{"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:00245950","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00245950","name":"Městys Křemže","short_name":"Křemže","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Český Krumlov","municipality_code":545571},"amounts":{"revenue_approved":77437997.6,"revenue_adjusted":86305873.8,"revenue_actual":93341289.15,"expense_approved":114272500,"expense_adjusted":124010267.2,"expense_actual":99252617.07,"tax_revenue":73723448.35,"nontax_revenue":9663202.71,"capital_revenue":311586.5,"transfer_revenue":9643051.59,"current_expense":60559177.24,"capital_expense":38693439.83,"budget_balance":-5911327.92,"cash_current":89500008.8,"cash_previous":95724794.07},"ratios":{"revenue_execution":1.08151723,"expense_execution":0.80035806,"balance_to_revenue":-0.06333026,"cash_to_expense":0.90173954,"cash_yoy":-0.06502793,"capital_expense_share":0.38984806,"transfer_revenue_share":0.1033096},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00245950/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00245950"},"seo":{"slug":"kremze","path":"/cz/municipalities/kremze/"},"population":{"value":3005,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":77437997.6,"expenditure_czk":114272500,"financing_czk":36834502.4,"balance_czk":-36834502.4},{"stage":"revised","revenue_czk":86305873.8,"expenditure_czk":124010267.2,"financing_czk":37704393.4,"balance_czk":-37704393.4},{"stage":"actual","revenue_czk":93341289.15,"expenditure_czk":99252617.07,"financing_czk":5911327.92,"balance_czk":-5911327.92}],"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",48650000],["5169",11492000],["5171",10795000],["5011",9820000],["5331",6000000],["6349",3200000],["5139",2852000],["5031",2664000],["5154",2113000],["5365",2000000],["6130",2000000],["5023",1925000],["6123",1850000],["5032",1068000],["5222",890000],["5021",878000],["5137",785000],["5153",770000],["5156",554000],["5362",423500],["5168",392000],["5163",340000],["5151",276000],["5164",263500],["5192",262000],["5178",202000],["5499",200000],["5136",176000],["5175",174000],["5166",166000],["5194",150000],["5161",130000],["5138",121000],["5173",117000],["5162",110000],["5903",100000],["5167",84000],["5038",65000],["5172",55000],["5132",50000],["5179",26000],["5041",20000],["5221",20000],["5339",20000],["5492",12000],["5329",11500]],"economic_expenditure_total_czk":114272500,"economic_financing":[["8115",36834502.4]],"economic_financing_total_czk":36834502.4,"economic_revenue":[["1211",30000000],["1121",16000000],["1111",10000000],["1511",3400000],["2111",3008000],["1113",2200000],["1122",2000000],["4222",2000000],["2132",1957790],["4112",1709300],["2141",1500100],["1345",1400000],["1112",700000],["1361",350000],["1386",300000],["1387",160000],["2420",160000],["2131",140000],["1341",103000],["4111",66807.6],["1342",60000],["2112",52000],["1343",30000],["2321",30000],["2322",20000],["3111",20000],["1334",15000],["2119",15000],["1335",10000],["4122",10000],["2139",8000],["2324",5000],["2329",5000],["2212",2000],["1344",1000]],"economic_revenue_total_czk":77437997.6,"purpose_expenditure":[["2212",17407000],["6171",12869500],["3412",12000000],["2219",9380000],["3639",9185000],["5512",6541000],["3113",6200000],["3613",4662000],["2310",3200000],["3631",3150000],["3722",3007000],["2321",2805000],["3745",2565000],["6399",2400000],["6112",2322000],["3319",1950000],["4351",1911000],["3636",1800000],["3725",1688000],["3314",1335000],["3632",1129000],["3429",1091500],["3612",722000],["3419",711000],["4339",487000],["6409",485000],["3421",480000],["3349",415000],["3326",350000],["2221",301500],["6320",300000],["3341",210000],["1032",200000],["1031",150000],["1036",145000],["3399",135000],["2229",100000],["5213",100000],["1019",80000],["6114",63000],["2333",50000],["3322",50000],["1014",40000],["2223",30000],["6310",30000],["3525",20000],["4350",20000]],"purpose_expenditure_total_czk":114272500},"revised":{"economic_expenditure":[["6121",49127580],["5171",14795000],["5169",10598200],["5011",9847000],["5331",6000000],["5139",3396619],["5329",3211500],["5031",2697000],["6123",2450000],["5154",2297000],["5336",2281045.95],["5365",2001000],["6130",2000000],["5023",1980000],["6122",1171000],["5032",1077000],["5137",1025381],["5222",894000],["5021",855252],["5153",802000],["5156",525000],["5168",520000],["5362",423500],["5163",370000],["5175",330328],["5164",295920],["5151",294100],["5192",263000],["5499",246000],["5136",214500],["5166",203000],["5178",202000],["5138",181000],["5194",159150],["5162",158000],["5173",153000],["5161",130000],["5167",119000],["5172",111200],["5132",110000],["6356",105141.25],["5903",100000],["5134",