{"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:00267376","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00267376","name":"Obec Dolní Město","short_name":"Dolní Město","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Havlíčkův Brod","municipality_code":568601},"amounts":{"revenue_approved":30559300,"revenue_adjusted":34490006.7,"revenue_actual":37888501.59,"expense_approved":35538300,"expense_adjusted":38232145.29,"expense_actual":25460747.49,"tax_revenue":24169299.77,"nontax_revenue":6138219.62,"capital_revenue":431897.5,"transfer_revenue":7149084.7,"current_expense":17258621.61,"capital_expense":8202125.88,"budget_balance":12427754.1,"cash_current":19740344.67,"cash_previous":7362590.57},"ratios":{"revenue_execution":1.09853564,"expense_execution":0.66595132,"balance_to_revenue":0.32800859,"cash_to_expense":0.77532463,"cash_yoy":1.68116833,"capital_expense_share":0.32214788,"transfer_revenue_share":0.18868745},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00267376/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00267376"},"seo":{"slug":"dolni-mesto","path":"/cz/municipalities/dolni-mesto/"},"population":{"value":959,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":30559300,"expenditure_czk":35538300,"financing_czk":4979000,"balance_czk":-4979000},{"stage":"revised","revenue_czk":34490006.7,"expenditure_czk":38232145.29,"financing_czk":3742138.59,"balance_czk":-3742138.59},{"stage":"actual","revenue_czk":37888501.59,"expenditure_czk":25460747.49,"financing_czk":-12427754.1,"balance_czk":12427754.1}],"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",11680000],["5901",6442580],["5169",2659000],["5011",2094000],["5171",2010000],["5154",1569000],["5023",1400000],["5331",1250000],["5031",846000],["5166",670000],["5153",635000],["6122",600000],["6130",600000],["5021",572000],["5139",423000],["5032",329000],["5223",215000],["5137",200000],["5163",190000],["5156",178000],["5222",155000],["6119",150000],["5492",140000],["5221",75000],["5168",70000],["5365",70000],["5162",63000],["5175",60000],["5194",60000],["5212",20000],["5909",20000],["5362",17000],["5161",15000],["5136",11000],["5038",10000],["5167",10000],["5172",10000],["5173",10000],["5132",5000],["5329",4720]],"economic_expenditure_total_czk":35538300,"economic_financing":[["8115",5029000],["8124",-50000]],"economic_financing_total_czk":4979000,"economic_revenue":[["1211",9300000],["4216",5021000],["1121",4164000],["2111",2819000],["1111",2700000],["1511",1600000],["2132",1407000],["1345",1060000],["2131",832800],["1113",655000],["1112",243000],["4112",222500],["1342",180000],["1381",100000],["2324",100000],["1341",45000],["4111",42000],["1356",30000],["1361",12000],["2119",10000],["2329",5000],["3111",5000],["1343",3000],["2141",2000],["2112",1000]],"economic_revenue_total_czk":30559300,"purpose_expenditure":[["6171",13034580],["2321",6978000],["3749",2060000],["6112",1867000],["3113",1859000],["2310",1547000],["3612",1317000],["3722",998000],["3745",781000],["3639",621720],["3631",500000],["3314",442000],["3613",416000],["5512",394000],["3723",380000],["2115",330000],["3399",310000],["3412",261000],["3330",200000],["3349",175000],["3635",150000],["6320",150000],["3326",140000],["3511",138000],["2212",130000],["3726",60000],["4359",60000],["6114",42000],["3721",40000],["4329",30000],["6310",30000],["3421",27000],["3419",25000],["3632",25000],["3319",12000],["2219",5000],["3725",3000]],"purpose_expenditure_total_czk":35538300},"revised":{"economic_expenditure":[["6121",13415000],["5901",4704732.9],["5169",2947003],["5171",2820000],["5011",2180465],["5154",1669000],["5023",1400000],["5331",1268000],["5031",886000],["5139",743606],["5336",692276.39],["5166",670000],["5021",647710],["5153",635000],["6122",600000],["6130",600000],["5032",359000],["5175",312960],["5223",235000],["5137",232323],["5163",198000],["5156",178000],["5222",160000],["5492",140000],["5221",75000],["5168",70000],["5365