{"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:00235385","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00235385","name":"Obec Horní Kruty","short_name":"Horní Kruty","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kolín","municipality_code":533327},"amounts":{"revenue_approved":13140000,"revenue_adjusted":27482621.39,"revenue_actual":27473244.31,"expense_approved":13140000,"expense_adjusted":29302961.35,"expense_actual":29025318.81,"tax_revenue":14598024.89,"nontax_revenue":1565499.83,"capital_revenue":64464,"transfer_revenue":11245255.59,"current_expense":13395858.3,"capital_expense":15629460.51,"budget_balance":-1552074.5,"cash_current":27385629.9,"cash_previous":25883699.62},"ratios":{"revenue_execution":0.9996588,"expense_execution":0.9905251,"balance_to_revenue":-0.05649404,"cash_to_expense":0.94350832,"cash_yoy":0.05802611,"capital_expense_share":0.53847679,"transfer_revenue_share":0.40931662},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00235385/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00235385"},"seo":{"slug":"horni-kruty","path":"/cz/municipalities/horni-kruty/"},"population":{"value":499,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":13140000,"expenditure_czk":13140000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":27482621.39,"expenditure_czk":29302961.35,"financing_czk":1820339.96,"balance_czk":-1820339.96},{"stage":"actual","revenue_czk":27473244.31,"expenditure_czk":29025318.81,"financing_czk":1552074.5,"balance_czk":-1552074.5}],"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",3300000],["5169",2045000],["5011",1750000],["5331",1738000],["5023",1100000],["5031",630000],["5171",395000],["5154",390000],["5901",360000],["5032",265000],["5139",176200],["5323",150000],["5156",105000],["5163",104000],["5168",98000],["5137",95000],["5173",59000],["5194",48000],["5192",45000],["5222",40000],["5151",37000],["5162",32200],["5166",30000],["5175",29000],["5021",25800],["5329",21500],["5167",16000],["5038",15000],["5138",9200],["5134",7500],["5164",7300],["5172",5000],["5132",4500],["5161",3800],["5362",2000],["5136",1000]],"economic_expenditure_total_czk":13140000,"economic_revenue":[["1211",5000000],["1121",2250000],["1511",1677000],["1111",1600000],["2132",858000],["1345",427300],["1113",400000],["2111",250000],["2324",160000],["2131",155000],["4112",122100],["1112",110000],["1386",60000],["1387",30000],["1381",23000],["2112",7000],["1361",6000],["1341",4600]],"economic_revenue_total_czk":13140000,"purpose_expenditure":[["6171",3282500],["2321",3170000],["6112",1438000],["3117",1338000],["3111",720000],["3725",595000],["3722",555000],["3612",500000],["5512",256000],["3745",190000],["3631",157900],["2292",150000],["2219",115000],["2310",90000],["2212",85000],["3412",79800],["6320",75000],["3723",61000],["3639",57300],["3721",50000],["3399",45000],["3419",43000],["3632",22000],["3322",20000],["3341",20000],["6310",7000],["3744",6500],["5213",6000],["2333",5000]],"purpose_expenditure_total_czk":13140000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",15083446.13],["5169",2879109.28],["5171",2163468.14],["5011",1895912],["5331",1756800],["5023",1100000],["5031",649245],["5336",637577.3],["6122",546015],["5154",529134.1],["5137",280130],["5139",271997],["5032",269211],["5365",177660],["5323",127000],["5156",119556],["5168",107483.26],["5163",105723],["5166",76310.14],["5192",70000],["5173",60078],["5901",51834],["5194",46615],["5222",45000],["5151",44026],["5021",39426],["5167",38