{"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:00267481","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00267481","name":"Obec Horní Krupá","short_name":"Horní Krupá","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Havlíčkův Brod","municipality_code":568708},"amounts":{"revenue_approved":13500000,"revenue_adjusted":16581807.25,"revenue_actual":17312391.94,"expense_approved":13500000,"expense_adjusted":29045711.22,"expense_actual":25338087.93,"tax_revenue":14224648.03,"nontax_revenue":2022583.31,"capital_revenue":340987,"transfer_revenue":724173.6,"current_expense":7719361.53,"capital_expense":17618726.4,"budget_balance":-8025695.99,"cash_current":25227937.05,"cash_previous":33253633.04},"ratios":{"revenue_execution":1.04405941,"expense_execution":0.87235213,"balance_to_revenue":-0.463581,"cash_to_expense":0.99565275,"cash_yoy":-0.24134794,"capital_expense_share":0.69534554,"transfer_revenue_share":0.04182978},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00267481/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00267481"},"seo":{"slug":"horni-krupa","path":"/cz/municipalities/horni-krupa/"},"population":{"value":615,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":13500000,"expenditure_czk":13500000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":16581807.25,"expenditure_czk":29045711.22,"financing_czk":12463903.97,"balance_czk":-12463903.97},{"stage":"actual","revenue_czk":17312391.94,"expenditure_czk":25338087.93,"financing_czk":8025695.99,"balance_czk":-8025695.99}],"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",7001000],["5169",1306900],["5011",880000],["5023",640000],["5331",560000],["5171",450000],["5154",448000],["5365",430770],["5343",353000],["5153",227000],["5031",220000],["5362",214230],["5139",161200],["5032",137000],["5163",127000],["5021",97000],["5162",40000],["5229",35000],["5499",29000],["5194",25000],["5156",20000],["5175",16200],["5179",16000],["5329",12000],["5136",10000],["5167",9000],["5321",8000],["5173",7000],["5137",5000],["5038",4000],["5168",4000],["5161",3000],["5132",2000],["5131",1000],["5172",700]],"economic_expenditure_total_czk":13500000,"economic_revenue":[["1211",5500000],["1121",2775000],["1111",1950000],["1511",825000],["2111",756000],["1113",480000],["1345",350000],["4222",150000],["4112",148200],["2131",135000],["1112",100000],["2141",100000],["4116",67100],["1386",50000],["2132",49000],["4111",32000],["1387",20000],["1361",6700],["1341",4000],["1344",1000],["2133",1000]],"economic_revenue_total_czk":13500000,"purpose_expenditure":[["3639",2960000],["3631",2150000],["2310",1963000],["6171",1301300],["6112",698000],["6399",600000],["3412",593000],["3111",568000],["3392",565000],["3722",450000],["6330",353000],["2212",235000],["1031",219000],["3723",202000],["5512",152000],["3745",131300],["2321",85000],["2219",80000],["3399",40000],["3314",39900],["4359",35000],["6114",32000],["3721",30000],["3319",5200],["3511",5000],["3632",5000],["3326",2000],["6310",300]],"purpose_expenditure_total_czk":13500000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",19895639.78],["5169",1776953.35],["5171",1160581.46],["5011",986000],["5023",640000],["5331",560000],["5139",491885.79],["5365",428120],["5154",405482],["5336",321373.6],["6122",309155],["5021",298365],["5031",244292],["5362",215386],["5153",208280],["5032",147532],["5172",131840],["5163",130564],["5222",120431],["5229",80851],["5492",60000],["5156",58912],["5223",50000],["5499",48959],["5137",48586],["5194",43970],["5162",40000],["5339",20538