{"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:00293199","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00293199","name":"Město Moravský Krumlov","short_name":"Moravský Krumlov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Znojmo","municipality_code":594482},"amounts":{"revenue_approved":206133200,"revenue_adjusted":252543300,"revenue_actual":259666945.24,"expense_approved":219202200,"expense_adjusted":336899300,"expense_actual":245912469.16,"tax_revenue":150986158.86,"nontax_revenue":29895196.97,"capital_revenue":329178,"transfer_revenue":78456411.41,"current_expense":177502882.22,"capital_expense":68409586.94,"budget_balance":13754476.08,"cash_current":60961816.39,"cash_previous":54133456.33},"ratios":{"revenue_execution":1.02820762,"expense_execution":0.7299287,"balance_to_revenue":0.05296968,"cash_to_expense":0.24790047,"cash_yoy":0.12613937,"capital_expense_share":0.27818674,"transfer_revenue_share":0.30214247},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00293199/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00293199"},"seo":{"slug":"moravsky-krumlov","path":"/cz/municipalities/moravsky-krumlov/"},"population":{"value":5658,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":206133200,"expenditure_czk":219202200,"financing_czk":13069000,"balance_czk":-13069000},{"stage":"revised","revenue_czk":252543300,"expenditure_czk":336899300,"financing_czk":84356000,"balance_czk":-84356000},{"stage":"actual","revenue_czk":259666945.24,"expenditure_czk":245912469.16,"financing_czk":-13754476.08,"balance_czk":13754476.08}],"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":[["5331",69564000],["5011",36686000],["6121",29960000],["5901",14265000],["6901",11449000],["5031",9528000],["5169",4878200],["5023",4424000],["6351",4027000],["5032",3767000],["5171",3055000],["5141",3000000],["5153",2285000],["6111",2200000],["5168",2030000],["5365",2000000],["5021",1625000],["6130",1500000],["5154",1446000],["5139",1151000],["5362",1110000],["5151",1037000],["6119",1000000],["5163",883000],["5137",790000],["5161",555000],["5167",442000],["5162",415000],["5221",400000],["5194",380000],["5166",370000],["5909",350000],["5499",322000],["5024",300000],["5156",280000],["5042",274000],["5492",195000],["5134",180000],["5038",155000],["5172",150000],["5173",145000],["5164",130000],["5175",109000],["5179",100000],["5903",100000],["5136",87000],["5195",40000],["5019",30000],["5192",20000],["5039",10000],["5131",2000],["5133",1000]],"economic_expenditure_total_czk":219202200,"economic_financing":[["8115",20069000],["8124",-7000000]],"economic_financing_total_czk":13069000,"economic_revenue":[["1211",59500000],["1121",29500000],["1111",22000000],["4112",21194200],["1511",17886000],["2122",15442000],["4116",11230000],["1361",4100000],["1113",4000000],["2111",3785000],["1345",3400000],["2132",2037000],["1122",2000000],["2212",1810000],["2324",1500000],["1112",1400000],["1386",1000000],["1387",1000000],["2329",900000],["4122",600000],["4121",480000],["2141",300000],["4111",268000],["1353",200000],["3111",200000],["2119",100000],["1341",95000],["1343",60000],["1334",35000],["1346",30000],["1356",30000],["2131",29000],["2142",20000],["1335",2000]],"economic_revenue_total_czk":206133200,"purpose_expenditure":[["6171",55164200],["3639",42436000],["3113",24104000],["3392",16218000],["6409",15969000],["4351",13340000],["5311",6813000],["6112",5685000],["3111",5333000],["4399",4254000],["2219",3860000],["3299",3400000],["5512",3105000],["6399",3100000],["6310",3080000],["3322",2930000],["3749",2600000],["2292",2500000