{"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:00239437","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00239437","name":"Město Městec Králové","short_name":"Městec Králové","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Nymburk","municipality_code":537489},"amounts":{"revenue_approved":85024068,"revenue_adjusted":113166589.6,"revenue_actual":109964901.51,"expense_approved":107060200,"expense_adjusted":150547373.08,"expense_actual":131436506.03,"tax_revenue":75279134.35,"nontax_revenue":8508490.95,"capital_revenue":4297812,"transfer_revenue":21879464.21,"current_expense":68385366.93,"capital_expense":63051139.1,"budget_balance":-21471604.52,"cash_current":59778145.95,"cash_previous":81109172.58},"ratios":{"revenue_execution":0.97170819,"expense_execution":0.87305745,"balance_to_revenue":-0.19525871,"cash_to_expense":0.45480626,"cash_yoy":-0.26299155,"capital_expense_share":0.47970797,"transfer_revenue_share":0.19896771},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00239437/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00239437"},"seo":{"slug":"mestec-kralove","path":"/cz/municipalities/mestec-kralove/"},"population":{"value":2885,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":85024068,"expenditure_czk":107060200,"financing_czk":22036132,"balance_czk":-22036132},{"stage":"revised","revenue_czk":113166589.6,"expenditure_czk":150547373.08,"financing_czk":37380783.48,"balance_czk":-37380783.48},{"stage":"actual","revenue_czk":109964901.51,"expenditure_czk":131436506.03,"financing_czk":21471604.52,"balance_czk":-21471604.52}],"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",35600000],["5169",12616000],["5011",10755600],["5171",8955000],["5331",7073000],["5154",4728000],["5031",3006000],["5365",2525000],["5362",2500000],["5153",1768000],["5023",1615000],["6123",1500000],["5021",1469000],["5139",1433000],["5222",1355000],["5032",1151000],["5499",1113000],["5137",830000],["5213",685000],["5168",648000],["5166",590000],["5163",523000],["5323",520000],["6122",500000],["5156",383500],["5151",383100],["5221",350000],["5161",274000],["5192",263000],["6119",250000],["5136",220000],["5903",200000],["5162",177000],["5167",130000],["5175",117500],["6130",100000],["5132",98000],["5660",80000],["5229",75000],["5029",50000],["5195",50000],["6125",50000],["5019",40000],["5038",40000],["5194",34000],["5173",32000],["5172",30000],["5223",30000],["5909",25000],["5122",20000],["5131",20000],["5041",15000],["5039",14000],["5138",10000],["5176",10000],["5199",10000],["5321",10000],["5339",5000],["5329",3000],["5191",2000],["5164",500]],"economic_expenditure_total_czk":107060200,"economic_financing":[["8115",22036132]],"economic_financing_total_czk":22036132,"economic_revenue":[["1211",30660000],["1121",15620000],["1111",11900000],["1511",6000000],["4112",4533400],["2132",2983100],["1122",2500000],["1345",2250000],["1113",1970000],["2324",1286000],["2111",1100000],["1361",1000000],["1112",940000],["2131",766000],["1386",300000],["2212",160000],["1387",150000],["3111",150000],["4116",133568],["4121",125000],["1343",100000],["2322",100000],["2460",80000],["2139",50000],["1341",42000],["2112",35000],["2119",25000],["2141",20000],["2310",20000],["1334",10000],["2211",10000],["2321",5000]],"economic_revenue_total_czk":85024068,"purpose_expenditure":[["3399",31858000],["6171",14388000],["3745",8668600],["3722",7335000],["6399",5000000],["3113",3998000],["3613",3252000],["3631",3150000],["3412",2433000],["2219",2250000],["3639",2250000],["3111",2215000],["6112",2001000],["3612",1911000],["5512",1547000],["3319",1448400],["3314",1386500],["3900",1300000],["3141",1160000],["2212",1150000],["2115",1000000],["3632",912200],["4351",750000],["3421",560500],["2310",528000],["2292",520000],["2221",500000],["2321",467000],["6320",460000],["3313",446000],["5311",360000],["3341",325000],["6310",320000],["3635",250000],["2341",212000],["4341",200000],["5213",200000],["6409",108000],["4378",100000],["3721",75000],["4311",55000],["3633",10000]],"purpose_expenditure_total_czk":107060200},"revised":{"economic_expenditure":[["6121",54109669.62],["5171",16948536.47],["5169",13331308],["5011",11737654],["5331",7073000],["5154",4728000],["6316",4500000],["6122",4109000],["5031",3257203],["6413",2689025],["5365",2525000],["5362",2500000],["6123",1875000],["5222",1850000],["5153",1768000],["5023",1715000],["5139",1598353.7],["5336",1592562.91],["5021",1432100],["5032",1241049],["5499",1113000],["5137",985794.7],["5213",685000],["5168",664133.9],["5323",600600],["5166",598530.5],["5163",543000],["5223",535000],["6322",400000],["5156",383500],["5151",383372],["5221",350000],["5161",276988.2],["5192",263016.4],["6119",250000],["5136",229705],["5903",200000],["5162",177000],["5167",128690],["5175",126380],["6111",125304.3],["6130",100000],["5132",98000],["5660",80000],["5229",75