{"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:00509701","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00509701","name":"Město Králův Dvůr","short_name":"Králův Dvůr","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Beroun","municipality_code":533203},"amounts":{"revenue_approved":269031308,"revenue_adjusted":330892124.25,"revenue_actual":303460207.24,"expense_approved":451816983,"expense_adjusted":465724092.81,"expense_actual":375800265.42,"tax_revenue":257882852.53,"nontax_revenue":16881822.06,"capital_revenue":250287.9,"transfer_revenue":28445244.75,"current_expense":166075826.02,"capital_expense":209724439.4,"budget_balance":-72340058.18,"cash_current":175466766.61,"cash_previous":250915754.79},"ratios":{"revenue_execution":0.9170971,"expense_execution":0.80691609,"balance_to_revenue":-0.238384,"cash_to_expense":0.46691496,"cash_yoy":-0.3006945,"capital_expense_share":0.55807422,"transfer_revenue_share":0.09373633},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00509701/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00509701"},"seo":{"slug":"kraluv-dvur","path":"/cz/municipalities/kraluv-dvur/"},"population":{"value":10655,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":269031308,"expenditure_czk":451816983,"financing_czk":182785675,"balance_czk":-182785675},{"stage":"revised","revenue_czk":330892124.25,"expenditure_czk":465724092.81,"financing_czk":134831968.56,"balance_czk":-134831968.56},{"stage":"actual","revenue_czk":303460207.24,"expenditure_czk":375800265.42,"financing_czk":72340058.18,"balance_czk":-72340058.18}],"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",244349000],["5169",85264000],["5011",17958000],["5331",17750000],["5171",15030000],["5154",8890000],["5031",6140000],["5321",5950000],["5023",5500000],["5222",5278800],["5137",4720000],["6122",4253000],["6130",3000000],["5139",2966000],["5032",2880000],["5168",2716000],["5323",2147183],["5141",1701000],["5153",1574000],["5499",1460000],["5362",1250000],["5163",1140000],["5166",1020000],["5229",910000],["5021",900000],["5152",860000],["5164",794000],["5151",777000],["6119",610000],["5212",470000],["5156",426000],["5161",350000],["5167",303000],["5365",300000],["5162",280000],["5903",260000],["5172",250000],["5175",230000],["5136",210000],["5179",170000],["5138",140000],["5194",130000],["5195",86000],["5038",80000],["5132",72000],["5191",60000],["5811",60000],["5041",48000],["5134",30000],["5173",26000],["5019",24000],["5192",20000],["5039",4000]],"economic_expenditure_total_czk":451816983,"economic_financing":[["8115",185910675],["8124",-3125000]],"economic_financing_total_czk":182785675,"economic_revenue":[["1211",104800000],["1121",54600000],["1111",37000000],["1511",20300000],["4216",7703578],["1345",7700000],["1113",6900000],["4112",5869900],["1387",5000000],["2111",4286251],["2132",3710000],["1112",3000000],["2141",2750000],["1386",1600000],["2119",810000],["1361",720000],["2142",428961],["4111",350000],["1122",300000],["3111",300000],["2321",123318],["2322",120000],["2420",120000],["1343",100000],["3113",100000],["4121",100000],["2112",70000],["2131",60000],["2133",50000],["1334",40000],["2212",10000],["1341",7300],["2329",2000]],"economic_revenue_total_czk":269031308,"purpose_expenditure":[["3113",103848000],["2212",72566000],["3111",47541000],["6171",46298000],["3725",26490000],["3722",14780000],["3631",13645000],["3745",13530000],["2219",13495000],["3419",12302000],["5311",9840000],["3412",8556000],["3612