{"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:00267716","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00267716","name":"Městys Krucemburk","short_name":"Krucemburk","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Havlíčkův Brod","municipality_code":568945},"amounts":{"revenue_approved":51511172.7,"revenue_adjusted":58067568.95,"revenue_actual":58100859.84,"expense_approved":72018000,"expense_adjusted":50349136.35,"expense_actual":49289250.94,"tax_revenue":38997708.38,"nontax_revenue":7677613.71,"capital_revenue":523429.8,"transfer_revenue":10902107.95,"current_expense":29773693.29,"capital_expense":19515557.65,"budget_balance":8811608.9,"cash_current":44641194,"cash_previous":37924257.98},"ratios":{"revenue_execution":1.00057331,"expense_execution":0.97894928,"balance_to_revenue":0.15166056,"cash_to_expense":0.90569837,"cash_yoy":0.1771145,"capital_expense_share":0.39593942,"transfer_revenue_share":0.18764108},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00267716/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00267716"},"seo":{"slug":"krucemburk","path":"/cz/municipalities/krucemburk/"},"population":{"value":1582,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":51511172.7,"expenditure_czk":72018000,"financing_czk":20506827.3,"balance_czk":-20506827.3},{"stage":"revised","revenue_czk":58067568.95,"expenditure_czk":50349136.35,"financing_czk":-7718432.6,"balance_czk":7718432.6},{"stage":"actual","revenue_czk":58100859.84,"expenditure_czk":49289250.94,"financing_czk":-8811608.9,"balance_czk":8811608.9}],"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",30965000],["5171",11973000],["5169",5680450],["6122",4221137.96],["5011",3457000],["5331",2148000],["5023",2000000],["5154",1893000],["5153",1462200],["5031",1195000],["5362",909000],["5021",701000],["5137",690000],["5222",670000],["5141",650000],["5032",580000],["5139",511000],["5163",395000],["5194",281000],["5499",260000],["5151",153800],["5166",150000],["6119",150000],["5156",133000],["5162",108000],["5341",100000],["5173",90000],["5136",89000],["5138",60000],["5167",59000],["5175",55000],["5329",45912.04],["5492",45000],["5192",40500],["5161",29000],["5164",24000],["6130",20000],["5038",19000],["5132",5000]],"economic_expenditure_total_czk":72018000,"economic_financing":[["8115",22996167.3],["8124",-2489340]],"economic_financing_total_czk":20506827.3,"economic_revenue":[["1211",16900000],["1121",8700000],["1111",5900000],["4116",4657966.79],["4216",2980805.91],["2111",2330000],["1511",2300000],["2132",1650000],["1113",1200000],["1345",1060000],["1122",1000000],["2324",510000],["4112",488400],["1112",410000],["2131",255000],["2141",200000],["1386",180000],["2411",120000],["2142",100000],["4131",100000],["4111",95000],["1387",80000],["2412",70000],["1342",50000],["1343",50000],["2112",50000],["1361",40000],["1341",32000],["3111",2000]],"economic_revenue_total_czk":51511172.7,"purpose_expenditure":[["2321",14550000],["2212",8650000],["3745",7900000],["4351",3945000],["3725",3850000],["6171",3700000],["3612",2800000],["6112",2800000],["3113",2650000],["2143",2200000],["3631",2200000],["3722",2050000],["2223",2000000],["2219",1870000],["3111",1868000],["3699",1720000],["5512",935000],["3632",900000],["6399",800000],["6310",700000],["3429",430000],["3313",420000],["3639",400000],["3412",370000],["3419",335000],["3399",310000],["3314",230000],["2141",200000],["6320",180000],["3341",150000],["3635",150000],["3349",140000],["3322",100000],["3721",100000],["6330",100000],["6114",95000],["3330",50000],["3319",40000],["2333",30000],["2341",30000],["3799",20000],["5213",20000],["5219",20000],["6409",10000]],"purpose_expenditure_total_czk":72018000},"revised":{"economic_expenditure":[["6121",10337800],["5169",5981950],["5171",4737466.4],["6123",3590737.96],["5011",3236000],["6122",2799000],["6130",2565700],["5331",2148000],["5023",2080000],["5153",1657200],["5154",1374000],["5031",1268000],["5336",1142169.95],["5021",867600],["5137",780500],["5139",660000],["5222",649900],["5032",573000],["5362",524160],["5141",450000],["5163",331000],["5365",294840],["5499",270000],["5194",251500],["6449",203280],["5341",190000],["5156",169000],["5151",155800],["5166",150000],["6119",150000],["5162",126700],["5136",99800],["5173",90000],