{"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:00277819","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00277819","name":"Město Dvůr Králové nad Labem","short_name":"Dvůr Králové nad Labem","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Trutnov","municipality_code":579203},"amounts":{"revenue_approved":589798287.78,"revenue_adjusted":642378793.99,"revenue_actual":584690876.41,"expense_approved":685805688,"expense_adjusted":730086053.27,"expense_actual":634273388.62,"tax_revenue":382024604.89,"nontax_revenue":91955877.45,"capital_revenue":14922529,"transfer_revenue":95787865.07,"current_expense":475282242.94,"capital_expense":158991145.68,"budget_balance":-49582512.21,"cash_current":23364929.54,"cash_previous":62966251.65},"ratios":{"revenue_execution":0.91019642,"expense_execution":0.86876524,"balance_to_revenue":-0.08480124,"cash_to_expense":0.03683732,"cash_yoy":-0.62892932,"capital_expense_share":0.25066659,"transfer_revenue_share":0.16382651},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00277819/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00277819"},"seo":{"slug":"dvur-kralove-nad-labem","path":"/cz/municipalities/dvur-kralove-nad-labem/"},"population":{"value":15311,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":589798287.78,"expenditure_czk":685805688,"financing_czk":96007400.22,"balance_czk":-96007400.22},{"stage":"revised","revenue_czk":642378793.99,"expenditure_czk":730086053.27,"financing_czk":87707259.28,"balance_czk":-87707259.28},{"stage":"actual","revenue_czk":584690876.41,"expenditure_czk":634273388.62,"financing_czk":49582512.21,"balance_czk":-49582512.21}],"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",173566511],["6121",172980600],["5011",88793820],["5171",54230000],["5169",33004217],["5031",23203400],["6125",13369000],["5222",10326000],["5152",9530000],["5141",9400000],["5032",8436580],["5365",6500000],["6351",6100000],["5362",5565000],["5164",5506700],["5499",5125000],["6111",4852000],["6122",4550000],["5213",4450000],["5023",4000000],["5223",3790000],["5154",3410000],["5161",2882500],["5163",2585000],["5151",2455000],["5137",2280000],["5172",2257000],["5168",2043000],["6130",2000000],["5139",1965500],["5166",1835000],["5021",1553000],["6323",1000000],["5179",998000],["5138",810000],["5167",800000],["5903",800000],["5493",765000],["5194",694000],["5153",690000],["5156",600000],["5038",559660],["5134",553000],["5162",553000],["5199",517000],["5339",485000],["5909",420000],["5901",400000],["5221",360000],["5229",292500],["5173",274000],["5192",267000],["5132",250000],["5175",242000],["5123",200000],["5019",110000],["5136",107000],["5122",100000],["5212",100000],["5131",60000],["5811",60000],["5329",50000],["5041",35000],["5133",26000],["5492",25000],["5155",20000],["5176",13000],["5142",10700],["5660",10000],["5039",4000]],"economic_expenditure_total_czk":685805688,"economic_financing":[["8117",500000000],["8118",-500000000],["8115",51674080.22],["8905",35000000],["8113",20000000],["8124",-10666680]],"economic_financing_total_czk":96007400.22,"economic_revenue":[["1211",169000000],["1121",90000000],["1111",63000000],["2132",44144508],["4112",27782300],["1511",25000000],["4216",24181453.28],["3111",23900000],["2111",17996000],["2212",17021000],["1113",15000000],["1345",14000000],["3112",12300000],["4116",10506548.51],["1122",6500000],["1361",5575000],["1112",4200000],["4218",4000000],["4213",2591448.59],["2324",1873710],["1386",1800000],["1387",1400000],["4122",1081437.4],["2142",1000000],["2139",800000],["1342",700000],["2141",700000],["2131",647382],["1341",610000],["4111",594000],["2112",380000],["1353",370000],["1343",300000],["2322",300000],["1334",250000],["2119",200000],["4121",65000],["2143",10000],["3121",10000],["1335",5000],["2133",2000],["1337",1500]],"economic_revenue_total_czk":589798287.78,"purpose_expenditure":[["6171",165703200],["3639",101608000],["3113",45009000],["3613",42850000],["2321",35556200],["5311",27942960],["2310",24881900],["2221",20180000],["3412",19700000],["4351",19300000],["3612",16979000],["3111",16950000],["6399",11500000],["2219",11280000],["6310",9650000],["3319",9566500],["3745",9452000],["3419",8550000],["3315",8527511],["3314",7412000],["2212",7400000],["3725",5829000],["6112",5395000],["4359",5197000],["3631",4250000],["2292",