],["5168",18408.24],["5175",18200],["5179",17465],["5136",13000],["5167",12510],["5329",12000],["5132",8492],["5321",8000],["5173",5197],["5038",4000],["5161",3308],["5131",1434]],"economic_expenditure_total_czk":29045711.22,"economic_financing":[["8115",12463903.97]],"economic_financing_total_czk":12463903.97,"economic_revenue":[["1211",6129548.18],["1121",2685000],["1111",2200000],["2111",1072120],["1511",825000],["2141",681432],["1113",440000],["4116",388473.6],["1122",385770],["1345",350000],["3113",320200],["1112",180000],["4222",155000],["4112",148200],["2131",140801],["1386",119619.89],["2324",98286.58],["2119",64100],["2132",57595],["1387",46834],["4111",32500],["2321",21300],["3111",20787],["1361",8700],["1341",4000],["1344",2600],["2133",2400],["2112",1540]],"economic_revenue_total_czk":16581807.25,"purpose_expenditure":[["3639",16583909.29],["3631",2150581],["2310",1875224.8],["6171",1569076.24],["3111",1040424.1],["6112",698000],["6399",600000],["3392",593165.39],["3412",593000],["3722",575000],["2212",437227],["1031",434215],["3745",430695],["2219",391333],["3723",286490],["5512",217801],["2321",158555],["3399",65777],["3314",53120],["3330",50000],["3721",36000],["4351",35000],["3525",31000],["4356",28351],["3319",27300],["3113",20538],["6114",18697.4],["3312",13431],["4379",12000],["4359",5500],["3511",5000],["3632",5000],["3326",2000],["3429",2000],["6310",300]],"purpose_expenditure_total_czk":29045711.22},"actual":{"economic_expenditure":[["6121",17309571.4],["5169",1506002.99],["5011",984334],["5171",805623.25],["5023",635976],["5331",560000],["5365",428118],["5139",372763.2],["5336",321373.6],["5154",319781.7],["6122",309155],["5021",281872],["5031",244120],["5153",207346.86],["5032",145830],["5172",131671.8],["5163",129135.6],["5222",120431],["5229",80851],["5492",60000],["5156",58152],["5499",47496],["5194",41368.45],["5162",40909.94],["5137",39471.3],["5362",21818.87],["5339",20538],["5168",17632.36],["5179",17465],["5175",15689],["5167",14176],["5136",12617.49],["5329",12000],["5132",8491.12],["5321",8000],["5038",3914],["5161",3308],["5131",886],["5173",197]],"economic_expenditure_total_czk":25338087.93,"economic_financing":[["8117",30000000],["8118",-30000000],["8115",8025695.99]],"economic_financing_total_czk":8025695.99,"economic_revenue":[["1211",6154177.81],["1121",3293180.23],["1111",2256887.26],["2111",1000566.44],["1511",952322.62],["2141",694148.43],["1113",435443.2],["4116",388473.6],["1122",385770],["1345",348934],["3113",320200],["1112",214690.08],["4222",155000],["4112",148200],["1386",119980.85],["2324",98285.69],["2131",81598],["2119",64099.75],["2132",58645],["1387",47025.99],["4111",32500],["2321",21300],["3111",20787],["1361",8780],["1341",3875],["1344",2600],["2133",2400],["2112",1540],["1381",968.79],["1382",12.2]],"economic_revenue_total_czk":17312391.94,"purpose_expenditure":[["3639",16578456.25],["6171",1528780.5],["3631",1230864.7],["3111",1039823.05],["2310",1011920.08],["6112",693216],["3722",556220.12],["6399",406432.87],["3745",339620.31],["2219",335839],["1031",304548.66],["3723",260611.47],["3392",198073.37],["5512",172187.97],["2321",139029.92],["2212",115092.85],["3412",82896],["3399",62713.95],["3314",52652.49],["4351",35000],["3721",32427.42],["3525",31000],["4356",28351],["3319",27277],["3113",20538],["6114",18697.4],["3312",13431],["4379",12000],["4359",5500],["3511",2600.95],["3429",2000],["3632",150],["6310",135.6]],"purpose_expenditure_total_czk":25338087.93}},"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."}}}}