],["3412",1000000],["3635",1000000],["4329",530000],["3317",500000],["3429",350000],["6114",268000],["4359",196000],["3399",195000],["2399",171000],["6320",161000],["2141",150000],["2310",140000],["5213",100000],["6221",100000],["1014",80000],["3312",80000],["3744",70000],["2321",60000],["4349",50000],["6402",50000],["3631",20000],["3722",20000],["5273",20000]],"purpose_expenditure_total_czk":219202200},"revised":{"economic_expenditure":[["6121",82393800],["5331",68605100],["5011",37489900],["6356",23686100],["6351",19697100],["5171",13807700],["5031",9820800],["5169",9571300],["6901",5842700],["5336",4364300],["5023",4295000],["6111",4040000],["5032",3864100],["5141",3001000],["5222",2744800],["5321",2703000],["6130",2600000],["5901",2436800],["5323",2341200],["5153",2147300],["5021",2123600],["5168",2099500],["5365",2000000],["6331",2000000],["6122",1909000],["5139",1775000],["5909",1519100],["5154",1414000],["5223",1289600],["5166",1274000],["5362",1143000],["5151",1135700],["6119",1121000],["5163",995000],["5137",940700],["6125",835000],["5026",741000],["5161",635000],["5499",558000],["5329",487600],["5162",444000],["5194",384400],["5167",347000],["5339",310200],["5024",300000],["5042",298000],["5221",298000],["5156",272000],["5364",254200],["5164",248000],["5179",234700],["5175",200000],["6422",200000],["5492",191400],["5136",187900],["5038",167000],["5134",156200],["5173",156000],["5366",124200],["5213",105500],["5123",86000],["5172",75000],["5903",61000],["5178",50000],["5212",50000],["5019",49300],["6349",43400],["5195",40000],["5133",31100],["5229",24800],["5192",20000],["5039",16800],["5493",15000],["5225",4000],["5904",3400],["5131",2000],["5155",1000]],"economic_expenditure_total_czk":336899300,"economic_financing":[["8115",53559000],["8123",37798000],["8124",-7001000]],"economic_financing_total_czk":84356000,"economic_revenue":[["1211",59500000],["4216",37033500],["1121",29500000],["1111",22000000],["4112",21194200],["1511",17886000],["2122",15198000],["4116",14961000],["1361",4100000],["1113",4000000],["2111",3785000],["1345",3400000],["2324",2360000],["2132",2037000],["1122",2000000],["4122",1896200],["2212",1810000],["4121",1560600],["4222",1531400],["1112",1400000],["2142",1040000],["1386",1000000],["1387",1000000],["2321",350000],["2141",300000],["4111",285600],["3121",250000],["2229",223800],["1353",200000],["3111",200000],["2322",160000],["2119",100000],["1341",95000],["1343",60000],["1334",35000],["1346",30000],["1356",30000],["2131",29000],["1335",2000]],"economic_revenue_total_czk":252543300,"purpose_expenditure":[["3639",86472000],["6171",60108300],["3392",50585100],["3113",27001700],["3322",21841000],["4351",16558600],["5512",8860200],["6409",6663300],["2219",6539000],["3111",6456700],["5311",6405000],["6112",6335000],["3299",4411700],["6399",3100000],["6310",3080000],["2292",2500000],["3749",2488000],["3419",2216000],["5511",2000000],["3412",1060000],["3744",1049000],["3635",1000000],["3429",969000],["3631",920000],["4374",917000],["2399",775300],["3399",712000],["4329",693800],["2221",500000],["3317",466000],["2223",414000],["2212",347000],["6114",301000],["4344",286000],["6402",254200],["3121",228200],["5273",209000],["4359",202000],["3634",170000],["6320",161000],["2321",160000],["3741",153000],["2141",124000],["3312",124000],["3314",119000],["6221",90000],["4352",89100],["1014",80000],["4399",78400],["2310",75700],["5213",61000],["3632",60000],["3115",58000],["3421",58000],["3316",53000],["3239",50000],["6229",46000],["4349",44000],["3722",40000],["2144",26000],["3725",24000],["3326",11000