",70000],["5162",63000],["5909",62000],["5194",60000],["5212",20000],["5321",17700],["5167",17000],["5362",17000],["5161",15000],["5136",11000],["5173",10649],["5038",10000],["5172",10000],["5132",5000],["5329",4720]],"economic_expenditure_total_czk":38232145.29,"economic_financing":[["8115",3792138.59],["8124",-50000]],"economic_financing_total_czk":3742138.59,"economic_revenue":[["1211",9300000],["1121",4164000],["4216",3727974.03],["1111",3543000],["2111",2819000],["1511",1600000],["2131",1467000],["2132",1407000],["1345",1060000],["4116",1039613.67],["4222",853616],["4213",800000],["1113",655000],["4122",440000],["3111",430000],["1112",243000],["4112",222500],["1342",180000],["1381",100000],["2324",100000],["4121",85743],["4111",65000],["2119",53560],["1341",45000],["2141",32000],["1356",30000],["1361",12000],["1343",9000],["2329",5000],["2112",1000]],"economic_revenue_total_czk":34490006.7,"purpose_expenditure":[["6171",11308732.9],["2321",8777000],["3113",2574976.39],["2310",2091000],["3749",2060000],["6112",1876000],["3612",1359000],["3745",1250465],["3722",1048000],["3399",880000],["3639",621720],["3631",500000],["3314",442000],["3613",416000],["5512",394000],["3723",380000],["2115",330000],["3412",261000],["3330",200000],["2212",182000],["3349",175000],["3635",150000],["6320",150000],["3326",140000],["3511",138000],["3726",90000],["3421",67000],["4359",60000],["6114",56608],["2219",55000],["4329",50000],["3721",40000],["6310",38000],["3419",30000],["3632",25000],["3319",12000],["3725",3000],["1031",643]],"purpose_expenditure_total_czk":38232145.29},"actual":{"economic_expenditure":[["6121",8202125.88],["5169",3060771.15],["5011",2125687.27],["5171",1901833.7],["5154",1663385.63],["5023",1435506],["5362",-1402720.37],["5331",1268000],["5365",1253900],["5139",838935.03],["5031",785116.73],["5336",692276.39],["5153",559074.39],["5021",533244],["5166",466136.5],["5137",348149.8],["5032",342648],["5175",227288.3],["5163",181111.04],["5222",138024],["5223",128783],["5156",126568.97],["5194",101005],["5168",77128.7],["5492",75000],["5909",65791],["5162",56950.82],["5212",45000],["5221",44140],["5321",17700],["5172",13980],["5161",13680],["5164",13370],["5167",12176.22],["5173",12029],["5136",11951.34],["5038",11359],["5019",6491],["5329",4720],["5132",2208],["5165",222]],"economic_expenditure_total_czk":25460747.49,"economic_financing":[["8118",-71000000],["8117",57000000],["8115",1622245.9],["8124",-50000]],"economic_financing_total_czk":-12427754.1,"economic_revenue":[["1211",9940964.65],["1121",5328148.15],["4216",3727974.03],["1111",3712880.84],["2111",2859091.9],["2131",1552468.72],["2132",1452606],["1511",1437389.72],["1122",1197630],["4116",1039613.67],["1345",938985],["4213",800000],["4222",768254],["1113",703768.76],["4122",440000],["3111",431897.5],["1112",347202.31],["4112",222500],["1386",194094.09],["1342",187035],["2324",106575.02],["2141",96508.68],["4121",85743],["1387",76074.42],["2119",69817],["4111",65000],["1341",42500],["1356",37921.16],["1361",11380],["1343",9000],["1334",2816.7],["1381",1508.97],["2112",1030],["2329",122.3]],"economic_revenue_total_czk":37888501.59,"purpose_expenditure":[["2321",8776541.08],["6171",3336522.46],["3113",2508652.14],["6112",1825029.06],["2310",1815525.16],["3745",1196654.82],["3722",1025891.16],["3399",830941.78],["3612",680541.57],["3631",426120.23],["3613",401721.65],["3723",348877.43],["3314",336651.14],["5512",328210.77],["2115",297820],["3412",262562.76],["6399",-241053.37],["3749",172168.12],["6320",139578],["2212",121589.72],["3511",113635.05],["3635",111600],["3330",93783],["3349",90640],["3726",74283.1],["6114",56608],["4329",50000],["2219",42991.05],["3421",42911.92],["4359",42570],["3639",38683],["6310",34873.04],["3721",30077.31],["3419",30000],["3319",7560],["3632",6923.83],["3725",2420],["1031",642.51]],"purpose_expenditure_total_czk":25460747.49}},"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."}}}}