",8240000],["6112",7393000],["2321",6439000],["3723",5400000],["3322",5057000],["3399",4873800],["3639",3100000],["3633",2760000],["2292",2617183],["2221",2470000],["3699",2202000],["3429",2082000],["5512",1632000],["6399",1500000],["3632",1470000],["2143",1050000],["3314",994000],["2229",948000],["6320",840000],["4359",820000],["1032",720000],["3349",680000],["3635",670000],["3326",620000],["3319",468000],["3729",450000],["3739",420000],["3769",420000],["2333",360000],["6114",350000],["3613",281000],["4357",210000],["6310",181000],["5273",180000],["6409",140000],["4379",120000],["1036",108000],["3721",100000],["3317",80000],["5213",80000],["1014",72000],["5399",70000],["2223",60000],["3759",60000],["3341",48000],["3599",30000],["3716",30000],["3239",20000],["3741",10000]],"purpose_expenditure_total_czk":451816983},"revised":{"economic_expenditure":[["6121",252477797.81],["5169",84069976.26],["5011",19702653],["5331",17057309.2],["5171",14573500],["5154",8853042],["5321",6972950],["5023",5500000],["5222",5127400],["5137",5063900],["5031",5042000],["6122",5030000],["5336",3939428.8],["5139",3287073.74],["6130",3000000],["5168",2718000],["5032",2149047],["5323",2147183],["5153",1955200],["5365",1741846],["5141",1641000],["5499",1460000],["5021",1144200],["6123",1062524],["5166",1020000],["5164",802600],["5163",734300],["5151",687000],["6119",610000],["5175",604200],["5152",570660],["5212",567000],["5229",482000],["5156",431100],["5161",358600],["5162",346878],["5167",304500],["5903",260000],["5172",250000],["5223",230000],["5136",220000],["5362",202154],["5179",157800],["5123",155000],["5194",142020],["5138",142000],["5038",125900],["5493",107000],["5195",86000],["5132",72000],["5041",63000],["5191",60000],["5811",60000],["5492",55400],["5134",30000],["5173",26800],["5192",20000],["5019",19600],["5039",4000],["5363",550]],"economic_expenditure_total_czk":465724092.81,"economic_financing":[["8115",137956968.56],["8124",-3125000]],"economic_financing_total_czk":134831968.56,"economic_revenue":[["1211",104800000],["1121",54600000],["4216",52979200.9],["1111",37000000],["1511",20300000],["4222",10000000],["1345",7700000],["1113",6900000],["4112",5868900],["1387",5000000],["2111",4196751],["4116",4155955.8],["2132",3748000],["1112",3000000],["2141",2750000],["1386",1600000],["2321",1256318],["2122",750000],["1361",719924],["4111",694487.55],["2119",619000],["2142",428961],["1122",300000],["3111",300000],["2131",190000],["4122",182750],["2322",120000],["2420",120000],["3113",120000],["2324",116500],["1343",100000],["4121",100000],["2112",68200],["2133",46000],["1334",40000],["2212",10000],["1341",7300],["2329",3800],["1356",76]],"economic_revenue_total_czk":330892124.25,"purpose_expenditure":[["3113",108382238],["6171",47910524],["2321",45923000],["4339",44615122.62],["2212",38881900],["3725",24790000],["3722",16480000],["3631",14210775.19],["3745",13530000],["2219",12548000],["3419",12249000],["5311",9983000],["3412",8958000],["3612",8240000],["6112",7393000],["3723",5400000],["3322",5057000],["3399",5006800],["3111",4139500],["3639",3100000],["3633",2760000],["2292",2714183],["2221",2470000],["3699",2202000],["3429",2082000],["6399",1894000],["5512",1814750],["3632",1470000],["3314",1134000],["2143",1050000],["2229",948000],["4359",820000],["1032",720000],["3349",680000],["3635",670000],["3326",620000],["6320",492000],["3319",468000],["3769",451000],["3739",445000],["3729",425000],["2333",360000],["6114",350000],["3613",281000],["4357",