{"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:00231711","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00231711","name":"Obec Dolní Kralovice","short_name":"Dolní Kralovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Benešov","municipality_code":529648},"amounts":{"revenue_approved":44401720,"revenue_adjusted":58936880,"revenue_actual":62376322.93,"expense_approved":64101720,"expense_adjusted":81383630,"expense_actual":68737270.68,"tax_revenue":28886571.26,"nontax_revenue":26039925.77,"capital_revenue":2766667.9,"transfer_revenue":4683158,"current_expense":46337700.07,"capital_expense":22399570.61,"budget_balance":-6360947.75,"cash_current":67966993.42,"cash_previous":74809503.09},"ratios":{"revenue_execution":1.05835808,"expense_execution":0.84460807,"balance_to_revenue":-0.10197696,"cash_to_expense":0.98879389,"cash_yoy":-0.09146578,"capital_expense_share":0.32587227,"transfer_revenue_share":0.0750791},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00231711/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00231711"},"seo":{"slug":"dolni-kralovice","path":"/cz/municipalities/dolni-kralovice/"},"population":{"value":911,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":44401720,"expenditure_czk":64101720,"financing_czk":19700000,"balance_czk":-19700000},{"stage":"revised","revenue_czk":58936880,"expenditure_czk":81383630,"financing_czk":22446750,"balance_czk":-22446750},{"stage":"actual","revenue_czk":62376322.93,"expenditure_czk":68737270.68,"financing_czk":6360947.75,"balance_czk":-6360947.75}],"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",21500000],["5011",10370000],["5169",7293000],["5362",4000000],["5331",2950000],["5031",2930000],["5151",2396000],["5023",2050000],["5139",2001000],["5155",1870000],["5171",1595000],["5154",1328000],["5032",1110000],["5163",455000],["5329",421720],["5156",350000],["5152",295000],["5021",203000],["5194",200000],["5132",155000],["5499",150000],["5229",120000],["5175",100000],["5136",71000],["5137",45000],["5038",40000],["5321",28000],["5041",25000],["5161",20000],["5162",15000],["5166",10000],["5167",5000]],"economic_expenditure_total_czk":64101720,"economic_financing":[["8115",19700000]],"economic_financing_total_czk":19700000,"economic_revenue":[["2132",10955000],["1211",10000000],["2111",7661720],["1121",5000000],["1111",3500000],["1122",2000000],["2141",1500000],["1511",1250000],["1113",800000],["4112",655000],["1345",500000],["4121",250000],["1112",220000],["1361",100000],["1341",10000]],"economic_revenue_total_czk":44401720,"purpose_expenditure":[["3699",21500000],["3745",5500000],["6171",5000000],["2310",4500000],["3639",4500000],["6399",4000000],["1031",3500000],["3119",2950000],["6112",2550000],["3634",2000000],["3399",1500000],["3722",1500000],["3612",750000],["3613",700000],["2411",600000],["3314",600000],["3631",600000],["2321",500000],["6320",360000],["5512",300000],["2221",251720],["2212",200000],["3419",100000],["3632",40000],["6310",25000],["1014",24000],["3421",21000],["3721",20000],["5213",10000]],"purpose_expenditure_total_czk":64101720},"revised":{"economic_expenditure":[["6121",29623940],["5011",10366000],["5169",9828100],["5362",5235200],["5331",2950000],["6122",2948000],["5031",2781000],["5151",2432600],["5023",2140000],["5155",2114000],["5154",1523600],["5139",1345550],["5032",1210500],["5171",1180300],["5163",632300],["6130",620000],["5137",557530],["5152",516000],["5329",464720],["6351",460000],["5156",340500],["5164",326410],["5229",291500],["5021",267920],["5499",244000],["5194",210500],["5909",201900],["5175",138880],["5132",87200],["5038",55000],["5166",45000],["5136",40000],["5162",32500],["5167",32200],["5041",30000],["5321",28000],["5161",21580],["5364",14800