{"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:63028255","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"63028255","name":"Obec Křelov-Břuchotín","short_name":"Křelov-Břuchotín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Olomouc","municipality_code":554901},"amounts":{"revenue_approved":43325026,"revenue_adjusted":49578480.46,"revenue_actual":49474212.36,"expense_approved":120671386.05,"expense_adjusted":130190367.26,"expense_actual":36642078.61,"tax_revenue":42145418.02,"nontax_revenue":4404597.28,"capital_revenue":0,"transfer_revenue":2924197.06,"current_expense":21595429.02,"capital_expense":15046649.59,"budget_balance":12832133.75,"cash_current":93444020.55,"cash_previous":80611886.8},"ratios":{"revenue_execution":0.99789691,"expense_execution":0.28145,"balance_to_revenue":0.25937015,"cash_to_expense":2.5501834,"cash_yoy":0.15918414,"capital_expense_share":0.41063854,"transfer_revenue_share":0.05910548},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/63028255/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/63028255"},"seo":{"slug":"krelov-bruchotin","path":"/cz/municipalities/krelov-bruchotin/"},"population":{"value":2003,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":43325026,"expenditure_czk":120671386.05,"financing_czk":77346360.05,"balance_czk":-77346360.05},{"stage":"revised","revenue_czk":49578480.46,"expenditure_czk":130190367.26,"financing_czk":80611886.8,"balance_czk":-80611886.8},{"stage":"actual","revenue_czk":49474212.36,"expenditure_czk":36642078.61,"financing_czk":-12832133.75,"balance_czk":12832133.75}],"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":[["5901",50791445.57],["6121",27240352],["6122",16700000],["5169",5889250],["5011",3370000],["5171",3223777.6],["5331",1899000],["5137",1790000],["5139",1675000],["6123",1500000],["5023",1400000],["5031",890000],["5362",516000],["5365",502000],["5032",413000],["5154",370000],["5323",365967],["5021",325000],["5222",190000],["5168",163000],["5163",122898],["5138",105000],["5153",105000],["5166",105000],["5156",102000],["6119",100000],["5194",96200],["5179",64535.2],["5132",51000],["5903",50000],["5223",43000],["5321",40000],["5162",39600],["5173",36000],["5329",35000],["5492",35000],["5175",32000],["5364",31079.68],["5167",30000],["5339",27281],["5493",26400],["5499",23600],["5164",20000],["5212",20000],["5161",17000],["5151",16000],["5038",15000],["5221",15000],["5131",12000],["5133",12000],["5041",10000],["5123",10000],["5229",5000],["5176",3000],["5136",2000]],"economic_expenditure_total_czk":120671386.05,"economic_financing":[["8117",46900000],["8115",30446360.05]],"economic_financing_total_czk":77346360.05,"economic_revenue":[["1211",17520804],["1121",8923278],["1111",6428940],["1511",2700000],["1345",1700000],["2132",1493590],["1113",1128498],["2324",603000],["1112",535164],["1122",500000],["4112",469000],["1386",300000],["2111",182210],["2131",176000],["1387",142092],["2141",141450],["2112",120000],["4111",63000],["1341",40000],["1342",40000],["1334",30000],["2119",30000],["2139",26000],["1361",25000],["2133",7000]],"economic_revenue_total_czk":43325026,"purpose_expenditure":[["6409",50791445.57],["2321",17005000],["4351",10019281],["2219",8638000],["6171",4479785.2],["3639",3542000],["2212",3305000],["5512",2430000],["3117",2424216],["3631",2125000],["3722",2066050],["3723",2020000],["6112",1902200],["3745",1865200],["3399",1493000],["6399",1000000],["2310",960000],["2341",920000],["3412",735200],["3632",601000],["3421",575000],["2292",365967],["3326",284129.6],["3111",179432],["2333",160000],["3429",122400],["5213",105000],["3349",92000],["3419",79000],["6320",75000],["6114",63000],["3721",50000],["3636",35000],["6402",31079.68],["3330",30000],["4359",26000],["3341",25000],["6310",21000],["1014",10000],["3525",10000],["3329",5000],["3543",3000],["4379",2000]],"purpose_expenditure_total_czk":120671386.05},"revised":{"economic_expenditure":[["5901",56675016.58],["6121",27757734.23],["6122",16628937.5],["5169",6529186.67],["5011",3266948],["5171",2863079.79],["5331",1899000],["5023",1536550],["6123",1500000],["5139",1414402.69],["5137",1155215.81],["5031",966310],["5365",911890],["5222",798000],["5649",684953.81],["5336",682764.05],["5329",658600],["5362",516401],["5154",504313.06],["5021",417166.39],["5032",413264],["5323",388674],["5194",180368.63],["5163",174526],["5168",170718.7],["5138",153791.54],["5153",125290.52],["5166",105000],["5156",101956],["6119",100000],["5123",87271.87],["5179",69371.98],["5164",65145],["5175",61005.5],["5132",58125],["5903",50000],["5173",45433.6],["5162",44282.95],["5223",43000],["5131",41579