{"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:00236977","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00236977","name":"Město Kralupy nad Vltavou","short_name":"Kralupy nad Vltavou","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mělník","municipality_code":534951},"amounts":{"revenue_approved":549823000,"revenue_adjusted":769085345.68,"revenue_actual":894594867.51,"expense_approved":718003000,"expense_adjusted":1376394037.7,"expense_actual":901285129.22,"tax_revenue":494634186.81,"nontax_revenue":49730050.87,"capital_revenue":26846263.97,"transfer_revenue":323384365.86,"current_expense":438230218.72,"capital_expense":463054910.5,"budget_balance":-6690261.71,"cash_current":161315356.1,"cash_previous":176713556.16},"ratios":{"revenue_execution":1.16319323,"expense_execution":0.65481621,"balance_to_revenue":-0.00747854,"cash_to_expense":0.17898371,"cash_yoy":-0.0871365,"capital_expense_share":0.51377183,"transfer_revenue_share":0.36148695},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00236977/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00236977"},"seo":{"slug":"kralupy-nad-vltavou","path":"/cz/municipalities/kralupy-nad-vltavou/"},"population":{"value":18934,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":549823000,"expenditure_czk":718003000,"financing_czk":168180000,"balance_czk":-168180000},{"stage":"revised","revenue_czk":769085345.68,"expenditure_czk":1376394037.7,"financing_czk":607308692.02,"balance_czk":-607308692.02},{"stage":"actual","revenue_czk":894594867.51,"expenditure_czk":901285129.22,"financing_czk":6690261.71,"balance_czk":-6690261.71}],"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",144612271],["5331",140229000],["5011",87583660],["6901",82236729],["5169",47718470],["5031",22849670],["5213",18991000],["5222",18070000],["5171",13614556.79],["5137",13412000],["6130",12987000],["5154",12436600],["6122",11280000],["5032",8639210],["5365",8000000],["5323",7000000],["5163",6815000],["5023",6730000],["5499",6605000],["5901",4937443.21],["5168",4792560],["5362",4217500],["5141",3600000],["5021",3548000],["5164",3477930],["5139",2872300],["5166",1991000],["5161",1834000],["6119",1327000],["6351",1100000],["5162",1055500],["5223",885000],["5167",861000],["5175",832000],["5153",794000],["5152",780000],["5212",776000],["5151",730300],["5156",721000],["6322",689000],["6123",640000],["5136",623000],["5903",500000],["5138",473000],["6125",450000],["5038",371100],["5134",368500],["5194",360000],["5132",304900],["5660",300000],["6111",300000],["5179",265400],["5329",210400],["5173",180000],["5192",173000],["5221",168000],["5172",150000],["5024",100000],["5811",100000],["5019",65000],["5133",55000],["5123",48000],["5131",40000],["5176",40000],["5041",31000],["5042",30000],["5039",25000]],"economic_expenditure_total_czk":718003000,"economic_financing":[["8115",180000000],["8124",-11820000]],"economic_financing_total_czk":168180000,"economic_revenue":[["1211",195440000],["1121",99537000],["1111",75229000],["1511",50147000],["4112",31800000],["1113",12588000],["2132",12470000],["1361",10891000],["1345",9015000],["1122",8000000],["2212",7152000],["1112",5970000],["1387",5000000],["3121",5000000],["2324",4910000],["1386",3000000],["2111",2114000],["2141",2000000],["1343",1700000],["2131",1482000],["2441",1389000],["1353",800000],["3111",700000],["4111",580000],["4116",578000],["1341",500000],["2112",326000],["2119",300000],["3113",300000],["2322",200000],["2460",181000],["1342",150000],["3122",129000],["1334",100000],["4121",85000],["1344",60000]],"economic_revenue_total_czk":549823000,"purpose_expenditure":[["6171",149520000],["3113",100573356.79],["6409",87449572.21],["3639",76429200],["2212",39500000],["3412",29554000],["5311",28988000],["3745",26865000],["3613",15773000],["3419",15684000],["3392",13466000],["3631",10802271],["3725",10730000],["4351",10500000],["3111",10305000],["6112",8219000],["3612",8170000],["6399",8000000],["3421",7564000],["3315",7046000],["2292",7000000],["3314",6574000],["6320",6520000],["