["6349",87120],["5167",55000],["5192",47500],["5329",45912.04],["5175",45000],["5492",39300],["5161",37000],["5138",30000],["5164",19000],["5038",18200],["5321",15000],["5132",5000]],"economic_expenditure_total_czk":50349136.35,"economic_financing":[["8115",-5229092.6],["8124",-2489340]],"economic_financing_total_czk":-7718432.6,"economic_revenue":[["1211",16900000],["1121",9000000],["1111",6270000],["4116",5901349.42],["4216",3177018.53],["2111",2929835],["1511",2430000],["2132",1684000],["1345",1210000],["1113",1200000],["2324",1114065],["4122",1022158],["2141",752000],["1122",640300],["1112",580000],["3111",525000],["4112",488400],["2131",429000],["1386",329000],["2449",203280],["4222",155000],["2321",137000],["1387",130000],["2411",120000],["2142",110000],["4131",100000],["4111",97500],["2112",87600],["1342",71500],["2412",70000],["1343",59000],["1361",37000],["1341",32000],["2212",29000],["1356",19908],["1334",12000],["1339",6755],["2119",4900],["1381",3000]],"economic_revenue_total_czk":58067568.95,"purpose_expenditure":[["3613",6520000],["6171",4100000],["4351",4010000],["3725",3850000],["3612",3300000],["6112",2980000],["3113",2958356.4],["2212",2450000],["3111",2229279.95],["3631",2010000],["2223",1900000],["2143",1770000],["3722",1700000],["2219",1600000],["3745",1420000],["5512",1098700],["6399",710000],["3699",640000],["3429",620700],["3632",600000],["6310",500000],["3313",490000],["1032",400000],["3639",400000],["3399",330000],["3412",260000],["3419",225000],["3314",220000],["6320",195000],["6330",190000],["3635",150000],["2141",97600],["6114",97500],["3349",90000],["3721",80000],["3341",70000],["3319",40000],["5219",22000],["5213",20000],["3231",5000]],"purpose_expenditure_total_czk":50349136.35},"actual":{"economic_expenditure":[["6121",10277942.84],["5169",5783875.07],["5171",4732722.48],["6123",3573756],["5011",3198130],["6122",2770019.31],["6130",2465439.5],["5331",2148000],["5023",2011419],["5153",1624774],["5154",1402840.37],["5031",1223044],["5336",1142169.95],["5021",844519],["5137",675814.6],["5222",644481],["5139",560850.36],["5362",517847.1],["5032",470707],["5141",458517.73],["5163",300001.21],["5365",294840],["5499",277706],["5194",254083],["6449",203280],["5341",186682.65],["5151",165739],["5156",138786.14],["6119",138000],["5166",113963],["5162",108449.48],["5136",95323.8],["6349",87120],["5173",83979],["5329",43612.04],["5192",42829.11],["5167",39745.9],["5492",39300],["5164",35035],["5175",33308],["5138",29901],["5161",22292.3],["5321",15000],["5038",13405]],"economic_expenditure_total_czk":49289250.94,"economic_financing":[["8115",-6308452.47],["8124",-2489340],["8901",-13816.43]],"economic_financing_total_czk":-8811608.9,"economic_revenue":[["1211",16912550.2],["1121",9039365.28],["1111",6270493.85],["4116",5901349.42],["4216",3177018.53],["2111",2923531.77],["1511",2438603.25],["2132",1680747.09],["1345",1211605],["1113",1196173.53],["2324",1128785.03],["4122",1022158],["2141",749454.72],["1122",640290],["1112",589487.32],["3111",523429.8],["4112",488400],["2131",429347],["1386",329242.64],["2449",203280],["4222",155000],["2321",137000],["1387",129093.58],["2411",120000],["2142",112602],["4111",97500],["2112",88768],["1342",71595],["2412",70000],["4131",60682],["1343",59675],["1361",36230],["1341",32050],["2212",29258.1],["1356",19908],["1334",11667.3],["1339",6764.6],["2119",4840],["1381",2732.26],["1382",181.57]],"economic_revenue_total_czk":58100859.84,"purpose_expenditure":[["3613",6500000],["6171",3954663.81],["4351",3886797.11],["3725",3813946.5],["3612",3265073.59],["3113",2938541.37],["6112",2867277.71],["2212",2390038.29],["3111",2220232.95],["3631",2004516.9],["2223",1876710],["2143",1762081.71],["3722",1634597.38],["2219",1586552.8],["3745",1368227.75],["5512",1018148.15],["6399",704167.46],["3429",615325.29],["3699",567794.54],["3632",549189.37],["6310",492809.94],["3313",480259.6],["3639",387878.25],["1032",380000],["3399",326258.83],["3412",259812.12],["3419",220525],["3314",217496.25],["6320",189865],["6330",186682.65],["3635",138000],["2141",97513],["6114",95880],["3349",84747],["3721",73072.62],["3341",68290],["3319",39600],["5219",21678],["3231",5000]],"purpose_expenditure_total_czk":49289250.94}},"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."}}}}