],["5138",13000],["5223",13000],["5019",8100],["5173",7600],["5365",3200],["5131",1000],["5189",500]],"economic_expenditure_total_czk":81383630,"economic_financing":[["8115",22446750]],"economic_financing_total_czk":22446750,"economic_revenue":[["2111",11755920],["2132",11104500],["1211",10000000],["1121",5000000],["1111",4200000],["4222",2890000],["1122",2887500],["3111",2709000],["2141",1700000],["1511",1610000],["1113",800000],["4116",758660],["2131",598700],["4112",548600],["1345",511000],["1112",383000],["2324",307900],["1361",275000],["4121",255000],["1386",220000],["4122",100000],["1387",85000],["4216",75000],["2321",39100],["4129",34100],["4111",21820],["1334",21000],["1343",18000],["2229",14800],["1341",11500],["1381",1780]],"economic_revenue_total_czk":58936880,"purpose_expenditure":[["3639",16443410],["2310",9132000],["2142",7741100],["3745",6629900],["2411",5875520],["6171",5594690],["6399",5230000],["1031",4342300],["3119",3453100],["3399",3067620],["6112",2600000],["3634",2301300],["3722",1952000],["5512",1032600],["2321",1010040],["3612",842000],["3631",691000],["3314",605600],["3613",469900],["6320",420000],["2341",412000],["2219",316000],["2212",277600],["2221",251720],["3419",233000],["3511",228000],["3421",58000],["1014",30500],["3632",25600],["6310",25000],["6114",21830],["1019",20000],["3721",20000],["6402",14800],["5213",10000],["1070",5500]],"purpose_expenditure_total_czk":81383630},"actual":{"economic_expenditure":[["6121",18373414.5],["5011",9972864],["5169",9683698.87],["5362",5231688],["5331",2950000],["6122",2946999.11],["5031",2651267],["5151",2277442.29],["5023",2137476],["5155",2111928.38],["5154",1398980.86],["5139",1254459.53],["5171",1111948.6],["5032",1081613],["5163",621141.3],["6130",619157],["5137",554181.53],["5152",504610.01],["5329",464720],["6351",460000],["5164",326357],["5156",325643.97],["5229",290983.63],["5021",261456],["5499",243600],["5194",173778],["5909",162901.81],["5175",138329.48],["5132",87026.08],["5038",50620],["5166",43176.3],["5136",32583],["5162",32428.86],["5167",27856.8],["5041",27600.17],["5321",24000],["5161",21545],["5364",14796],["5223",13000],["5138",12762],["5019",8012],["5173",7059],["5365",3200],["5131",614],["5189",351.6]],"economic_expenditure_total_czk":68737270.68,"economic_financing":[["8115",6842509.67],["8901",-481561.92]],"economic_financing_total_czk":6360947.75,"economic_revenue":[["2111",12184419.93],["1211",11403556.52],["2132",11175138.8],["1121",6104532.97],["1111",4513399.25],["4222",2890000],["1122",2887500],["3111",2766667.9],["2141",1716508.53],["1511",1628707.46],["1113",806972.47],["4116",758656],["2131",601639.1],["4112",548600],["1345",511918],["1112",397927.35],["2324",308327.41],["1361",278910],["4121",255000],["1386",222417.11],["4122",100000],["1387",87168.71],["4216",74996],["2321",39096],["4129",34100],["4111",21806],["1334",21321.5],["2229",14796],["1341",11460],["1343",9000],["1381",1779.92]],"economic_revenue_total_czk":62376322.93,"purpose_expenditure":[["2310",8927152.81],["2142",7738811.73],["3745",6543176.18],["2411",5825514.89],["6171",5513413.72],["6399",5228947],["3639",5131550.05],["1031",3927057.7],["3119",3453067],["3399",2996012.4],["6112",2539169],["3634",2291822.98],["3722",1949152.99],["5512",980785.49],["2321",888436.62],["3612",788983.8],["3631",645062.21],["3314",584289.7],["3613",464012.11],["6320",418082],["2341",410432],["2219",307269.29],["2212",275934.12],["2221",251720],["3511",228000],["3419",221481.76],["3421",56931],["1014",30492],["6114",21806],["6310",21484.3],["3632",20682],["1019",20000],["3721",16241.83],["6402",14796],["1070",5500]],"purpose_expenditure_total_czk":68737270.68}},"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."}}}}