],["3792",10000],["3549",5000],["3699",4000]],"purpose_expenditure_total_czk":336899300},"actual":{"economic_expenditure":[["5331",68605150],["5011",37290744],["6356",23686049.93],["6351",19697050],["6121",15082002.55],["5171",11576727.26],["5031",9567663],["5169",7984367.87],["5336",4336110.38],["5023",4210265],["6111",4027784.32],["5032",3747958],["5321",2703000],["5222",2655535],["6130",2570735],["5323",2341187],["5021",1901224],["6122",1896066.99],["5153",1700062],["5168",1522869.88],["5909",1518321.89],["5139",1425898],["5223",1289000],["5166",1255910.98],["5154",1244998.35],["5151",1105562],["6119",893240.15],["5362",804205.78],["5137",758206.84],["5026",740848],["5163",739314.53],["5161",633566.4],["5141",577732.72],["5499",545326],["5329",487434],["5162",422248.49],["6125",313330],["5339",310135],["5167",298933.12],["5221",276218],["5364",254115.62],["5194",234519],["5024",211343],["5156",208493.95],["6422",200000],["5179",196068.59],["5042",194966.12],["5175",188884.07],["5164",183699.6],["5492",167000],["5038",156015],["5136",127704],["5134",124605.46],["5366",124006],["5213",105500],["5173",98458],["5123",82720.14],["5172",68728],["5212",50000],["5178",47219.04],["6349",43328],["5133",29583],["5229",24800],["5019",15975],["5493",15000],["5039",5402],["5225",4000],["5192",3680],["5904",3313.14],["5155",360]],"economic_expenditure_total_czk":245912469.16,"economic_financing":[["8117",15000000],["8118",-15000000],["8124",-7000008],["8115",-6791255.08],["8901",36787]],"economic_financing_total_czk":-13754476.08,"economic_revenue":[["1211",60230935.94],["4216",37032450.29],["1121",32242842.51],["1111",22976398.21],["4112",21194200],["1511",17192283.96],["2122",15198000],["4116",14958769.61],["1361",5046440],["2111",4559754.28],["1113",4262246.36],["1345",3481624.73],["2324",2673827.86],["2132",2125151.94],["1112",2101765.36],["2212",1967317.43],["4122",1895152],["4121",1559054],["4222",1531235.51],["2119",1417035.84],["1387",1279383.24],["1386",1174759.16],["2142",1020000],["1343",436747.5],["2321",305000],["4111",285550],["3121",260000],["2141",254119.01],["2229",244247],["1353",185600],["1356",159846.99],["1385",93398.03],["3111",69178],["1341",68801],["2322",68181],["1346",24400],["2131",22500],["2329",22000],["1334",10705.5],["2328",10041.61],["1381",9400.37],["1359",8000],["2310",8000],["1349",580],["2112",21]],"economic_revenue_total_czk":259666945.24,"purpose_expenditure":[["6171",55671959.27],["3392",50585049.93],["3639",44157950.02],["3113",22796597.38],["3322",11976115.02],["4351",10970993.44],["3111",6437551.47],["5311",6341387.91],["6112",6068103.97],["5512",5998657.73],["3299",3692613.2],["2219",3211998.2],["2292",2341187],["3419",2171000],["3749",1780909.31],["3412",1038753.2],["4374",917000],["3429",893918.41],["2399",775000],["3635",773190],["6399",762154.78],["3399",710182.75],["6310",652106.25],["4329",543623.4],["6409",480410.4],["3317",435479],["3744",408368.82],["2221",408350.8],["6114",288575.79],["4344",284905],["6402",254115.62],["3121",228135],["3631",212323],["4359",185247],["5273",170090.79],["3634",168432],["2321",124937],["3314",119000],["2141",104735.5],["3312",103713],["2212",93000],["4352",89000],["3115",58000],["3421",58000],["3316",52250],["3239",50000],["3632",48000],["6229",38400],["1014",34394],["3722",34182.5],["2144",25410],["3725",23595],["2223",13346.3],["3326",10210],["3792",10000],["4349",9680],["3549",5000],["2310",4659],["3699",4000],["4399",3325],["3741",3196]],"purpose_expenditure_total_czk":245912469.16}},"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."}}}}