{"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:00266418","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00266418","name":"Město Krupka","short_name":"Krupka","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Teplice","municipality_code":567639},"amounts":{"revenue_approved":357377000,"revenue_adjusted":369407400,"revenue_actual":386126011.3,"expense_approved":443377000,"expense_adjusted":457544400,"expense_actual":349517362.25,"tax_revenue":311043418.73,"nontax_revenue":36741428.88,"capital_revenue":1628666.47,"transfer_revenue":36712497.22,"current_expense":324260079.92,"capital_expense":25257282.33,"budget_balance":36608649.05,"cash_current":117714613.83,"cash_previous":86045051.98},"ratios":{"revenue_execution":1.04525792,"expense_execution":0.76389824,"balance_to_revenue":0.09481011,"cash_to_expense":0.33679189,"cash_yoy":0.36805791,"capital_expense_share":0.07226331,"transfer_revenue_share":0.09507906},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00266418/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00266418"},"seo":{"slug":"krupka","path":"/cz/municipalities/krupka/"},"population":{"value":12733,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":357377000,"expenditure_czk":443377000,"financing_czk":86000000,"balance_czk":-86000000},{"stage":"revised","revenue_czk":369407400,"expenditure_czk":457544400,"financing_czk":88137000,"balance_czk":-88137000},{"stage":"actual","revenue_czk":386126011.3,"expenditure_czk":349517362.25,"financing_czk":-36608649.05,"balance_czk":36608649.05}],"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",108050000],["5011",70168000],["5169",70030000],["5171",39853000],["5213",24625000],["5331",21205000],["5031",18487000],["5152",14925000],["5154",7190000],["5032",7002000],["5023",5702000],["5365",5001000],["5229",4723000],["5499",3881000],["5139",3094000],["6125",3000000],["5164",2882000],["5168",2659000],["6119",2650000],["6123",2450000],["5137",2235000],["5021",2033000],["6351",2015000],["6111",1900000],["5362",1541000],["5493",1500000],["5151",1471000],["5153",1231000],["5312",1000000],["6130",1000000],["5163",983000],["5141",940000],["5167",912000],["5909",878000],["5166",720000],["5156",562000],["5162",504000],["5175",475000],["5178",463000],["5161",455000],["5132",430000],["5194",364000],["5136",338000],["5038",320000],["5138",200000],["5221",200000],["5042",165000],["5173",147000],["5179",147000],["5172",110000],["5329",75000],["5222",55000],["5199",53000],["5903",50000],["6122",50000],["5041",49000],["5192",45000],["5133",41000],["5019",30000],["5123",20000],["5157",20000],["5176",20000],["5144",15000],["5131",13000],["5039",10000],["5134",10000],["5142",5000]],"economic_expenditure_total_czk":443377000,"economic_financing":[["8115",90810000],["8124",-4810000]],"economic_financing_total_czk":86000000,"economic_revenue":[["1211",128000000],["1121",58500000],["1111",47777000],["1511",41500000],["2111",16160000],["1113",11000000],["4122",8654000],["4112",6865700],["2132",5350000],["1122",5000000],["1112",3500000],["1387",3400000],["4116",3309000],["4121",3080000],["2324",2935000],["2142",2500000],["1386",2200000],["3111",2000000],["2141",1500000],["1361",655000],["2131",556000],["1341",450000],["2119",402000],["2212",400000],["4111",370000],["1342",300000],["2321",270000],["1343",250000],["2329",182300],["4113",160000],["2112",126000],["1334",10000],["2139",10000],["2143",5000]],"economic_revenue_total_czk":357377000,"purpose_expenditure":[["3639",54989000],["6171",54786000],["3113",49250000],["5311",33748000],["3722",32000000],["2212",30190000],["3412",22500000],["3631",15800000],["3322",15301000],["5512",14658000],["3111",12730000],["4351",11674000],["3392",9573000],["6112",7223000],["