{"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:00238163","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00238163","name":"Obec Kropáčova Vrutice","short_name":"Kropáčova Vrutice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mladá Boleslav","municipality_code":536181},"amounts":{"revenue_approved":25083000,"revenue_adjusted":64703913.83,"revenue_actual":64701452.98,"expense_approved":43065100,"expense_adjusted":66960395.42,"expense_actual":60950204.76,"tax_revenue":25553396.28,"nontax_revenue":6030674.52,"capital_revenue":3400,"transfer_revenue":33113982.18,"current_expense":22719185.09,"capital_expense":38231019.67,"budget_balance":3751248.22,"cash_current":37296799.02,"cash_previous":35850166.21},"ratios":{"revenue_execution":0.99996197,"expense_execution":0.91024261,"balance_to_revenue":0.0579778,"cash_to_expense":0.61192246,"cash_yoy":0.04035219,"capital_expense_share":0.62725006,"transfer_revenue_share":0.51179658},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00238163/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00238163"},"seo":{"slug":"kropacova-vrutice","path":"/cz/municipalities/kropacova-vrutice/"},"population":{"value":940,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":25083000,"expenditure_czk":43065100,"financing_czk":17982100,"balance_czk":-17982100},{"stage":"revised","revenue_czk":64703913.83,"expenditure_czk":66960395.42,"financing_czk":2256481.59,"balance_czk":-2256481.59},{"stage":"actual","revenue_czk":64701452.98,"expenditure_czk":60950204.76,"financing_czk":-3751248.22,"balance_czk":3751248.22}],"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",20725700],["5011",4530000],["5169",3968000],["5171",3862400],["5154",1730000],["5031",1331000],["5032",777000],["5023",764000],["5139",622000],["5138",600000],["5321",550000],["5021",500000],["5331",500000],["6122",400000],["5163",321000],["5151",228000],["5192",210000],["5499",210000],["5155",200000],["5156",195000],["5137",180000],["5362",180000],["5141",105000],["5162",80000],["5194",80000],["5173",50000],["5323",36000],["5132",30000],["5167",30000],["5038",20000],["5903",20000],["5222",13000],["5136",5000],["5161",5000],["5175",5000],["5164",2000]],"economic_expenditure_total_czk":43065100,"economic_financing":[["8115",20000000],["8124",-2017900]],"economic_financing_total_czk":17982100,"economic_revenue":[["1211",8000000],["1121",4200000],["1511",4000000],["2111",2771000],["1111",2300000],["2132",1040000],["1345",835000],["1113",600000],["2324",250000],["4112",248100],["2131",206000],["1112",170000],["2141",100000],["1122",80000],["2142",75000],["1386",70000],["1341",30000],["1381",30000],["1387",30000],["2321",25900],["1361",20000],["2119",2000]],"economic_revenue_total_czk":25083000,"purpose_expenditure":[["2310",14240000],["6171",12049100],["2219",4000000],["4351",2900000],["2321",2456000],["3722",2000000],["6112",995000],["3419",693000],["2411",679000],["3113",550000],["3111",500000],["3631",320000],["3635",300000],["3745",300000],["6320",300000],["3612",200000],["6399",180000],["3639",100000],["5512",85000],["3399",80000],["2292",36000],["3319",30000],["3341",30000],["6310",21000],["5213",20000],["5212",1000]],"purpose_expenditure_total_czk":43065100},"revised":{"economic_expenditure":[["6121",40685972.67],["5169",5430176.33],["5011",4768274],["5171",4166293.46],["5154",1731283.72],["5031",1492101],["5023",1146166],["5139",869238.58],["5032",832811],["5138",631256.23],["5021",579782],["5321",550000],["5331",500000],["6122",400000],["5155",328701.24],["5163",321000],["5499",296018],["5192",271171],["5156",246591],["5151",244779],["5137",233598.2],["5362",180000],["6322",158047],["5365",122104