{"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:18246052","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"18246052","name":"Obec Křelovice","short_name":"Křelovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Plzeň-sever","municipality_code":559105},"amounts":{"revenue_approved":12332000,"revenue_adjusted":12463442,"revenue_actual":13855037.98,"expense_approved":16954000,"expense_adjusted":17085442,"expense_actual":13577106.09,"tax_revenue":8095520.38,"nontax_revenue":3917573.6,"capital_revenue":3240,"transfer_revenue":1838704,"current_expense":10926573.36,"capital_expense":2650532.73,"budget_balance":277931.89,"cash_current":6821343.85,"cash_previous":6543411.96},"ratios":{"revenue_execution":1.11165423,"expense_execution":0.79465934,"balance_to_revenue":0.02005999,"cash_to_expense":0.50241515,"cash_yoy":0.04247507,"capital_expense_share":0.19522074,"transfer_revenue_share":0.13271014},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/18246052/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/18246052"},"seo":{"slug":"krelovice-18246052","path":"/cz/municipalities/krelovice-18246052/"},"population":{"value":233,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":12332000,"expenditure_czk":16954000,"financing_czk":4622000,"balance_czk":-4622000},{"stage":"revised","revenue_czk":12463442,"expenditure_czk":17085442,"financing_czk":4622000,"balance_czk":-4622000},{"stage":"actual","revenue_czk":13855037.98,"expenditure_czk":13577106.09,"financing_czk":-277931.89,"balance_czk":277931.89}],"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":[["5171",4955000],["6121",3400000],["5169",2883000],["5011",1100000],["5362",1100000],["5023",850000],["5139",765000],["5031",370000],["5154",257000],["6371",160000],["5032",155000],["5166",130000],["5222",125000],["5021",105000],["5156",88000],["5137",70000],["5194",65000],["5163",51000],["5173",40000],["5175",40000],["5229",30000],["5321",27000],["5155",20000],["5168",20000],["5903",20000],["5364",19000],["5167",18000],["5162",13000],["5323",13000],["5041",10000],["5042",10000],["5164",7000],["5038",5000],["5134",5000],["5136",5000],["5172",5000],["5132",4000],["5161",3000],["5192",3000],["5221",3000],["5165",2000],["5329",2000],["5179",1000]],"economic_expenditure_total_czk":16954000,"economic_financing":[["8115",4622000]],"economic_financing_total_czk":4622000,"economic_revenue":[["1211",3178000],["2111",2010000],["1121",1500000],["4122",1350000],["1111",1150000],["1122",800000],["1511",710000],["4213",365000],["2131",288000],["1345",280000],["1113",205000],["1112",100000],["2324",90000],["4112",72000],["4111",50000],["2132",45000],["1386",40000],["2119",40000],["1387",20000],["2321",15000],["1381",10000],["1341",7000],["3111",5000],["1361",2000]],"economic_revenue_total_czk":12332000,"purpose_expenditure":[["3639",3864000],["2219",2000000],["3745",1777000],["3326",1500000],["1031",1120000],["6112",1111000],["6399",1100000],["2321",910000],["1039",880000],["6171",820000],["3723",370000],["2212",250000],["3399",230000],["3722",200000],["2310",190000],["5512",150000],["3412",110000],["3631",105000],["2341",50000],["6320",45000],["3721",40000],["3111",30000],["3511",24000],["5213",20000],["6402",19000],["3341",15000],["2229",13000],["6310",6000],["3314",5000]],"purpose_expenditure_total_czk":16954000},"revised":{"economic_expenditure":[["5171",4955000],["5169",4643000],["6121",1169442],["5011",1100000],["5139",961500],["5023",916000],["5362",790300],["6122",437000],["5031",381000],["5154",257000],["