770],["5362",-32861],["5162",32200],["5175",30150],["5329",21500],["5172",17500],["5038",15000],["5019",10608],["5138",9200],["5134",7500],["5164",7300],["5132",6267],["5161",3930],["5039",2141],["5136",1000]],"economic_expenditure_total_czk":29302961.35,"economic_financing":[["8123",3047491.78],["8115",-1233664.82],["8901",6513]],"economic_financing_total_czk":1820339.96,"economic_revenue":[["4213",9640315.84],["1211",5852626.41],["1121",3137679.14],["1111",2126032.35],["1511",2088940],["2132",868374],["4116",637577.3],["4222",472830],["1345",427300],["1113",414371.48],["2324",339570.33],["4113",309478.45],["1112",204449.04],["2131",183545.5],["1122",177660],["2111",173000],["4112",119200],["1386",114295.25],["3111",64464],["1387",44798.3],["4111",32500],["4129",18457],["4122",14897],["1361",6260],["2112",5190],["1341",4810],["1334",3000],["1381",1000]],"economic_revenue_total_czk":27482621.39,"purpose_expenditure":[["2321",15471603.48],["6171",3992316.14],["3117",2971872.84],["6112",1438000],["3111",1000542.6],["3745",854585],["3725",613457],["3722",594209.06],["3612",531978],["5512",342653],["3632",215000],["3639",161300],["3631",154900],["6399",139799],["3412",134800],["2292",127000],["6320",75000],["2310",74171.22],["3723",72777.15],["2219",56000],["3419",48000],["3399",47100],["3744",40380],["6114",32500],["3341",29000],["2212",22000],["3322",20000],["3721",14559.86],["2333",14075],["6310",7382],["5213",6000]],"purpose_expenditure_total_czk":29302961.35},"actual":{"economic_expenditure":[["6121",15083445.51],["5169",2853236.9],["5171",2131506.27],["5011",1895912],["5331",1756791.3],["5023",1092581],["5031",645191],["5336",637577.3],["6122",546015],["5154",524401.52],["5032",267618],["5139",237676.44],["5137",223314.39],["5365",177660],["5323",126481],["5156",119553.91],["5168",107483.26],["5163",102768.8],["5166",76310.14],["5192",68467],["5173",59158],["5222",45000],["5151",43678],["5021",39426],["5167",38770],["5194",34155.11],["5362",-32861],["5162",31757.06],["5329",19722],["5172",17227],["5175",13366.9],["5019",10608],["5038",7954],["5134",7481],["5138",6608],["5132",4222],["5039",2141],["5161",1585],["5164",890],["5136",440]],"economic_expenditure_total_czk":29025318.81,"economic_financing":[["8123",3047491.78],["8115",-1501930.28],["8901",6513]],"economic_financing_total_czk":1552074.5,"economic_revenue":[["4213",9640315.84],["1211",5852626.41],["1121",3137679.14],["1111",2126032.35],["1511",2088939.49],["2132",868374],["4116",637577.3],["4222",472830],["1345",422700],["1113",414371.48],["2324",339570.33],["4113",309478.45],["1112",204449.04],["2131",181329.5],["1122",177660],["2111",171459],["4112",119200],["1386",114295.25],["3111",64464],["1387",44798.3],["4111",32500],["4129",18457],["4122",14897],["1361",6260],["1341",4810],["2112",4767],["1334",2520.2],["1381",883.23]],"economic_revenue_total_czk":27473244.31,"purpose_expenditure":[["2321",15466623.97],["6171",3851593.72],["3117",2971864.14],["6112",1424934],["3111",1000542.6],["3745",851767.88],["3725",599173.48],["3722",592113.06],["3612",523911.93],["5512",342087.71],["3632",211191],["3639",154890],["3631",151238.89],["6399",139799],["3412",131485.23],["2292",126481],["2310",73520.22],["3723",72777.15],["6320",72471],["2219",50215],["3419",45000],["3399",42102.47],["3744",40282],["6114",32500],["3341",18960.7],["3721",14559.86],["2333",9075],["6310",7381.8],["2212",6776]],"purpose_expenditure_total_czk":29025318.81}},"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."}}}}