{"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:00257966","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00257966","name":"Město Kralovice","short_name":"Kralovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Plzeň-sever","municipality_code":559075},"amounts":{"revenue_approved":162033900,"revenue_adjusted":177438369.91,"revenue_actual":181305260.52,"expense_approved":158139820,"expense_adjusted":208062170,"expense_actual":197152131.97,"tax_revenue":102896806.91,"nontax_revenue":32227993.7,"capital_revenue":8148550,"transfer_revenue":38031909.91,"current_expense":123455427.52,"capital_expense":73696704.45,"budget_balance":-15846871.45,"cash_current":27757162.81,"cash_previous":51402934.26},"ratios":{"revenue_execution":1.02179287,"expense_execution":0.94756357,"balance_to_revenue":-0.08740437,"cash_to_expense":0.14079058,"cash_yoy":-0.4600082,"capital_expense_share":0.37380628,"transfer_revenue_share":0.20976727},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00257966/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00257966"},"seo":{"slug":"kralovice","path":"/cz/municipalities/kralovice/"},"population":{"value":3459,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":162033900,"expenditure_czk":158139820,"financing_czk":-3894080,"balance_czk":3894080},{"stage":"revised","revenue_czk":177438369.91,"expenditure_czk":208062170,"financing_czk":30623800.09,"balance_czk":-30623800.09},{"stage":"actual","revenue_czk":181305260.52,"expenditure_czk":197152131.97,"financing_czk":15846871.45,"balance_czk":-15846871.45}],"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",44520000],["5011",35552000],["5331",16320900],["5169",10855000],["5171",9611000],["5031",9115600],["5154",3440000],["5032",3382500],["5362",3034000],["5139",2089000],["5613",2000000],["5229",1841100],["5023",1780000],["5021",1605000],["5141",1500000],["5499",1500000],["5152",1340000],["5168",1150000],["5339",895000],["5136",705000],["5163",697000],["5137",626000],["5151",505000],["5161",487000],["5156",471000],["5167",443000],["6130",400000],["5162",361000],["5166",300000],["5492",225000],["5038",170000],["5173",148000],["5164",140000],["5323",139720],["5175",128000],["5134",125000],["5172",115000],["5132",111000],["5179",80000],["5194",50000],["6312",45000],["5019",31000],["5329",24000],["5157",20000],["5199",20000],["5903",20000],["5133",14000],["5176",8000]],"economic_expenditure_total_czk":158139820,"economic_financing":[["8124",-7798200],["8115",3904120]],"economic_financing_total_czk":-3894080,"economic_revenue":[["1211",37625000],["4216",29300000],["4112",20698900],["1121",19162000],["1111",13500000],["2132",10020000],["1511",5580000],["1361",4600000],["1345",3125000],["1122",3000000],["3111",3000000],["4221",2500000],["1113",2400000],["2111",2385000],["1112",1000000],["2212",1000000],["1387",800000],["1353",550000],["2412",450000],["1386",400000],["2131",350000],["2141",350000],["1341",82000],["2324",50000],["2119",40000],["1342",30000],["2322",15000],["1335",10000],["1343",10000],["1334",1000]],"economic_revenue_total_czk":162033900,"purpose_expenditure":[["6171",55702000],["2219",31120000],["3639",9029000],["3113",7347000],["2212",6592000],["3111",4625000],["3612",4562900],["3722",3430000],["3723",3420000],["3613",3040000],["6399",3000000],["3314",2862100],["3319",2415000],["6112",2342000],["5512",1987000],["3631",1770000],["3419",1620000],["6310",1600000],["2321",1545000],["3429",1541000],["3421",1440000],["3632",1408000],["4351",1302000],["2143",953100],["3114",850000],["1032",600000],["3231",450000],["3745",321000],["3399",245000],["3721",180000],["2310",145000],["2292",139720],["3349",120000],["4359",115000],["3326",100000],["1036",80000],["3341",51000],["2333",50000],["5213",20000],["3724",10000],["3726",10000]],"purpose_expenditure_total_czk":158139820},"revised":{"economic_expenditure":[["6121",78927000],["5011",35315000],["5331",14520900],["5169",11810700],["5365",9716000],["5031",9235600],["5171",8834000],["5032",3436500],["5154",3246000],["5336",3225000],["5021",2742000],["5139",2366000],["5613",2000000],["5229",1846100],["5023",1845000],["5141",1700000],["5499",1700000],["5168",1580000],["5152",1560000],["5339",1425000],["6122",1181000],["5137",949000],["5362",834000],["5163",815000],["6130",720000],["5136",706000],["5151",572000],["6351",500000],["5161",487000],["5156",471000],["5167",468000],["5162",361000],["5166",300000],["5179",280000],["5492",255000],["5172",232000],["5192",202000],["5175",180000],["5173",166000],["5038",162000],["5164",152000],["5364",142500],["5323",139720],["5134",125000],["5132",111000],["5019",98000],["6312",90000],["5194",50000],["5221",33450],["5157",30000],["5909",26000],["5363",25000],["5904",24200],["5155",24000],["5329",24000],