4200000],["3421",4125000],["3744",3910000],["5512",3205000],["3699",2655000],["3121",2300000],["3231",2011000],["2333",2000000],["3322",1900000],["3635",1500000],["4374",1500000],["6320",1450000],["2143",1383000],["2115",1350000],["1014",1275000],["3399",1056000],["4399",1029917],["3326",1000000],["3632",1000000],["5213",950000],["3349",902000],["6114",594000],["5212",537000],["2223",500000],["3729",350000],["6409",350000],["5273",347000],["3799",300000],["2229",252000],["3769",210000],["2169",200000],["3721",200000],["3299",145000],["6223",70500],["6221",60000],["3513",50000],["3749",40000],["1039",34000],["3429",30000],["3728",30000],["3739",30000],["3792",30000],["1099",20000],["3719",20000],["3741",20000],["2299",10000],["3723",5000]],"purpose_expenditure_total_czk":685805688},"revised":{"economic_expenditure":[["5331",177180295],["6121",155063310.62],["5011",88857217],["5171",49536388.44],["5169",30912401.79],["5031",23407093],["5336",17977841.58],["5365",16174560],["6125",12305039.34],["5222",10691400],["6380",10376162.32],["6130",9740132],["5141",9400000],["5152",9215000],["5032",8561171],["6202",7800000],["5164",6196496.17],["6351",5930574],["5362",5565989],["5499",5540000],["5223",5533520],["5213",4337680],["6122",4213987],["5023",4100000],["5168",3647474.26],["5137",3535861.05],["5532",3302581.14],["5154",3165540],["6356",3102355],["5161",2877369.6],["6111",2875909.8],["5163",2589000.47],["5151",2467000],["5166",2245000],["5139",2211773.67],["5364",1837327.39],["5021",1650255],["5172",1576486.4],["5167",1321769.04],["6323",1000000],["5179",965000],["5138",907000],["5153",809300],["5903",800000],["5194",766862],["5493",703900],["5134",599000],["5156",565203.08],["5162",525031.11],["5199",517000],["5492",495000],["5038",467532],["6127",397000],["5339",384000],["5175",353556.47],["5901",350000],["5173",324439],["6359",300000],["5221",276400],["5132",224000],["5909",200000],["5192",194167],["5363",103374],["5136",102760],["5366",100028],["5122",100000],["5019",66140],["5212",65200],["5811",60000],["5131",58000],["5142",54699.53],["5329",50000],["5041",35000],["5229",32500],["5123",30000],["6123",30000],["5133",21000],["5176",13000],["5660",10000],["5155",6000],["5039",2000]],"economic_expenditure_total_czk":730086053.27,"economic_financing":[["8117",323500000],["8118",-323500000],["8115",44147259.28],["8905",35000000],["8113",20000000],["8124",-11440000]],"economic_financing_total_czk":87707259.28,"economic_revenue":[["1211",170000000],["1121",92000000],["1111",72000000],["2132",44776388],["4112",27782300],["1511",25000000],["2111",19565907],["1122",19174560],["2212",18453800],["4116",17122127.84],["1113",15000000],["1345",15000000],["4122",14759950.09],["3112",12200000],["3111",10653679],["4218",10383858.46],["4216",9590200.33],["4222",8000000],["1361",6460922],["2324",5825377.92],["1112",5000000],["4118",4844502.72],["2142",3000000],["4213",2561725.63],["1386",2459000],["2229",1757152],["1387",1400000],["1342",1099000],["2139",893000],["2131",720082],["2141",700000],["1341",610000],["4111",582500],["1343",494000],["1353",471000],["2119",419600],["2112",380000],["2322",366077],["1381",260000],["1334",250000],["4121",160700],["3121",60000],["2133",42983],["2321",35000],["1335",20000],["2310",20000],["2143",10000],["1337",9400],["2211",4001]],"economic_revenue_total_czk":642378793.99,"purpose_expenditure":[["6171",163490132.09],["3639",106871719.27],["3113",47904869.5],["3613",40791943],["4351",31481436],["5311",28296763],["2321",25470050],["2310",25069978],["6399",21174560],["2221",20535000],["3699",18195132],["3612",15885081],["3111",15790015.34],["6223",13739243.46],["3412",12962109.59],["2219",10308760],["3319",9884351],["6310",9679000.47],["3419",8550000],["3315",8484511],["2212",7656220],["3314",7528574],["5512",6433000],["3631",6010000],["6112",5525000],["3745",5483886],["4359",5077785],["3322",4999514.48],["3725",4856330],["2292",4200000],["3421",4092228.05],["3744",4027500],["3231",2665755.2],["3121",2490000],["6221",1998000],["6402",1937355.39],["2115",1765000],["2333",1688008],["3635",1500000],["6320",1450000],["2143",1360935.76],["1014",1275000],["4374",1125000],["3399",1000149],["3326",1000000],["3632",1000000],["5213",950000],["4399",942096.6],["3349",877000],["2223",680000],["5212",567000],["6114",506561.07],["3511",400000