],["5321",40831],["5492",35000],["5364",31079.68],["5339",27281],["5493",26400],["5167",24323.26],["5161",24223],["5499",23600],["5212",20000],["5151",18355.36],["5133",15494],["5038",15000],["5221",15000],["5041",10000],["5363",8561],["5176",3890],["5909",3381.09],["5136",2000],["5019",503],["5039",171]],"economic_expenditure_total_czk":130190367.26,"economic_financing":[["8117",46900000],["8115",33711886.8]],"economic_financing_total_czk":80611886.8,"economic_revenue":[["1211",17872131.17],["1121",9585876.05],["1111",6571964.29],["1511",3007197.35],["1345",1700000],["2132",1500957],["1113",1265560.84],["2141",1241136.85],["4222",1215318.01],["1122",907200],["4116",813786.05],["2324",758340.48],["1112",624532.24],["4112",484200],["1386",350000],["2111",332649],["4213",247612],["2322",221315],["2131",175933],["1387",142092],["2112",126824],["2119",88931.37],["4216",88281],["4111",65000],["1341",40000],["1342",40000],["1334",32052],["2139",26000],["1361",25000],["4122",10000],["2133",9662],["1343",6260],["1381",2668.76]],"economic_revenue_total_czk":49578480.46,"purpose_expenditure":[["6409",56676016.58],["2321",17005000],["4351",10019281],["2219",8638000],["6171",4519785.2],["3639",3542000],["2212",3305000],["3117",3166980.05],["3723",2814953.81],["5512",2440619],["3631",2325000],["3745",2115194],["6112",2078750],["3722",2036767.88],["3399",1557584],["6399",1407200],["2310",960000],["2341",920000],["3412",755200],["3419",683250],["3421",669159.53],["3632",601000],["2292",388674],["3326",336491.4],["3111",179432],["2333",160000],["6320",126628],["3429",125358],["3721",118179.05],["5213",105000],["3349",92000],["6114",63000],["3636",46600],["3725",36300],["3330",31815],["6402",31079.68],["4359",26000],["3341",25000],["6310",21000],["1014",10000],["3525",10000],["1032",6050],["3329",5000],["3724",4111.58],["3543",3000],["4379",2000],["3633",907.5]],"purpose_expenditure_total_czk":130190367.26},"actual":{"economic_expenditure":[["6121",12882492.09],["5169",5436652.21],["5011",2860041],["6122",2154477.5],["5331",1899000],["5023",1536550],["5031",945756],["5365",911890],["5222",798000],["5139",784827.23],["5171",723230.28],["5649",684953.81],["5336",682764.05],["5137",630804.14],["5329",540021.94],["5154",476842.43],["5032",399516],["5021",390595],["5323",388674],["5163",170945.2],["5194",168570.57],["5168",142643.66],["5153",125047.63],["5166",101640],["5123",77271.87],["5156",75394.03],["5179",69371.98],["5138",64277.7],["5164",61078.22],["5362",-58747],["5175",44576],["5162",43082.95],["5223",43000],["5321",40831],["5173",35610.8],["5132",31006],["5364",30937.68],["5131",30587],["5339",27281],["5493",25800],["5492",22000],["5499",21600],["5212",20000],["5161",16162],["5221",15000],["5151",14500.09],["5038",11955],["6119",9680],["5363",8561],["5041",7497.46],["5167",5280],["5176",3890],["5133",3494],["5909",3381.09],["5136",1110],["5019",503],["5039",171]],"economic_expenditure_total_czk":36642078.61,"economic_financing":[["8118",-130000000],["8117",66900000],["8115",50267866.25]],"economic_financing_total_czk":-12832133.75,"economic_revenue":[["1211",17872131.17],["1121",9585876.05],["1111",6571964.29],["1511",3007197.35],["1345",1688250],["2132",1496357],["1113",1265560.84],["2141",1239441.25],["4222",1215318.01],["1122",907200],["4116",813786.05],["2324",758217.86],["1112",624532.24],["4112",484200],["1386",349158.06],["2111",298978.8],["4213",247612],["2322",221315],["2131",175500],["1387",136857.26],["2112",99812],["2119",88931.37],["4216",88281],["4111",65000],["1342",38680],["1341",37000],["1334",32052],["1361",20170],["2139",16882],["4122",10000],["2133",9162],["1343",6120],["1381",2668.76]],"economic_revenue_total_czk":49474212.36,"purpose_expenditure":[["2219",6853706.3],["6171",4423603.21],["4351",4124055.28],["3117",2878865.05],["2321",2219814.27],["3723",2176900.75],["6112",2033354.5],["3722",1805147.14],["3745",1792894.89],["3399",1140569.41],["3631",886472.04],["6399",833052],["2341",782464.77],["3639",771829.73],["3419",682825.8],["5512",632749.56],["3421",448228.43],["2292",388674],["3326",327757.9],["2310",304602.4],["3412",169601.68],["3632",140245.71],["6320",126628],["3429",124758],["3721",118179.05],["2212",94353.85],["3349",49106.2],["3636",46600],["6114",46460.23],["3725",36300],["3330",31815],["6402",30937.68],["4359",26000],["3111",21104],["6310",20668.2],["1014",10000],["3525",10000],["3341",7776.5],["1032",6050],["3329",5000],["3724",4111.58],["3543",3000],["4379",2000],["5213",1908],["6409",1000],["3633",907.5]],"purpose_expenditure_total_czk":36642078.61}},"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."}}}}