2271",6625000],["3421",6615000],["6399",6500000],["3314",5511000],["3745",5400000],["3419",5123000],["3612",5067000],["3613",3590000],["1032",3300000],["4361",3160000],["3635",3100000],["2334",3000000],["2219",2700000],["3632",2022000],["1031",2000000],["3231",1785000],["2143",1694000],["2141",1379000],["4341",1175000],["2310",1020000],["3519",1000000],["6310",966000],["6320",850000],["3349",835000],["4359",830000],["3315",545000],["1036",435000],["2229",401000],["6409",401000],["3119",370000],["3721",300000],["1014",295000],["3326",265000],["4374",200000],["2321",130000],["1039",100000],["3399",65000],["5212",60000],["2221",50000],["5213",50000],["3319",28000],["3341",13000]],"purpose_expenditure_total_czk":443377000},"revised":{"economic_expenditure":[["6121",97516000],["5011",73520200],["5169",72980500],["5171",43013000],["5213",25625000],["5331",23178000],["5031",19449000],["5152",14058000],["5336",8111200],["5032",7348200],["5154",7096000],["5023",5702000],["5365",5004000],["5222",4545000],["5499",4338000],["5139",3913000],["5021",3523000],["5168",3417000],["5137",3012000],["5164",2982000],["6123",2681800],["6119",2650000],["6351",2179000],["5151",1538000],["5493",1527000],["6125",1498600],["5366",1390000],["5153",1136000],["6111",1096000],["5141",1070000],["5166",1045000],["5167",991000],["5163",943000],["5132",695000],["5156",582000],["5909",578000],["5192",570000],["6130",535000],["5175",525000],["5162",517000],["5194",468000],["5362",445000],["5161",405000],["5136",401000],["5223",360000],["5138",355000],["5123",340000],["5038",330000],["5178",283500],["6122",266000],["5221",250000],["5173",246000],["5041",241000],["5179",206400],["6322",200000],["5042",92000],["5329",75000],["5364",72000],["5172",63000],["5199",53000],["5339",50000],["5903",50000],["5133",46000],["5019",30000],["5134",21000],["5157",20000],["5176",20000],["5363",20000],["5131",18000],["5144",15000],["5039",10000],["5229",9000],["5142",5000]],"economic_expenditure_total_czk":457544400,"economic_financing":[["8115",90810000],["8124",-4973000],["8123",2300000]],"economic_financing_total_czk":88137000,"economic_revenue":[["1211",125500000],["1121",62200000],["1111",47777000],["1511",41500000],["2111",16190000],["4122",11308500],["4116",10525400],["1113",9800000],["4112",6865700],["2132",5373000],["1122",5000000],["2324",3995000],["2229",3556000],["1112",3500000],["1387",3400000],["4121",2980000],["1386",2200000],["3111",1795000],["2141",1500000],["1361",655000],["2131",628000],["2119",512000],["2212",460000],["1341",450000],["4111",377500],["1342",300000],["1343",250000],["4113",206000],["2321",190000],["2329",182300],["2112",126000],["3121",80000],["1334",10000],["2139",10000],["2143",5000]],"economic_revenue_total_czk":369407400,"purpose_expenditure":[["6171",55107500],["3639",51342000],["3113",49360000],["5311",37203000],["3722",32000000],["2212",29490000],["3322",25271000],["3412",22900000],["5512",15528000],["3631",15130000],["4351",14944000],["3111",14349200],["3392",9633000],["3421",8310000],["6112",7263000],["3612",5622000],["3314",5571000],["6399",5401000],["3745",5310000],["3613",4360000],["2219",3445000],["1032",3170000],["3635",3100000],["2334",3000000],["1031",2878000],["3429",2650000],["2310",2500000],["3231",2409000],["3419",2221000],["2141",1796000],["2143",1766000],["6402",1462000],["3632",1377000],["4359",1240000],["6320",1180000],["6310",1076000],["4341",1073200],["3519",1000000],["3349",592000],["2321",540000],["3119",502000],["4374",500000],["3315",445000],["1036",435000],["2229",401000],["6114",377500],["3721",300000],["1014",295000],["2115",282000],["3326",265000],["2221",200000],["5212",197000],["2223",135000],["4375",135000],["1039",100000],["3900",100000],["3399",93000],