3231",6351000],["5512",3180500],["3399",2417000],["2223",2200000],["3429",2118000],["3114",1858000],["3635",1487000],["3117",1414000],["3599",1241000],["4359",1185000],["4329",998000],["3341",900000],["3349",700000],["6223",665000],["5212",657600],["6114",598000],["2219",511000],["2229",500000],["2321",500000],["5213",500000],["2143",344000],["2169",320000],["6310",300000],["2221",250000],["3900",250000],["1036",200000],["3326",200000],["2333",150000],["2310",105000],["3632",100000],["3733",95000],["3319",87500],["3749",80000],["3741",65000],["1014",60000],["3716",60000],["3727",40000],["3728",31000],["3299",21000],["4341",21000],["2322",10000]],"purpose_expenditure_total_czk":718003000},"revised":{"economic_expenditure":[["6121",586969554.97],["6901",232679321.54],["5331",140174368.6],["5011",92160162.1],["5169",52404243.2],["5031",23968595.37],["6122",22801676.95],["6351",19450000],["5137",19354729.08],["5213",19063000],["5336",17589288.82],["5171",17061650.7],["5222",16927940],["5154",12880359],["5032",9045254.53],["5365",8000000],["5499",7605000],["5163",7016800],["5323",7000000],["5023",6730000],["6130",6684446],["5168",5370429.81],["5362",4169900],["5141",3600000],["5139",3577094.01],["5021",3545400],["5164",3508036],["5901",3464568.34],["5166",2620689.12],["6119",1327000],["5161",1153200],["5162",1148700],["5175",1108261.16],["5152",1073846],["5223",1056000],["5167",987200],["5212",893000],["5366",815280],["5151",798096],["5153",794000],["5156",757000],["6123",739000],["6125",737146.6],["6322",689000],["5136",634222],["5622",600000],["5493",519000],["5903",500000],["5138",473000],["5132",426087.5],["6111",421705.9],["5194",416125.4],["5038",371600],["5221",327000],["5660",300000],["5134",295693],["5173",291200],["5179",265400],["5329",210400],["5192",172000],["5172",150920],["5024",100000],["6371",95000],["5123",49620],["5133",48200],["5176",40000],["5019",39000],["5131",37000],["5042",30000],["5339",30000],["5041",28826],["5039",11700],["5364",6200],["5909",2900],["5191",2000]],"economic_expenditure_total_czk":1376394037.7,"economic_financing":[["8115",619128692.02],["8124",-11820000]],"economic_financing_total_czk":607308692.02,"economic_revenue":[["1211",195440000],["4216",146946314.21],["1121",99537000],["1111",75229000],["1511",50147000],["4213",35480894.81],["4112",32177000],["4116",18249156.82],["3121",14242121],["1113",12588000],["2132",12470000],["1361",10891000],["1345",9015000],["1122",8000000],["2212",7152000],["4122",7033920],["1112",5970000],["1387",5000000],["2324",4910000],["1386",3000000],["2111",2129000],["2141",2000000],["1343",1700000],["2131",1482000],["2441",1389000],["4152",825613.84],["2229",815280],["1353",800000],["2321",711979],["3111",700000],["4111",605000],["1341",500000],["2112",326000],["2119",300000],["2322",300000],["3113",300000],["2460",181000],["1342",150000],["3122",129000],["1334",100000],["4121",85000],["1344",60000],["4171",18066]],"economic_revenue_total_czk":769085345.68,"purpose_expenditure":[["3639",428330275.56],["6409",235375383.84],["6171",138846338.98],["3113",126523332.49],["2212",76389709.08],["3412",58234666.94],["4351",30774462.3],["5311",29352154],["3745",27542081],["3612",24651100],["3613",22354286.67],["3419",15973170],["3392",14370502],["3631",12775996.73],["3314",12078905.48],["3111",11138890.62],["3725",10730000],["3315",8773690],["3421",8393520],["6112",8219000],["6399",8000000],["3231",7163075.2],["2292",7000000],["4329",6653715],["6320",6631000],["3114",4608702.59],["5512",3963261],["2223",3402074.5],["2219",2979371.9],["3399",2977447.25],["6223",2760043.02],["3429",2043000],["3117",1848613.6],["3635",1487000],["3599",1276000],["4359",1216000],["4341",1029673],["3341",900000],["6402",821480],["2321",810752.74],["3349",700000],["5212",657600],["4350",641300],["3749",618050],["6114",617000],["5213",500000],["6310",400200],["3326",398021],["2143",344000],["2251",324812.12],["2169",320000],["2229",300000],["2333",298261.3],["2221",250000],["3900",250000],["1014",220000],["1036",200000],["3632",118000],