{"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:00279072","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00279072","name":"Město Králíky","short_name":"Králíky","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Ústí nad Orlicí","municipality_code":580481},"amounts":{"revenue_approved":164412830,"revenue_adjusted":177596671.76,"revenue_actual":180512814.76,"expense_approved":258454009,"expense_adjusted":271637850.76,"expense_actual":241776916.41,"tax_revenue":108791287.86,"nontax_revenue":18103621.25,"capital_revenue":16222468,"transfer_revenue":37395437.65,"current_expense":129551365.88,"capital_expense":112225550.53,"budget_balance":-61264101.65,"cash_current":4566707.66,"cash_previous":14995561.92},"ratios":{"revenue_execution":1.01642003,"expense_execution":0.89007079,"balance_to_revenue":-0.33938921,"cash_to_expense":0.0188881,"cash_yoy":-0.69546272,"capital_expense_share":0.46416983,"transfer_revenue_share":0.20716223},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00279072/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00279072"},"seo":{"slug":"kraliky-00279072","path":"/cz/municipalities/kraliky-00279072/"},"population":{"value":4075,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":164412830,"expenditure_czk":258454009,"financing_czk":94041179,"balance_czk":-94041179},{"stage":"revised","revenue_czk":177596671.76,"expenditure_czk":271637850.76,"financing_czk":94041179,"balance_czk":-94041179},{"stage":"actual","revenue_czk":180512814.76,"expenditure_czk":241776916.41,"financing_czk":61264101.65,"balance_czk":-61264101.65}],"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",114990965],["5011",27092840],["5331",22647400],["5169",22595717],["5171",9567000],["5179",8821609],["6125",8594196],["5031",7268458],["5166",4818491],["5365",3104000],["5141",2978314],["5032",2634326],["5023",2190662],["5362",1998524],["5139",1836000],["5172",1809000],["5499",1737040],["5222",1652000],["5154",1607000],["5168",1368000],["5163",800500],["5137",704500],["5021",640000],["5229",523000],["6111",425000],["6123",425000],["5159",420000],["5164",408000],["5329",400000],["5156",332800],["5161",330100],["5167",309000],["5175",309000],["5493",266395],["5195",250000],["5151",234500],["5162",226400],["5132",222000],["5223",200000],["5194",177500],["6349",170000],["5903",150000],["5901",135286],["5364",133486],["5155",125000],["5038",120000],["5173",114000],["5153",105000],["6130",100000],["5323",82000],["5192",75000],["6122",50000],["5122",30000],["5221",28000],["5134",27000],["5339",20000],["5019",18000],["5041",15000],["5136",15000],["5909",11000],["5133",8000],["5039",7000]],"economic_expenditure_total_czk":258454009,"economic_financing":[["8123",88525589],["8115",8016390],["8124",-2500800]],"economic_financing_total_czk":94041179,"economic_revenue":[["1211",44223700],["1121",22523000],["1111",16783200],["4112",14640000],["3111",10000000],["2324",9589258],["1511",7844000],["2111",6549000],["3112",5000000],["1361",3641000],["1113",3500000],["1345",3300000],["2139",3246962],["1122",3100000],["4131",2000000],["1334",1500000],["1112",1350800],["2229",853860],["2132",503000],["1386",500000],["2142",500000],["1342",473000],["2212",461000],["2412",444000],["2131",400000],["2122",260000],["1387",250000],["4121",202000],["2133",147500],["2119",130000],["2321",112000],["1343",100000],["1353",100000],["2322",100000],["1341",70000],["2141",10050],["2310",5000],["2329",500]],"economic_revenue_total_czk":164412830,"purpose_expenditure":[["6171",57273899],["3412",51414693],["3111",36129400],["3319",15291829],["3231",13820000],["3113",10456000],["2212",8220000],["3631",7555272],["