210000],["5273",180000],["2223",142000],["6409",140800],["6310",135000],["4379",120000],["1036",108000],["3721",100000],["3317",80000],["5213",80000],["1014",72000],["5399",70000],["3341",48000],["3599",30000],["3716",30000],["3759",29000],["3239",20500],["3741",10000]],"purpose_expenditure_total_czk":465724092.81},"actual":{"economic_expenditure":[["6121",204317009.64],["5169",69452794.19],["5011",19451996],["5331",17057290.8],["5171",7817715.65],["5321",6042275.9],["5222",5035481],["5154",4963243.34],["5031",4770238],["5336",3938525.2],["5365",3825780],["6130",2838006],["5023",2413758],["5168",2168177.71],["5137",2124615.87],["5323",1992445],["5032",1989301],["5139",1838153.47],["6122",1342960.77],["5499",1312697],["5153",1123500],["6123",1062462.99],["5141",972637.37],["5021",954799],["5163",732269.62],["5164",700194.68],["5151",626571.86],["5152",511200],["5212",498960],["5175",441445],["5166",415691],["5229",321000],["5162",281999.62],["5156",262026.21],["5167",243419.42],["5223",230000],["5362",192483.28],["5172",178381.3],["5136",172504.86],["6119",164000],["5179",144395.81],["5123",120510.6],["5038",115598],["5161",115401.6],["5194",94796.28],["5195",85704],["5138",78045],["5493",72000],["5492",55200],["5132",51510],["5811",41331],["5134",15646],["5041",14481.64],["5173",11289],["5019",6296],["5363",49.74]],"economic_expenditure_total_czk":375800265.42,"economic_financing":[["8115",75465058.18],["8124",-3125000]],"economic_financing_total_czk":72340058.18,"economic_revenue":[["1211",107700738.33],["1121",57668574.94],["1111",40023732.36],["1511",20773070.29],["4222",10000000],["1345",7806446.01],["1113",7622090.75],["4216",7544774],["4112",5868900],["2111",4917599.18],["2141",4444533.83],["4116",4204333.2],["1387",3962950.29],["1122",3825780],["1112",3758903.64],["2132",3539783.59],["1386",2101061.82],["2321",1536318],["1361",1346647.5],["2122",750000],["1334",673234.9],["2119",479951],["2142",428961],["1385",414703.56],["4111",344487.55],["2131",328939.99],["4121",275000],["4122",207750],["1343",183776.1],["2324",152873.39],["3111",130287.9],["2420",120000],["3113",120000],["2322",56000],["2112",53514],["2212",52500],["2133",18934.08],["1381",16716.93],["1341",4350],["2329",1914],["1356",75.11]],"economic_revenue_total_czk":303460207.24,"purpose_expenditure":[["3113",88479119.08],["4339",44026337.95],["6171",40556145.89],["2321",39382396.21],["2212",35953334.47],["3725",24133508.92],["3722",15082350.46],["3419",10381661.05],["3745",9555541.53],["3631",7425077.94],["3412",7279311.38],["5311",5435991.91],["2219",4740301.68],["3612",4538517.91],["3399",4208284.15],["6399",3977933.28],["6112",3775615.28],["3723",2876159.22],["3639",2838006],["2292",2491405],["3111",2115811.42],["3322",1918050.17],["3633",1819134.25],["3429",1656218.3],["5512",1402600.39],["3699",1042469],["3632",727831.01],["3349",667958.4],["4359",664200],["2221",592681.6],["2143",532183.69],["3326",527996.08],["2229",512780.05],["6320",490455],["3739",444774.12],["3314",433333.65],["3319",381277.82],["3769",377440.68],["6114",344487.55],["2333",314489.89],["3729",300375.46],["3635",202000],["4357",189000],["6409",140765.81],["1032",140100],["6310",133995.62],["4379",120000],["2223",110539.55],["3721",87197.79],["3613",61649.73],["5399",59049],["1036",48000],["3716",30000],["3759",27830],["3239",20400.08],["1014",11870],["3741",10000],["5213",4320]],"purpose_expenditure_total_czk":375800265.42}},"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."}}}}