000],["5492",55000],["5029",50000],["5195",50000],["5493",50000],["6125",50000],["5019",43834.88],["5038",40000],["5194",34000],["5173",31439.5],["5172",30000],["5909",25000],["5131",22666],["5122",20000],["5039",15296],["5041",15000],["5321",15000],["5138",10000],["5176",10000],["5199",10000],["5339",5000],["5364",4389],["5329",3000],["5191",2000],["5164",1755],["5366",1516]],"economic_expenditure_total_czk":150547373.08,"economic_financing":[["8115",37380783.48]],"economic_financing_total_czk":37380783.48,"economic_revenue":[["1211",30999231.14],["1121",16617209.47],["4216",13563104.62],["1111",11984301.64],["3111",6684724],["1511",6000000],["4112",3673900],["2132",3034790.69],["4116",2853937.91],["1122",2500000],["1345",2250000],["1113",2194687.52],["2229",1756289],["2324",1598042.73],["4222",1500000],["2111",1100000],["1112",1082800.19],["1361",1000000],["2131",766000],["1386",605320.37],["1387",237254.99],["2212",160000],["4121",125000],["4129",107725],["4111",105658.17],["2321",105000],["1343",100000],["2322",100000],["2460",80000],["1334",74921.47],["2139",50000],["1341",42000],["2112",35000],["2119",25000],["2141",20000],["2310",20000],["2211",10000],["1381",4690.69]],"economic_revenue_total_czk":113166589.6,"purpose_expenditure":[["3399",48308172],["6171",14740699.87],["3745",10359600],["3613",8034000],["3722",7435000],["2219",6541000],["3639",5686250],["3113",5181071.11],["6399",5000000],["3522",4500000],["2310",3393950],["3631",3150000],["3412",2903000],["3111",2624491.8],["3900",2300000],["6112",2135000],["3612",1911000],["2212",1650000],["5512",1547000],["3319",1448400],["3314",1386500],["2321",1371075],["3141",1160000],["2115",1000000],["3632",912200],["4351",755000],["2292",600600],["3421",560500],["3341",525000],["2221",500000],["6320",480000],["3313",446000],["5311",360000],["6310",320000],["3635",250000],["2341",212000],["4341",200300.13],["5213",200000],["6409",108000],["6114",105658.17],["4378",100000],["3721",75000],["4311",55000],["3633",10000],["6402",5905]],"purpose_expenditure_total_czk":150547373.08},"actual":{"economic_expenditure":[["6121",51050290.47],["5171",11859846.98],["5169",11858865.56],["5011",11531556],["5331",7073000],["6316",4500000],["6122",3343430.42],["5031",3188984],["6413",2689024.38],["5365",2506617],["5139",2116526.51],["5222",1838000],["5023",1650252],["5362",1628443],["5336",1592562.91],["5154",1442714.86],["5032",1211854],["5021",962442],["6123",943089.53],["5499",885390],["5153",705095.5],["5213",685000],["5168",649962.96],["5137",649548.32],["5323",600600],["5163",561664.59],["5223",525000],["5166",467136.94],["6322",400000],["5221",350000],["5151",336687.54],["5156",291679.88],["5136",206052.25],["5161",205625],["5162",195693.06],["6111",125304.3],["5167",104001],["5132",75918.48],["5229",65638.2],["5175",63276.01],["5492",55000],["5493",50000],["5038",48695],["5173",25105],["5029",22886],["5019",21018.88],["5660",20000],["5131",14743.5],["5039",7105],["5199",6456],["5321",5000],["5364",4389],["5194",3980],["5192",3856],["5176",3146],["5329",3000],["5164",1755],["5138",1600],["5366",1516],["5041",481]],"economic_expenditure_total_czk":131436506.03,"economic_financing":[["8115",21331026.63],["8901",140577.89]],"economic_financing_total_czk":21471604.52,"economic_revenue":[["1211",30999231.14],["1121",16617209.47],["4216",13563104.55],["1111",11984301.64],["1511",5835055.87],["3111",4297812],["4112",3673900],["2132",3035956.1],["4116",2805876.49],["1122",2497740],["1113",2194687.52],["1345",2097546],["2229",1756289],["2324",1524673.85],["4222",1500000],["1112",1082800.19],["1361",927100],["2111",901337.52],["2131",874979],["1386",605320.37],["1387",237254.99],["4121",123200],["4129",107725],["4111",105658.17],["2321",100000],["2322",99438],["2139",85737],["1343",80640],["1334",74921.47],["2212",49234.59],["2119",42713],["1341",40635],["2460",18500],["2141",9737.24],["2310",8064.65],["1381",4690.69],["2112",1831]],"economic_revenue_total_czk":109964901.51,"purpose_expenditure":[["3399",47035773.78],["6171",13273087.32],["3745",8698140.52],["3722",7220743.02],["3613",6389788.15],["3113",5181071.11],["3522",4500000],["3639",4337652.21],["2219",4234240.72],["6399",4126183],["2310",2935235.76],["3111",2624491.8],["3412",2439375.21],["3900",2288000],["6112",2064070],["3612",1617912.96],["2212",1468302.67],["3319",1242366.29],["3141",1160000],["3314",1099143.99],["5512",1089330.37],["3631",972571.41],["2321",813806.66],["4351",755000],["2292",600600],["3632",589039.46],["3421",504364.42],["6320",471793],["3341",251525.49],["6310",248829.39],["2115",200860],["4341",200300.13],["2221",183950],["2341",170196.61],["3313",137813.99],["6114",105658.17],["5311",80223.42],["6409",59000],["4311",55000],["6402",5905],["3633",5160]],"purpose_expenditure_total_czk":131436506.03}},"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."}}}}