72000],["5038",65000],["6125",60000],["5179",26000],["5041",20000],["5221",20000],["5339",20000],["5363",6850]],"economic_expenditure_total_czk":124010267.2,"economic_financing":[["8115",37704393.4]],"economic_financing_total_czk":37704393.4,"economic_revenue":[["1211",30000000],["1121",16000000],["1111",10000000],["2111",4414000],["4116",3645445.95],["1511",3400000],["2132",2231790],["1113",2200000],["1122",2000000],["4222",2000000],["4112",1709300],["2141",1500100],["1345",1400000],["4216",1232721.25],["1112",950000],["4122",902209],["1386",494800],["1361",470000],["3111",320000],["2112",283000],["1387",200000],["2420",160000],["2131",140000],["1341",103000],["2321",90000],["4131",84500],["2119",75000],["4111",68807.6],["1342",60000],["2329",55000],["1343",30000],["2322",20000],["1334",15000],["2212",12000],["1335",10000],["3113",10000],["2139",8000],["1381",5100],["2324",5000],["1344",1000],["1382",100]],"economic_revenue_total_czk":86305873.8,"purpose_expenditure":[["2212",18407000],["6171",12998700],["3412",12000000],["3639",9670000],["2219",9580000],["3113",8816187.2],["5512",8285699],["3631",5777580],["3745",3256069.03],["3722",3226000],["2310",3200000],["3613",3018000],["2321",2885000],["3319",2607363],["6399",2400000],["6112",2397000],["4351",1912000],["3725",1773000],["3314",1335000],["2333",1230000],["3632",1129000],["3322",1088000],["3429",794656.6],["3419",771000],["3612",722000],["4339",656362.37],["3421",505000],["6409",498000],["2221",451500],["3349",440000],["6320",325000],["3636",262000],["3341",210000],["1032",200000],["1031",150000],["3326",150000],["1036",145000],["3399",142150],["2229",100000],["5213",100000],["3721",86000],["1019",80000],["6114",65000],["1014",40000],["6310",35000],["2223",30000],["3525",20000],["4350",20000],["1070",10000],["3723",10000]],"purpose_expenditure_total_czk":124010267.2},"actual":{"economic_expenditure":[["6121",34810614.12],["5169",9770180.13],["5011",9717971],["5171",9522668.55],["5331",6000000],["5329",3208987],["5031",2659027],["5139",2443214.85],["6123",2308442],["5336",2281045.95],["5154",2154439.6],["5023",1972450],["5365",1655524],["5032",1057950],["6122",1027528.5],["5137",897947],["5153",799288.82],["5222",765000],["5362",586633.79],["5021",552995],["5156",516358.65],["5168",486249.74],["6130",382332],["5163",348278],["5175",316570],["5164",274256.82],["5192",262800],["5151",253636.93],["5499",244970],["5166",197226],["5136",193307.96],["5178",183939.36],["5138",177079.28],["5194",151885.13],["5162",150241.29],["5173",131538],["5161",120572],["6356",105141.25],["5167",101622.87],["5132",100310.57],["5172",93582.45],["5134",71777],["6125",59381.96],["5038",49699],["5179",23830.33],["5221",20000],["5339",20000],["5041",17408.17],["5363",6715]],"economic_expenditure_total_czk":99252617.07,"economic_financing":[["8118",-210000000],["8117",140000000],["8115",76208639.66],["8901",-297311.74]],"economic_financing_total_czk":5911327.92,"economic_revenue":[["1211",32468927.53],["1121",17377150.65],["1111",11980931.56],["2111",4838290.13],["1511",3761996.1],["4116",3645445.95],["1113",2297479.62],["2132",2213385.64],["4222",2000000],["2141",1742034.93],["4112",1709300],["1122",1681050],["1345",1437722],["4216",1232721.25],["1112",1132810.86],["4122",902209],["1386",633125.63],["1361",481970],["3111",301586.5],["2112",296150],["1387",248139.22],["2131",168451],["2420",160000],["1341",95960],["4131",84477.79],["2119",73787.01],["2321",70295],["4111",68897.6],["1342",59940],["2329",57636],["1343",43905],["2139",20945],["1334",16587.8],["2322",12228],["2212",10000],["3113",10000],["1381",5094.29],["1335",629.6],["1382",28.49]],"economic_revenue_total_czk":93341289.15,"purpose_expenditure":[["2212",11721497.04],["3412",10098737.84],["6171",10058311.11],["3113",8609311.2],["5512",7728277.85],["3639",7442142.4],["2219",5953355.64],["3631",5359290.27],["2310",3200000],["3722",3198684.6],["3613",2908826.87],["3745",2884212.86],["6112",2383032],["3319",2270027.8],["6399",2229835.79],["4351",1834945.57],["2333",1221825.33],["3725",1205355.86],["3314",1189540.36],["3322",987107],["2321",969227.93],["3419",751268.71],["3429",707200.56],["4339",628029.08],["6409",460709],["3349",422894.5],["2221",343546],["3612",333215.41],["6320",308372.42],["3636",261800],["3632",234576],["3421",205844],["3341",157359.65],["1036",144633],["3399",130221.53],["1031",122490],["1032",102485],["3721",85399],["2229",85207.06],["1019",80000],["3326",77905.67],["6114",63088],["6310",31806.58],["3525",20000],["4350",20000],["1070",10000],["1014",5628],["3723",5392.58]],"purpose_expenditure_total_czk":99252617.07}},"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."}}}}