{"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:00242535","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00242535","name":"Město Krásná Hora nad Vltavou","short_name":"Krásná Hora nad Vltavou","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Příbram","municipality_code":540552},"amounts":{"revenue_approved":38476580.5,"revenue_adjusted":49405878.63,"revenue_actual":43032104.06,"expense_approved":41476580.5,"expense_adjusted":58472373.22,"expense_actual":41108153.1,"tax_revenue":31426801.05,"nontax_revenue":5521432.03,"capital_revenue":0,"transfer_revenue":6083870.98,"current_expense":33573051.96,"capital_expense":7535101.14,"budget_balance":1923950.96,"cash_current":11560873.96,"cash_previous":31773925.24},"ratios":{"revenue_execution":0.87099158,"expense_execution":0.70303548,"balance_to_revenue":0.04470967,"cash_to_expense":0.28123068,"cash_yoy":-0.63615216,"capital_expense_share":0.18329943,"transfer_revenue_share":0.14137982},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00242535/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00242535"},"seo":{"slug":"krasna-hora-nad-vltavou","path":"/cz/municipalities/krasna-hora-nad-vltavou/"},"population":{"value":1131,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":38476580.5,"expenditure_czk":41476580.5,"financing_czk":3000000,"balance_czk":-3000000},{"stage":"revised","revenue_czk":49405878.63,"expenditure_czk":58472373.22,"financing_czk":9066494.59,"balance_czk":-9066494.59},{"stage":"actual","revenue_czk":43032104.06,"expenditure_czk":41108153.1,"financing_czk":-1923950.96,"balance_czk":1923950.96}],"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",8036722.2],["5171",7323894.62],["5011",5876734],["5169",3271843.2],["5154",2683420.74],["5023",2000000],["5331",1650000],["5031",1600000],["5139",1028936.42],["5362",960535],["5151",881600],["5032",730000],["5137",588395.66],["5156",565055],["6122",530500],["5021",450000],["5141",429511.84],["5163",359805],["5499",332753],["5213",250000],["5329",210000],["5901",200000],["6130",200000],["5175",189837.01],["5229",176000],["5222",168500],["5162",118845],["5194",116721],["5132",90300],["5660",83000],["5173",71100],["5164",63500.01],["5038",60000],["5167",38856.8],["5138",30000],["5221",15000],["5153",14500],["5136",14400],["5161",13400],["6341",12000],["5166",10500],["5903",7000],["5168",6131],["5179",5712],["5421",5000],["5133",2071],["5019",2000],["5029",1000],["5039",1000],["5165",500]],"economic_expenditure_total_czk":41476580.5,"economic_financing":[["8115",4308000],["8124",-1308000]],"economic_financing_total_czk":3000000,"economic_revenue":[["1211",11324800],["1121",5700000],["1511",4850000],["1111",4500000],["2132",2946788],["4213",2063092.5],["1345",1132000],["2111",1059900],["2324",811000],["1113",803500],["1122",800000],["4112",466900],["2119",382000],["1112",300000],["2141",223000],["2131",208000],["2321",150000],["3111",150000],["1381",136000],["1386",105000],["2460",80500],["1361",80000],["1387",50000],["3113",45000],["1341",33000],["1342",15000],["1344",15000],["1335",13000],["2112",13000],["1334",6000],["1343",6000],["1336",5000],["1383",3000],["2142",100]],"economic_revenue_total_czk":38476580.5,"purpose_expenditure":[["6171",7480294],["2212",7079195.66],["3113",3363423],["3745",3129958.16],["2310",3000000],["6112",2715000],["3722",2276700],["3612",1253465],["2321",1060000],["6399",800000],["3631",710920],["2219",681200],["3429",616500],["4357",577111],["5512",565700],["3723",555875],["3636",542960],["3419",438000],["4311",432963.33],["3319",399902],["4350",376000],["3639",371307.04],["3326",345382.29],["3519",308000],["3111",292500],["3532",250000],["2341",211000],["3900",200000],["6409",200000],["3399",190500],["6310",152000],["2292",150000],["3632",140000],["3141",100000],["3330",84000],["3314",81053],["3635",60000],["4359",54000],["3421",49000],["3349",40425],["1014",39050],["3315",38000],["3613",22735],["3721",16000],["2349",9000],["5213",7000],["3311",5361.02],["3729",3100],["3725",2000]],"purpose_expenditure_total_czk":41476580.5},"revised":{"economic_expenditure":[["6121",13625889.3],["5171",11494465.65],["5011",5936384],["5169",3533824.58],["6122",3204497],["5154",2772801.74],["5023",2108579.77],["5362",1864902.26],["5031",1722252.34],["5331",1650000],["5139",1245438.18],["5151",877000],["5137",839677.01],["5336",831280.21],["5168",819131],["5032",678871.84],["5156",554042.2],["5021",552184.02],["5163",537905],["5141",518511.84],["5499",461097],["5175",310786.03],["5213",250000],["5329",210000],["6130",200000],["5229",183810],["6111",169400],["5222",152340],["5167",145538.81],["5649",139346.45],["5194",130128.98],["5162",118345],["6371",118000],["5901",78200],["5173",72427],["5132",67300],["5164",62240.96],["5038",39060],["6449",35574],["5153",35499],["5138