5137",195200],["5032",162000],["6371",160000],["5166",130000],["5222",125000],["5021",119000],["5194",100000],["5156",88000],["5163",51000],["5175",44000],["5173",41000],["6119",41000],["5321",27000],["5155",20000],["5168",20000],["5903",20000],["5364",19000],["5167",18000],["5162",13000],["5323",13000],["5041",10000],["5042",10000],["5164",7000],["5038",5000],["5134",5000],["5136",5000],["5172",5000],["5019",4000],["5132",4000],["5161",3000],["5192",3000],["5221",3000],["5165",2000],["5329",2000],["5179",1000]],"economic_expenditure_total_czk":17085442,"economic_financing":[["8115",4622000]],"economic_financing_total_czk":4622000,"economic_revenue":[["1211",3178000],["2111",2139738],["1121",1500000],["1111",1150000],["4122",1000000],["1122",800000],["1511",710000],["4213",342704],["4222",327000],["2131",288000],["1345",280000],["1113",205000],["1112",100000],["2324",90000],["4112",71800],["4116",64700],["2132",45000],["1386",40000],["2119",40000],["4111",32500],["1387",20000],["2321",15000],["1381",10000],["1341",7000],["3111",5000],["1361",2000]],"economic_revenue_total_czk":12463442,"purpose_expenditure":[["3639",3864000],["1039",2030000],["3745",1827000],["1031",1638000],["3326",1500000],["6171",1396000],["6112",1195000],["6399",790300],["2321",613442],["3723",513000],["3399",255200],["2212",250000],["3722",200000],["2310",190000],["5512",150000],["2341",135000],["3412",110000],["3631",105000],["2219",66000],["6320",45000],["3721",40000],["6114",35500],["3111",35000],["3511",24000],["5213",20000],["6402",19000],["3341",15000],["2229",13000],["6310",6000],["3314",5000]],"purpose_expenditure_total_czk":17085442},"actual":{"economic_expenditure":[["5169",4377334.31],["6121",2347154.93],["5171",1291674.1],["5011",1119504.51],["5139",917907.71],["5023",913631],["5031",433134],["5362",402270],["5154",258129.56],["6122",236192],["5137",214822.5],["5032",180949],["5021",145141],["5166",133235.5],["5194",120681.34],["5222",87216.06],["5156",67464],["5163",46454.6],["5173",42277],["6119",40510.8],["5175",40471],["5321",27000],["6130",26675],["5132",19241.76],["5364",12789.97],["5323",12138],["5162",9892.04],["5136",8680],["5019",7890],["5038",7135],["5042",6562],["5164",5971.6],["5221",4400],["5192",3600],["5329",3570],["5161",2889],["5168",2516.8]],"economic_expenditure_total_czk":13577106.09,"economic_financing":[["8115",-277931.89]],"economic_financing_total_czk":-277931.89,"economic_revenue":[["2111",3409719.48],["1211",3170895.53],["1121",1698326.55],["1111",1144115.04],["4122",1000000],["1511",946901.81],["1122",388080],["4213",342704],["4222",327000],["1345",319370],["2131",262154],["1113",224428.47],["2324",158461.12],["1112",110690.66],["4112",71800],["4116",64700],["1386",61873.27],["2119",42338],["4111",32500],["2132",25001],["1387",24249.89],["2321",19900],["1341",5000],["3111",3240],["1361",1100],["1381",489.16]],"economic_revenue_total_czk":13855037.98,"purpose_expenditure":[["1039",2028629.44],["3745",1826801.88],["3639",1825508.43],["1031",1637172.59],["6171",1395317.07],["3326",1303271],["6112",1198462],["3723",509445.69],["6399",402270],["2321",323571.73],["3399",219695.13],["3722",163327.01],["2310",154324.77],["2341",127786.89],["3631",92971.14],["5512",87377.46],["3412",58469.95],["6320",40143],["6114",34645.43],["3111",34295.23],["2212",33092.89],["3511",24000],["3721",22455.79],["6402",12789.97],["2229",12138],["6310",4843.6],["3314",4300]],"purpose_expenditure_total_czk":13577106.09}},"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."}}}}