],["5141",105000],["5162",93308.64],["5366",88856],["5194",80000],["5167",58408.4],["5173",55622],["5213",50000],["5132",44611],["5909",41866],["5323",36000],["5222",29764],["5038",25757],["5903",20000],["5019",16966.95],["5175",10920],["5039",5739],["5161",5212],["5136",5000],["5164",2000]],"economic_expenditure_total_czk":66960395.42,"economic_financing":[["8115",4274381.59],["8124",-2017900]],"economic_financing_total_czk":2256481.59,"economic_revenue":[["4213",15528665],["4216",14000000],["1211",9510427.33],["1511",5166413.75],["1121",5090905.04],["2111",3606974.5],["1111",3519571.55],["2132",1077755],["4122",990200],["4222",943000],["1345",836226],["2324",794640.43],["4221",685088.32],["1113",672996.13],["4116",420800],["1112",331857],["4112",247900],["2131",206964],["1386",190000],["2141",187099.12],["4121",174495],["4111",123833.86],["1122",114450],["1387",80000],["2142",75000],["2321",39900],["1341",30000],["1381",30000],["1361",22100],["3111",3400],["2119",2420],["1334",831.8]],"economic_revenue_total_czk":64703913.83,"purpose_expenditure":[["2219",23216363.16],["2310",15027539.31],["6171",13265969.79],["4351",3499042.07],["2321",2934392.21],["3722",2259258.79],["6112",1497166],["3419",902938],["2411",708790.23],["3113",550000],["3111",500000],["3745",382368],["3631",315339],["6399",302104],["3635",300000],["6320",300000],["1032",242080],["3612",216211],["6114",123833.86],["3639",100000],["5512",85000],["3399",80000],["3319",44000],["2292",36000],["3341",30000],["6310",21000],["5213",20000],["5212",1000]],"purpose_expenditure_total_czk":66960395.42},"actual":{"economic_expenditure":[["6121",37960272.67],["5169",5075445.65],["5011",4655333],["5171",3461293.55],["5154",1396480.67],["5031",1389545],["5023",1146166],["5139",755392.89],["5138",631256.23],["5021",535562],["5032",521674],["5331",500000],["5155",328701.24],["5321",297650.25],["5499",296018],["5163",287857.71],["5192",271171],["5362",-240989],["5151",221657],["5156",193935],["5137",185461.36],["6322",158047],["5365",122104],["6122",112700],["5141",104482.7],["5162",92923.21],["5366",88856],["5194",67929],["5213",50000],["5173",47797],["5167",44458.4],["5909",41866],["5132",34268.28],["5222",29764],["5323",26674],["5038",25757],["5019",16966.95],["5175",6700],["5039",5739],["5161",2618],["5136",670]],"economic_expenditure_total_czk":60950204.76,"economic_financing":[["8117",27000000],["8118",-27000000],["8124",-2000004],["8115",-1446632.81],["8901",-304611.41]],"economic_financing_total_czk":-3751248.22,"economic_revenue":[["4213",15528665],["4216",14000000],["1211",9510427.33],["1511",5166413.75],["1121",5090905.04],["2111",3606974.47],["1111",3519571.55],["2132",1077755],["4122",990200],["4222",943000],["2324",848205.43],["1345",836226],["4221",685088.32],["1113",672996.13],["4116",420800],["1112",331857],["4112",247900],["2131",206964],["2141",186955.62],["1386",185486.93],["4121",174495],["4111",123833.86],["1122",114450],["1387",72695.02],["2142",61500],["2321",39900],["1341",27950],["1361",22100],["3111",3400],["2119",2420],["1381",1485.73],["1334",831.8]],"economic_revenue_total_czk":64701452.98,"purpose_expenditure":[["2219",23216363.16],["2310",14952287.07],["6171",9635306.07],["4351",2971633],["2321",2893029.87],["3722",2259258.79],["6112",1472526],["3419",728435.03],["2411",688774.64],["3111",500000],["3631",310313.31],["3113",297650.25],["3745",273548],["6320",270221],["1032",242080],["6114",123833.86],["6399",-118885],["3399",67929],["3635",45000],["3319",44000],["2292",26674],["3612",19946],["6310",17636.71],["5512",12644]],"purpose_expenditure_total_czk":60950204.76}},"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."}}}}