",30000],["5136",15430],["5161",14370],["5221",12000],["6341",12000],["5179",7912],["5166",7500],["5041",6959.05],["5903",6300],["5492",6000],["5421",5000],["5133",1671],["5165",500]],"economic_expenditure_total_czk":58472373.22,"economic_financing":[["8115",10374494.59],["8124",-1308000]],"economic_financing_total_czk":9066494.59,"economic_revenue":[["1211",12884800],["1121",6904771],["1511",4850000],["1111",4830000],["4213",4469402.16],["2132",2724546],["4216",1852232.33],["2111",1694388.15],["2324",1287200],["1122",1258110],["1345",1132000],["4116",1014501.88],["1113",914500],["1112",800000],["4112",423300],["2119",282000],["2141",280800],["1386",253500],["2131",242800],["4121",170000],["4122",162797],["2321",150000],["3111",150000],["2460",117000],["1387",99000],["2449",90000],["1361",80000],["1381",66000],["3113",45000],["4111",36259.11],["1341",33000],["4113",18471],["1334",16000],["1342",15000],["1344",15000],["2112",14000],["1335",13000],["1343",6000],["1336",5000],["1383",3000],["2329",2400],["2142",100]],"economic_revenue_total_czk":49405878.63,"purpose_expenditure":[["2212",11588850.34],["6171",8752663.98],["3113",6630868.33],["3745",3160958.16],["2115",3103410],["2310",3000000],["6112",2805000],["3722",2682700],["4339",2533908],["3612",1343465],["6399",1258110],["2321",1060000],["5512",945991],["3631",710920],["2219",681200],["3429",616500],["4357",577111],["3319",558052.01],["3636",542960],["3723",505875],["3399",490315],["3419",438000],["4311",433881.33],["4350",373000],["3639",372307.04],["3326",345382.29],["2341",335129.16],["3519",308000],["3111",292500],["3532",250000],["3900",200000],["6409",200000],["3725",180100.45],["6310",152000],["2292",150000],["3632",140000],["3141",100000],["3330",84000],["3314",81373],["1014",72000],["3635",60000],["4359",54000],["3421",49000],["3349",48132.9],["3613",38735],["3315",38000],["6114",36488.21],["3721",30000],["2411",17245],["4312",16200],["5213",7000],["3313",6655],["3311",5361.02],["3729",3100],["4349",3000],["2349",2925]],"purpose_expenditure_total_czk":58472373.22},"actual":{"economic_expenditure":[["5171",10051427.79],["5011",5065642.16],["6121",4484748.16],["6122",2724738.98],["5169",2432856.35],["5023",2108003],["5362",1731818.16],["5331",1650000],["5031",1644963.12],["5154",1455413.98],["5336",831280.21],["5168",813000],["5139",795301.19],["5151",644903.48],["5032",627886],["5137",512792.24],["5499",445944.89],["5156",445535.25],["5021",410808.03],["5163",373499.03],["5141",342404.1],["6111",169400],["5175",165351.15],["5229",142350],["5167",135246.12],["6371",117490],["5329",109776.62],["5162",107170],["5649",103772.45],["5222",100340],["5194",85722.81],["5132",60194.83],["5164",41519.61],["6449",35574],["5173",31941],["5038",19283.8],["5153",16467.14],["5136",14029],["5221",12000],["5161",9055.1],["5179",7848],["5041",6959.05],["5166",6321.5],["5492",5200],["5138",5024.8],["5421",4000],["6130",3150]],"economic_expenditure_total_czk":41108153.1,"economic_financing":[["8115",7848500.4],["8118",-7727004.98],["8124",-1308000],["8901",-737446.38]],"economic_financing_total_czk":-1923950.96,"economic_revenue":[["1211",12880797.24],["1121",6903571.52],["1111",4828636.31],["1511",3161439.5],["2132",2685572.57],["4213",2406309.66],["4216",1852232.33],["2111",1343656.07],["1122",1258110],["4116",1014501.88],["1113",911881.7],["2324",845486],["1345",561178],["1112",449867.53],["4112",423300],["1386",251485.14],["2131",231994],["4121",170000],["4122",162797],["2141",143860.18],["1387",98568.38],["2460",97200],["2449",89209.43],["2119",78251],["1361",57750],["4111",36259.11],["1341",28500],["4113",18471],["1334",12858.8],["1344",10645],["1342",9555],["2112",3846],["2329",2356.78],["1381",1956.93]],"economic_revenue_total_czk":43032104.06,"purpose_expenditure":[["2212",9243792.84],["6171",6084634.18],["3113",4363587.81],["2115",3022833.36],["3745",2914917.69],["6112",2803224.93],["3722",2226467.23],["4339",2198691],["6399",1258110],["3612",1185064.96],["5512",938188.52],["3631",584987.51],["3723",397618.37],["3399",396018.79],["3319",337115.67],["2341",334518.83],["3639",318358.95],["4311",269000.99],["4357",245250.5],["3429",201264.38],["2219",181624.63],["3419",175761.46],["4350",150529.26],["2321",142675.68],["3725",141696.45],["3900",106561.96],["3326",97770.57],["2310",91949.83],["3314",81291.48],["3636",73625.5],["3111",72988.78],["3330",61993.86],["1014",60690],["3519",57143.85],["2292",54476.62],["3349",48132.9],["6114",36488.21],["3721",28183.32],["3613",26110.17],["4359",18000],["4312",15778.03],["2411",15616],["3141",13995.11],["3421",7752.17],["3313",6655],["3632",6350.6],["3315",3721.15],["6409",3150],["4349",3000],["5213",600],["3729",194]],"purpose_expenditure_total_czk":41108153.1}},"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."}}}}