4351",7500800],["3722",5700000],["6399",5021000],["3745",4578817],["6112",3211600],["3314",3199000],["3392",3100000],["6310",3093814],["3632",3076000],["3315",2989000],["3639",2617800],["6409",2150000],["3619",2000000],["3635",1531000],["3322",1126395],["3421",1107524],["6320",670000],["2141",650000],["5512",644000],["3141",630000],["3326",600000],["2143",470000],["3729",460000],["4341",290000],["3900",250000],["4339",199000],["5212",180680],["5213",150000],["6402",133486],["1014",125000],["2221",125000],["3399",120000],["3541",110000],["3349",85000],["2292",82000],["3429",60000],["2321",50000],["3312",50000],["5311",50000],["2219",30000],["4378",25000],["2144",21500],["4349",10000],["4356",10000],["3612",5000],["3599",4000],["4399",500]],"purpose_expenditure_total_czk":258454009},"revised":{"economic_expenditure":[["6121",117416299.61],["5011",29478084.44],["5169",24536475],["5331",22862400],["5171",10549488],["5179",8366441],["5031",7982995.12],["6125",6644196],["5166",4891651],["5362",3726940],["5336",3491139.15],["5032",2932167.19],["5141",2797001.45],["5365",2775770],["5023",2283412],["5222",1931400],["5139",1775665],["5499",1741240],["5154",1561195],["5021",1309963],["5168",1297336],["5137",903818],["5163",836500],["6111",784622],["6123",745900],["5172",729642],["5229",540500],["5167",522180],["5164",495938],["5159",419903],["5329",400000],["5175",363690],["5194",335600],["5493",331395],["5151",326134],["5156",311120],["5132",294150],["5161",281300],["5195",251472],["5162",234400],["5223",200000],["6349",170000],["5173",159797],["6122",155353],["5155",140675],["5364",133486],["5153",121448],["5038",120000],["5903",120000],["6356",100581.25],["6351",95312.55],["5901",92136],["6130",85570],["5323",82000],["5192",75000],["5019",58287],["5221",58000],["5123",44082],["5339",35000],["5122",28883],["5134",27000],["5213",17000],["5041",15000],["5136",15000],["5909",13117],["5133",8000],["5039",7600]],"economic_expenditure_total_czk":271637850.76,"economic_financing":[["8123",88525589],["8115",8016390],["8124",-2500800]],"economic_financing_total_czk":94041179,"economic_revenue":[["1211",43657300],["1121",23350000],["1111",16453200],["4112",14640000],["3111",10000000],["4216",8317746.12],["4116",8315868.64],["1511",8248040],["2111",7139900],["3112",5000000],["1361",3641000],["1345",3300000],["2139",3246962],["1113",3088000],["1122",2506000],["4131",2500000],["4122",2087860],["2324",1608533.5],["1112",1522160],["1334",1500000],["4222",925400],["2229",853860],["1342",616240],["2132",503000],["1386",500000],["2212",461000],["2412",444000],["2131",400000],["2226",364623.55],["2142",356760],["4111",345435.95],["1387",332600],["2122",260000],["4121",178994.94],["2321",162000],["2133",147500],["2119",130000],["1343",117300],["1353",100000],["2322",100000],["4171",84132],["1341",70000],["2141",10050],["1381",5705.06],["2310",5000],["2329",500]],"economic_revenue_total_czk":177596671.76,"purpose_expenditure":[["6171",57717922.75],["3111",39930950.12],["3412",37182444],["3231",25193177.59],["3319",16954403],["3113",12595405.24],["4351",11301300],["3631",8076272],["6399",6421186],["3722",6200000],["2212",6083904],["3745",5192275],["3632",3376000],["6112",3339600],["3314",3236000],["3392",3140000],["3315",3083813],["3639",2957800],["6310",2948501.45],["3619",1750000],["2219",1726297.61],["3635",1501000],["3419",1494400],["3322",1440755],["5512",1252132],["3141",830000],["6320",670000],["2141",650000],["3326",568540],["2321",566250],["3421",508024],["3729",460000],["2143",459600],["3900",360000],["6114",345000],["4339",292500],["4341",290000],["5212",180680],["3399",160500],["6402",133486],["1014",125000