{"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:00241199","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00241199","name":"Obec Dolany nad Vltavou","short_name":"Dolany nad Vltavou","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mělník","municipality_code":539201},"amounts":{"revenue_approved":19765000,"revenue_adjusted":20371148.05,"revenue_actual":21631610.32,"expense_approved":23566000,"expense_adjusted":23600000,"expense_actual":14198086.7,"tax_revenue":19475068.32,"nontax_revenue":961393.95,"capital_revenue":564000,"transfer_revenue":631148.05,"current_expense":11892386.43,"capital_expense":2305700.27,"budget_balance":7433523.62,"cash_current":55438142.68,"cash_previous":48004619.06},"ratios":{"revenue_execution":1.06187488,"expense_execution":0.60161384,"balance_to_revenue":0.34364171,"cash_to_expense":3.90462066,"cash_yoy":0.15485017,"capital_expense_share":0.16239514,"transfer_revenue_share":0.02917712},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00241199/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00241199"},"seo":{"slug":"dolany-nad-vltavou","path":"/cz/municipalities/dolany-nad-vltavou/"},"population":{"value":944,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":19765000,"expenditure_czk":23566000,"financing_czk":3801000,"balance_czk":-3801000},{"stage":"revised","revenue_czk":20371148.05,"expenditure_czk":23600000,"financing_czk":3228851.95,"balance_czk":-3228851.95},{"stage":"actual","revenue_czk":21631610.32,"expenditure_czk":14198086.7,"financing_czk":-7433523.62,"balance_czk":7433523.62}],"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":[["5171",7290000],["5169",3115000],["6121",2650000],["5023",1500000],["6122",1220000],["5331",1140000],["5011",1000000],["5139",840000],["5021",750000],["5031",610000],["5137",420000],["5154",350000],["6130",350000],["6119",340000],["5362",305000],["5032",290000],["6322",230000],["5156",180000],["5323",144000],["5222",140000],["5321",110000],["5163",105000],["5903",100000],["6123",100000],["5499",60000],["5175",45000],["5151",40000],["5162",30000],["5194",30000],["5173",20000],["5229",20000],["5492",20000],["5038",10000],["5136",10000],["5161",2000]],"economic_expenditure_total_czk":23566000,"economic_financing":[["8115",3801000]],"economic_financing_total_czk":3801000,"economic_revenue":[["1211",8500000],["1121",4000000],["1111",3000000],["1511",1000000],["1113",577000],["2324",450000],["1345",400000],["3111",400000],["1122",300000],["1112",250000],["4112",223000],["2141",200000],["2132",120000],["1386",70000],["2111",60000],["1341",40000],["1381",40000],["1387",40000],["2112",40000],["2131",35000],["1361",10000],["2329",10000]],"economic_revenue_total_czk":19765000,"purpose_expenditure":[["2212",6000000],["3745",4630000],["6171",4202000],["6112",1830000],["3722",1400000],["3113",1175000],["3399",610000],["3111",570000],["2310",420000],["3723",410000],["2321",400000],["3631",350000],["3419",340000],["3635",340000],["6399",300000],["2292",144000],["5213",100000],["6320",100000],["3341",70000],["3744",55000],["3349",45000],["4319",30000],["3421",20000],["3721",20000],["6310",5000]],"purpose_expenditure_total_czk":23566000},"revised":{"economic_expenditure":[["5171",5067331.05],["5169",3166176],["6121",2677000],["6122",1796200],["5139",1697650],["5023",1575000],["5011",1160000],["5331",1158970.95],["5021",768152],["5031",610000],["5137",580000],["5336",374848],["5154",350000],["6130",350000],["6119",340000],["5032",300000],["6322",230000],["5156",180000],["5362",150000],["5323",148500],["5222",140000],["5321",125000],["5163",105000],["5903",100000],["6123",100000],["5175",81776],["5499",60000],["5151",50000],["5162",30000],["5194",30000],["5229",30000],["5173",20247],["5492",20000],["5038",10000],["5136",10000],["5019",5770],["5161",2379]],"economic_expenditure_total_czk":23600000,"economic_financing":[["8115",3228851.95]],"economic_financing_total_czk":3228851.95,"economic_revenue":[["1211",8660000],["1121",4000000],["1111",3000000],["1511",1000000],["1113",577000],["3111",564000],["2324",450000],["1345",385000],["4116",360448.05],["1112",250000],["4112",223800],["2141",200000],["1122",140000],["2132",120000],["2111",75000],["1386",70000],["2112",61000],["1341",40000],["1381",40000],["1387",40000],["2131",35000],["4111",32500],["2329",20000],["4122",14400],["1361",10000],["2119",2000],["2321",1000]],"economic_revenue_total_czk":20371148.05,"purpose_expenditure":[["3745",5366200],["6171",4377000],["2212",3755331.05],["3722",1917650],["6112",1915000],["3113",1583818.95],["3399",930000],["3111",570000],["3723",510000],["2310",430000],["2321",400000],["3631",374000],["3419",340000],["3635",340000],["2292",148500],["6399",140000],["5213",100000],["6320",100000],["3341",95000],["3744",55000],["3349",45000],["6114",32500],["4319",30000],["3421",20000],["3721",20000],["6310",5000]],"purpose_expenditure_total_czk":23600000},"actual":{"economic_expenditure":[["5169",2404561.64],["5139",1674019.35],["6122",1576872],["5023",1573595],["5331",1158970.95],["5011",1142706],["5021",660282],["5031",574872],["5171",570257.68],["5336",374848.05],["5154",332219.72],["5032",277127],["6119",271040],["6322",230000],["6121",227788.27],["5156",175054.54],["5323",148303],["5362",147272],["5137",143236.11],["5163",102473],["5222",102040],["5321",99859],["5175",61795.2],["5499",39677],["5229",34180],["5151",30196],["5194",23468],["5162",20261.19],["5038",6440],["5019",5770],["5136",3916],["5173",2494],["5161",2492]],"economic_expenditure_total_czk":14198086.7,"economic_financing":[["8115",-7433523.62]],"economic_financing_total_czk":-7433523.62,"economic_revenue":[["1211",8757751.25],["1121",4683786.45],["1111",3160456.31],["1511",1067858.27],["1113",619543.46],["2324",605896.5],["3111",564000],["1345",460331],["4116",360448.05],["1112",305392.86],["4112",223800],["1386",170623.3],["1122",139440],["2132",122316],["2141",76004.41],["2111",73115.8],["1387",66886.76],["2131",38836],["1341",37900],["4111",32500],["2112",24050],["2329",15000],["4122",14400],["2322",4880],["1361",3650],["1381",1395.53],["2321",1000],["2212",295.24],["1382",53.13]],"economic_revenue_total_czk":21631610.32,"purpose_expenditure":[["6171",3375043.77],["3745",2402941.98],["6112",1905026],["3722",1736913.66],["3113",1227398],["3399",877148.04],["3111",540000],["3723",451573.5],["3419",320000],["3635",271040],["3631",267472.47],["2310",183947],["2292",148303],["6399",139440],["6320",96870],["3341",79502.45],["2212",42332.83],["6114",32500],["3349",26229],["2321",25609],["4319",23468],["3421",19725],["6310",5603]],"purpose_expenditure_total_czk":14198086.7}},"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."}}}}