341",50000],["3117",45000],["3319",33000],["6114",32500],["6402",31164],["3349",30000],["2143",27000],["1036",25000],["1031",20000],["3314",20000],["3635",20000],["6310",20000],["3419",15000],["3525",15000],["1014",10000],["3341",600]],"purpose_expenditure_total_czk":20158664},"actual":{"economic_expenditure":[["6121",3918994.83],["5169",3380674.22],["5171",1317513.84],["5023",1253856],["6123",1128083],["5011",972322],["6122",832350.48],["5137",748723.94],["5139",511566.46],["5365",493270],["5031",452451],["5155",439567],["5154",394410.93],["6127",334242.4],["5229",251000],["5021",249021],["5032",200337],["5323",145600],["5138",145221.97],["5163",139937.75],["5168",138966.79],["5175",133199.2],["5164",118528.24],["5909",100000],["5156",87896.1],["5219",80486],["5151",54494],["5162",53954.68],["5321",37067],["5364",31164],["5222",30000],["5499",29800],["5493",28837],["5166",25398],["5329",24170],["5179",18742],["5221",15000],["5136",11989],["5167",8827.9],["5194",7360],["5134",5601],["5161",4859],["5038",3987.88],["5132",217]],"economic_expenditure_total_czk":18359688.61,"economic_financing":[["8117",5000000],["8115",-954242.58]],"economic_financing_total_czk":4045757.42,"economic_revenue":[["1211",4501138.2],["1121",2413649.91],["1111",1639902.86],["2111",919516.5],["2132",836500],["4213",792000],["1511",638147.86],["1122",489930],["1113",318708.48],["4222",231524.2],["4122",222387.8],["2321",213105],["2329",194492.15],["1112",157262.56],["2141",102500],["4112",99400],["1386",87918.44],["1342",82335],["2112",74447],["2131",73183],["1343",48940],["3111",45700],["1387",34460.3],["4111",32500],["3113",28000],["2139",16305],["1341",7000],["2324",5000],["2212",3999.96],["1361",2200],["2133",1000],["1381",675.87],["1335",101.1]],"economic_revenue_total_czk":14313931.19,"purpose_expenditure":[["3745",3614277.77],["6171",2269125.8],["3613",1977828.33],["6112",1595558],["3412",1565131.21],["2219",1515787.25],["3722",808289.53],["2212",630191.9],["1032",576445],["3399",551704.38],["6399",489930],["3326",414728.4],["3632",356157.38],["5512",331363],["3612",305248.68],["3111",280667],["3631",235841.09],["6409",162912],["2292",145600],["3639",121647.51],["6320",70177],["3724",61248.99],["2321",58637],["6402",31164],["2143",26127.72],["3349",24843.22],["1036",24604],["6114",20735.8],["2341",18670.3],["3314",15768],["3419",15000],["3525",15000],["6310",14807.75],["1031",6634.7],["3319",4373.9],["1014",3192],["3341",270]],"purpose_expenditure_total_czk":18359688.61}},"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."}}}}