["3121",60000],["5213",50000],["6409",31000],["4350",30000],["3319",28000],["3341",13000]],"purpose_expenditure_total_czk":457544400},"actual":{"economic_expenditure":[["5011",72438668],["5169",69406374.36],["5171",29036189.69],["5213",25125000],["5331",23178000],["6121",19973914.25],["5031",19365038],["5152",13287303.76],["5336",8128923.89],["5032",7255607],["5154",6871190.42],["5023",5812687],["5499",4619266],["5021",4590370],["5222",4493222],["5168",3393280.46],["5139",3065100],["5137",2529060.73],["5164",2520988.3],["6123",2459977.6],["5365",1985850],["6351",1926807.8],["5493",1520000],["5151",1519599.08],["5366",1390127.93],["5909",1199555.93],["5153",1164644.95],["5141",1011763.57],["5166",964052],["5163",942422.6],["5167",806635.53],["5192",586253.33],["5156",526859.6],["5175",496217.4],["5194",448129.23],["5162",431658.19],["5136",388449.8],["5161",370845.31],["5138",365783.79],["5223",360000],["5132",351750.99],["5038",328041],["6130",310750.5],["5178",260968.2],["5123",252176.73],["5221",244000],["6122",243278.57],["5041",229537.79],["5173",209367.24],["6322",200000],["5179",192069.69],["6119",96800],["5042",83859.78],["5199",80244],["5329",75000],["5364",71201.21],["5362",63728],["5172",62193.39],["5339",50000],["6125",45753.61],["5363",20000],["5157",19400],["5134",18199.95],["5144",16000],["5133",14005],["5131",12035],["5142",3795.1],["5019",2832],["5189",1950],["5176",1550],["5039",957],["5191",100]],"economic_expenditure_total_czk":349517362.25,"economic_financing":[["8115",-31669561.85],["8124",-4939087.2]],"economic_financing_total_czk":-36608649.05,"economic_revenue":[["1211",125593954.73],["1121",67233160.43],["1111",48291451.46],["1511",42381917.25],["4122",16828563.5],["2111",13759251.89],["4116",10523650.39],["1113",8887672.47],["4112",6865700],["2324",6677642.65],["2132",5123058.7],["2229",4705987.25],["1334",4564856.7],["1112",4382623.29],["1387",3112551.8],["2141",2920553.51],["1386",2449620.94],["1122",1983450],["3111",1497660],["4222",1000000],["2212",887813.6],["2329",777692.87],["4121",723333],["1361",665300.87],["2131",628519.21],["2119",514486.26],["1341",483779.75],["1343",442520],["2112",441445],["4111",377500],["1342",287100],["1385",256367.74],["4113",205623.33],["2321",196317.02],["4132",177477],["3121",80000],["2139",60077],["3113",51006.47],["2322",47212],["1381",19600.62],["4171",10650],["1335",7464],["2143",1371.92],["1349",26.68]],"economic_revenue_total_czk":386126011.3,"purpose_expenditure":[["6171",53278729.68],["5311",33731790.66],["3722",31655431.24],["3113",29036396.41],["3322",21779207.63],["3412",20771677.95],["3639",20228834.22],["2212",19264108.35],["3111",12787300.62],["5512",12281464.93],["4351",11924106.81],["3392",8502865.04],["3631",7967234.98],["6112",7317826.73],["3612",5393629.38],["3421",5390442.27],["3745",5154933.95],["3314",5014873.4],["3613",2808783.69],["3429",2648222],["1031",2632952.01],["1032",2463189.5],["3231",2407720.2],["2310",2363855.85],["3419",2204571.35],["2219",2085322.39],["6399",2027207],["2143",1996880.66],["2141",1535614.66],["6402",1461329.14],["6320",1142105.79],["4341",1061424.34],["6310",1016832.17],["4359",1010705.38],["3349",647503.26],["2334",627362.81],["3632",617630.92],["2321",537446.7],["3519",500000],["3119",485772],["1036",434748.6],["4374",386639.42],["6114",374391.21],["3315",327738.82],["2115",279424],["6409",258541],["1014",221391.5],["2221",199532.4],["2229",181017.92],["3721",167456.18],["5212",160898],["4375",135000],["2223",132413.93],["3326",101594.38],["3900",100000],["3635",96800],["3399",68491.82],["3121",60000],["4350",30000],["3319",25600],["3341",12397]],"purpose_expenditure_total_czk":349517362.25}},"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."}}}}