],["3513",350000],["3799",300000],["5273",287000],["3729",250000],["3769",210000],["2169",200000],["2229",152000],["3299",145000],["6409",130000],["3721",122000],["1039",104000],["3741",55000],["3792",33000],["3429",30000],["3739",30000],["3749",20500],["1099",20000],["2299",10000],["3723",5000]],"purpose_expenditure_total_czk":730086053.27},"actual":{"economic_expenditure":[["5331",177180295],["6121",104093401.44],["5011",86942196],["5171",37587943.37],["5031",22397960],["5169",20308964.47],["5336",17977841.58],["5365",16174560],["6125",12305039.34],["5222",10480832],["6380",10376162.32],["5152",8241954.16],["5032",8214059],["6202",7800000],["6130",7517198],["5141",7337838.77],["6351",5930574],["5164",5584764.77],["5223",5476200],["5499",5373631.18],["5213",4091589.43],["5023",4091190],["5168",3603966],["6122",3593148.15],["5532",3302581.14],["5137",3301985.18],["6356",3102355],["6111",2848497.3],["5161",2824983.17],["5154",2504831.41],["5151",1991967.91],["5163",1953288.13],["5139",1854390.96],["5364",1837327.39],["5166",1773182],["5172",1531684.4],["5021",1432818],["5167",1169224.16],["5362",1143019],["6323",1000000],["5138",822583.13],["5179",770742.63],["5493",698900],["5134",560812.19],["5194",539230.67],["5153",484189.25],["5492",435000],["5162",419585.68],["6127",396126.13],["5156",382176.85],["5339",374000],["5038",362088],["5199",282428.94],["5221",276400],["5175",270217.94],["5173",263830.87],["5363",103374],["5366",100028],["5212",62890],["5329",50000],["5132",47527.61],["5192",41125.92],["5136",40370],["5131",32892],["5019",30709.93],["6123",28644],["5142",25089.69],["5811",24000],["5041",23759.37],["5229",22500],["5133",15255.99],["5123",7235.8],["5176",6630.9],["5155",6000],["5909",6000],["5182",4849],["5122",2000],["5660",750]],"economic_expenditure_total_czk":634273388.62,"economic_financing":[["8117",323500000],["8118",-323500000],["8115",39601322.11],["8905",22525313.46],["8124",-11440000],["8901",-1104123.36]],"economic_financing_total_czk":49582512.21,"economic_revenue":[["1211",153873633.04],["1121",82370516.64],["1111",59461608.49],["2132",42696295.81],["4112",27782300],["1511",26121244.68],["2111",18384329.1],["2212",17444290.72],["4116",17122127.84],["1122",16174560],["4122",14759950.09],["1345",13905525.99],["1113",10888825.83],["3111",10653679],["4218",10383858.46],["4216",9590200.33],["4222",8000000],["1361",6844443],["1112",5369382.69],["2324",5030739.28],["4118",4844502.72],["3112",4208850],["1386",3000418.52],["2142",3000000],["4213",2561725.63],["2229",1757152],["1387",1175398.32],["1342",1099840],["2139",961939],["2131",798658],["4111",582500],["1343",517254],["1341",507795.89],["2119",453354.2],["1353",451700],["2112",426361.5],["2141",412506.26],["2322",390062.3],["1334",207560.62],["4121",160700],["2328",82368.98],["3121",60000],["2133",58392.95],["2321",35000],["1381",24022.93],["1335",20339.24],["2310",20000],["1337",10535.01],["2211",4427.35]],"economic_revenue_total_czk":584690876.41,"purpose_expenditure":[["6171",151985633.18],["3639",103076212.56],["3113",43160191.73],["4351",31481436],["3613",27921816.85],["5311",25117123.35],["2310",24143258.35],["2321",20909257.51],["6399",16921730],["3699",15647210.66],["3111",14762480.93],["6223",13718743.46],["3612",13657538.55],["3319",9839139],["3419",8519400],["3315",8484511],["2219",7704248.28],["6310",7616617.9],["3314",7528574],["3412",6950944.98],["6112",5310858],["4359",5066782.67],["3631",4899792.27],["2221",4893573.96],["5512",4683409.49],["3725",4516253.33],["3745",4164701.35],["3322",4115774.09],["3421",4066515.62],["2292",3973909.43],["3744",3865730.81],["2212",3184117.91],["3231",2665755.2],["3121",2200077.2],["6221",1998000],["6402",1937355.39],["2115",1763986],["6320",1341050],["2143",1291663.66],["1014",1111854],["4374",982545.76],["3635",915970],["4399",905310.88],["3399",836254.75],["3349",793820.23],["2223",675241.59],["3326",600000],["6114",506561.07],["3511",400000],["3799",233544.6],["5273",190528.56],["2333",179594.25],["5212",156716.94],["3769",153500],["3721",121387.2],["1039",97665.01],["3299",84007],["2229",75448.92],["3513",50000],["3741",34079.65],["3792",32065],["3749",20500],["1099",19400],["3729",6018.54],["6409",6000]],"purpose_expenditure_total_czk":634273388.62}},"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."}}}}