["2310",105000],["3369",100000],["3713",95000],["3733",95000],["3118",89700],["3319",87500],["3741",65000],["3716",60000],["3727",40000],["4339",32917.79],["3728",31000],["3299",21000],["2322",10000],["4371",6000]],"purpose_expenditure_total_czk":1376394037.7},"actual":{"economic_expenditure":[["6121",418841051.57],["5331",136171740.1],["5011",88896155],["5169",39179350.14],["5031",22344776],["5213",19063000],["6351",18965045],["5336",17606388.82],["5222",16647000],["6122",16497155.75],["5171",10651794.99],["5137",8663890.37],["5032",8528662],["5163",7013441.19],["5365",6420120],["6130",5916092],["5499",5832592.2],["5154",5389568.21],["5023",5358599],["5323",5284219],["5168",4852167.06],["5141",3520702.83],["5164",3297654.85],["5362",3145840.15],["5139",3119101.15],["5021",3066086],["5223",1056000],["5161",1041450.48],["5166",1011804.25],["5152",931614.77],["5212",893000],["5162",862065.09],["5366",850626],["5175",771916.94],["5167",769109.92],["6123",732499.06],["6322",688470],["5136",607415.15],["5622",600000],["6119",539660],["5493",519000],["5151",504785.06],["5156",474769.42],["6125",438624.8],["6111",421312.32],["5138",381830],["5132",381298.7],["5038",371214.4],["5194",351322.36],["5221",327000],["5153",269826],["5173",241291],["5134",206741.42],["5329",200040.3],["5179",127244],["5192",125254],["5172",71653.61],["5133",38919.94],["5176",38025.9],["5123",37247.75],["5131",33888.52],["5339",30000],["5041",24927.45],["5019",18305],["6371",15000],["5182",-8283],["5364",6200],["5039",4965.23],["5909",2900],["5191",2000]],"economic_expenditure_total_czk":901285129.22,"economic_financing":[["8117",53096061.65],["8115",-34482580.94],["8124",-11820000],["8901",-103219]],"economic_financing_total_czk":6690261.71,"economic_revenue":[["4216",200280000],["1211",195716710],["1121",104849795.23],["1111",75068624.3],["4213",63447295.38],["1511",52388598.17],["4112",32177000],["3121",24873342.17],["4116",18856336.11],["1113",13853459.21],["2132",13833137.95],["1361",12587270],["1345",12007492],["2324",8004488.84],["2212",7117079.98],["4122",7045205],["1387",6926481.36],["1112",6833295.76],["1122",6420120],["2229",4786931.42],["2141",3864342.52],["1386",3819746.84],["2111",2909938.01],["2329",2844096.39],["1343",1693500],["2131",1662594.17],["3111",1621921.8],["2322",1480255],["2441",1387386.34],["4152",825613.84],["1353",796600],["1385",666898.82],["2321",631797.83],["2119",622075.52],["1341",593286],["4111",570851.53],["1342",365280],["2112",352044.1],["3113",351000],["2460",222578.87],["4121",156017],["1381",30034.83],["4171",26047],["2411",11303.93],["1334",9830.62],["1335",6594.4],["1349",569.27]],"economic_revenue_total_czk":894594867.51,"purpose_expenditure":[["3639",355753904.32],["6171",123726181.38],["3113",80298253.82],["2212",47743820.75],["3412",39169754.21],["4351",30755459.82],["3612",23863816.34],["5311",22867680],["3745",20052687.73],["3419",15588201],["3392",14277832.57],["3613",13271790.37],["3314",11414032.61],["3111",10630336.34],["3725",10377317.01],["3315",8415500],["4329",7226162.27],["6320",6627434],["6399",6420120],["6112",6206490.38],["3631",5797221.25],["2292",5284219],["3421",4780770.21],["3114",4241752.59],["2223",3119348.54],["5512",2755749.05],["3399",2155300.56],["3429",1831806],["3117",1721613.6],["6223",1430032.59],["3231",1350160.2],["3599",1273470],["4359",1173150],["4341",1011505],["6402",856826],["2321",800864.66],["3341",740248.27],["4350",641300],["6114",582684.53],["2219",565610.22],["3635",539660],["3349",538622.8],["6310",384130.05],["5212",352126.64],["2143",309391.16],["6409",297965.3],["3749",275703],["3326",249855.18],["2333",205410],["2229",193320],["1014",160000],["2221",138000],["3369",100000],["3118",89700],["3733",84155.5],["3319",84128],["4339",82800],["3632",70902],["2169",54450],["3741",50000],["2251",49600],["2310",49537.4],["3727",39446],["3728",30250],["3299",20570],["3713",15000],["3900",13999],["4371",6000]],"purpose_expenditure_total_czk":901285129.22}},"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."}}}}