],["2221",125000],["3429",120000],["5213",120000],["3541",107500],["3349",85000],["1036",84132],["2292",82000],["3312",50000],["5311",50000],["4378",25000],["3599",24000],["6409",23100],["2144",21500],["4349",10000],["4356",10000],["3612",5000],["4399",500]],"purpose_expenditure_total_czk":271637850.76},"actual":{"economic_expenditure":[["6121",111004612.07],["5011",28730862],["5331",22862400],["5169",20519882.5],["5171",9339161.73],["5179",7804320.19],["5031",7546950],["5336",3491139.15],["5362",3131576.9],["5032",2763533],["5023",2283403],["5365",2177690],["5222",1900001],["5499",1711071.16],["5166",1620171.33],["5139",1352678.66],["5154",1284644.97],["5141",1264327.42],["5021",1245018],["5168",924948.2],["5163",794563.62],["5137",704279.31],["5229",540500],["5167",478406.27],["5164",465172.9],["5159",423610],["5175",374592.79],["6111",359622],["6123",350900],["5329",345146],["5493",315286],["5151",313367.21],["5194",269533],["5156",266817.49],["5132",265731.31],["5161",253158],["5195",251472],["5162",240496.07],["5223",200000],["6349",165888],["5173",163348.7],["6122",148634.66],["5155",140674],["5364",133484.98],["5038",120215.55],["5153",117669.58],["6356",100581.25],["6351",95312.55],["5323",81984],["5221",58000],["5192",51182],["5123",44081.74],["5019",39664.6],["5134",26332.54],["5339",25000],["5172",24338.56],["5213",17000],["5039",13409.94],["5136",13248],["5909",12946],["5041",8690.51],["5133",2184],["5122",2000]],"economic_expenditure_total_czk":241776916.41,"economic_financing":[["8123",53855092.99],["8115",11899457.86],["8124",-2500800],["8901",-1989649.2]],"economic_financing_total_czk":61264101.65,"economic_revenue":[["1211",43628238.57],["1121",23349682.16],["1111",16451359.86],["4112",14640000],["3111",11138832.06],["4216",8317746.12],["4116",8315868.64],["2111",8274507.03],["1511",8248149.15],["3112",5083635.94],["1361",4580800],["1345",3273669],["2139",3246962.4],["1113",3087111.49],["1122",2505720],["4131",2500000],["4122",2087860],["2324",1826856.81],["1112",1522155.72],["4222",925400],["2229",869566.37],["1386",850732.29],["2212",760710.46],["1342",616240],["2132",527261.67],["2412",444000],["2131",399473.12],["2226",364623.55],["4111",345435.95],["1387",333424.58],["2142",285600],["2122",260000],["2322",233261],["4121",178994.94],["2133",164833.46],["2321",147500],["2119",140679.44],["1353",121800],["1343",121642],["2310",113566],["4171",84132],["1341",69805],["2141",43944.94],["1334",23877.5],["1381",6844.23],["2329",275],["1382",36.31]],"economic_revenue_total_czk":180512814.76,"purpose_expenditure":[["6171",44026791.91],["3111",39362113.85],["3412",36959420.7],["3231",24361579.96],["3319",15774297.34],["3113",12413106.26],["4351",10930300.95],["3631",7921329.6],["6399",5257966.9],["3722",5179888],["2212",4179090.49],["3745",3995186.95],["6112",3263754.33],["3314",3236000],["3392",3140000],["3315",3058813],["3632",2964689.55],["3639",2579492.28],["3619",1722398.95],["3419",1469392],["6310",1412737.04],["3322",1267339.2],["5512",1088651.59],["3141",830000],["6320",631080],["2141",583477.04],["2321",520731],["3635",398090],["3900",329120],["6114",327093.95],["3326",302828.94],["4341",290000],["4339",264892.32],["2143",249900.99],["3729",227338],["3421",139711],["3399",135999],["5212",135816.88],["6402",133484.98],["2221",123178],["3541",98360],["1036",84132],["2292",81984],["3349",74494.56],["5311",49281.86],["3429",40000],["1014",37416],["4378",25000],["3599",24000],["3312",23185.04],["2144",21500],["4349",10000],["4356",10000],["2219",9680],["3612",800]],"purpose_expenditure_total_czk":241776916.41}},"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."}}}}