["5222",20000],["5903",20000],["6119",20000],["5176",18000],["5133",14000],["5039",2500],["5153",1000]],"economic_expenditure_total_czk":208062170,"economic_financing":[["8115",38422000.09],["8124",-7798200]],"economic_financing_total_czk":30623800.09,"economic_revenue":[["1211",37625000],["4112",20698900],["1121",19162000],["2324",15122000],["1111",13500000],["4116",10470195.41],["2132",10170000],["1122",9716000],["1361",6000000],["1511",5580000],["3111",5400000],["4216",3434958],["1345",3125000],["2111",2567000],["1113",2400000],["4122",2345846.5],["3112",1450000],["1387",1360000],["2412",1050000],["1112",1000000],["2212",1000000],["2141",850000],["1386",730000],["4222",700000],["1353",630000],["2131",350000],["4111",225000],["2329",210000],["2322",193000],["1341",86000],["4121",67470],["1359",50000],["2119",50000],["1342",38000],["2229",25000],["2321",24000],["1343",21000],["1335",10000],["1334",2000]],"economic_revenue_total_czk":177438369.91,"purpose_expenditure":[["6171",58266450],["2219",31620000],["3421",28080000],["3639",10939000],["6399",10509000],["3113",9184000],["3612",8562900],["3111",7038000],["2212",5142000],["3723",3912000],["3722",3255000],["3314",2934600],["3613",2750000],["6112",2692000],["3319",2459000],["3631",2305000],["6310",2230000],["5512",2193000],["4351",1822000],["3429",1691000],["3632",1649000],["3419",1620000],["2321",1445000],["3114",1166000],["3231",1120000],["2143",921100],["1032",350000],["3745",281000],["3399",250000],["4359",199000],["6114",185000],["3721",180000],["3326",170000],["3349",150000],["2310",145000],["2292",139720],["6402",127200],["3635",104700],["1036",80000],["3515",64000],["6409",39500],["1014",33000],["5213",20000],["3341",11000],["3724",10000],["3726",10000],["6115",7000]],"purpose_expenditure_total_czk":208062170},"actual":{"economic_expenditure":[["6121",71446668.05],["5011",35148480],["5331",14520900],["5169",11073836.31],["5365",9715860],["5031",9174999],["5171",7694177.84],["5032",3393619],["5336",3218145.4],["5154",3060409.78],["5021",2637255],["5139",2148743.81],["5613",2000000],["5023",1844029],["5499",1823569.95],["5229",1773411.41],["5141",1731160.37],["5168",1604245],["5339",1424760.92],["5152",1341651.96],["5362",1312247.81],["6122",990001.4],["5137",850851.36],["5163",778595.02],["6130",670000],["5136",644647.64],["6351",500000],["5151",469967],["5167",438809.2],["5161",422631.03],["5156",339386.38],["5162",329875.66],["5166",281879],["5179",258725],["5172",251387.28],["5175",224893.84],["5192",202000],["5492",164460],["5038",146959],["5364",141817.87],["5134",139758.73],["5323",139720],["5173",122159],["5164",120996.39],["5019",74399],["6312",71885],["5194",39516],["5221",33450],["5132",28340],["5909",25927],["5363",25000],["5904",24174],["5329",24000],["5157",22051.56],["5155",21558],["5222",20000],["6119",18150],["5176",3146],["5133",1912],["5153",932]],"economic_expenditure_total_czk":197152131.97,"economic_financing":[["8115",23645771.45],["8124",-7798900]],"economic_financing_total_czk":15846871.45,"economic_revenue":[["1211",37037154.96],["4112",20698900],["1121",19819199.01],["2324",15113926.87],["1111",14293039.64],["4116",10559735.41],["2132",10246897.81],["1122",9715860],["3111",6698550],["1361",6191430],["1511",5826594.75],["4216",3434958],["1345",3111269.11],["1113",2620596.25],["2111",2434990.43],["4122",2345846.5],["3112",1450000],["1387",1357389.62],["1112",1292057.29],["2412",1050000],["2212",1014589.49],["2141",926040.93],["1386",721586.46],["4222",700000],["1353",636500],["2122",600000],["2131",361843.96],["4111",225000],["2329",193182.79],["2322",186351],["1385",122584.31],["1341",84079],["4121",67470],["2119",51996.42],["1342",36880],["2229",24174],["2321",24000],["1343",23550],["1381",5829.46],["1334",1135.54],["1382",71.51]],"economic_revenue_total_czk":181305260.52,"purpose_expenditure":[["6171",57899607.4],["2219",29673727.22],["3421",24681514.32],["6399",11004307.81],["3639",10495874.24],["3113",9152906.63],["3612",8189885.34],["3111",6251198.03],["2212",4609078.75],["3723",4049125.88],["3722",2973379.21],["3314",2712368.68],["6112",2671383.32],["3319",2446339.02],["3631",2314625.78],["6310",2280288.71],["5512",1992754.39],["4351",1665102.71],["3632",1643856.14],["3419",1617000],["3429",1589213.62],["3114",1165800],["2321",1157854.54],["3231",1070392.04],["3613",1053037.42],["2143",839615.48],["3745",253300.23],["6114",181647.98],["1032",173021],["6402",165991.87],["3349",155990.58],["3399",153791],["3326",148620],["2292",139720],["3721",120999.61],["4359",120013],["3635",96800],["1036",73987],["3515",63600],["2310",63507.25],["1014",32896.5],["6115",6194.27],["3726",1815]],"purpose_expenditure_total_czk":197152131.97}},"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."}}}}