{"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:00277762","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00277762","name":"OBEC DOLNÍ KALNÁ","short_name":"DOLNÍ KALNÁ","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Trutnov","municipality_code":579157},"amounts":{"revenue_approved":18398641,"revenue_adjusted":25372884.2,"revenue_actual":25372875.43,"expense_approved":24909612,"expense_adjusted":43873027.21,"expense_actual":30182193.06,"tax_revenue":16413824.68,"nontax_revenue":5254783.55,"capital_revenue":200000,"transfer_revenue":3504267.2,"current_expense":13536425.31,"capital_expense":16645767.75,"budget_balance":-4809317.63,"cash_current":14258529.42,"cash_previous":18571073.58},"ratios":{"revenue_execution":0.99999965,"expense_execution":0.68794416,"balance_to_revenue":-0.18954563,"cash_to_expense":0.47241529,"cash_yoy":-0.23221836,"capital_expense_share":0.55150955,"transfer_revenue_share":0.13811076},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00277762/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00277762"},"seo":{"slug":"dolni-kalna","path":"/cz/municipalities/dolni-kalna/"},"population":{"value":693,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":18398641,"expenditure_czk":24909612,"financing_czk":6510971,"balance_czk":-6510971},{"stage":"revised","revenue_czk":25372884.2,"expenditure_czk":43873027.21,"financing_czk":18500143.01,"balance_czk":-18500143.01},{"stage":"actual","revenue_czk":25372875.43,"expenditure_czk":30182193.06,"financing_czk":4809317.63,"balance_czk":-4809317.63}],"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",9570000],["5171",3766660],["5169",2234750],["5011",1550000],["5023",1180000],["5154",1164120],["5331",1000000],["5021",840000],["5031",587500],["5139",509480],["5222",485649],["5223",350000],["5032",239500],["5155",175000],["5156",158000],["5163",129700],["5362",120000],["5901",106067.21],["5164",93500],["5168",83000],["6130",80000],["5364",57787.79],["5194",53098],["5167",50500],["5166",50000],["5212",48000],["5329",45000],["5132",30000],["5162",28000],["5175",28000],["5321",20000],["5136",16000],["5179",11900],["5137",10000],["5138",10000],["5038",7000],["5161",6000],["5903",5000],["5229",4000],["5339",3400],["5153",2000],["5173",1000]],"economic_expenditure_total_czk":24909612,"economic_financing":[["8115",6510971]],"economic_financing_total_czk":6510971,"economic_revenue":[["1211",6500000],["2111",3416020],["1121",3000000],["1111",2000000],["1511",700000],["2132",651521],["1345",550000],["1113",400000],["2141",300000],["2119",240000],["4112",164100],["1112",130000],["1342",100000],["1386",60000],["4121",50000],["2133",37000],["1381",30000],["1387",30000],["2131",15000],["1341",12000],["1361",10000],["2112",3000]],"economic_revenue_total_czk":18398641,"purpose_expenditure":[["3639",6800000],["3419",2500000],["2310",2274910],["5512",2150000],["6171",2102467.21],["3511",1700000],["6112",1500000],["3119",1220000],["3722",800000],["3322",550000],["3429",477649],["3631",400000],["2212",350000],["3612",320000],["3745",300000],["3399",240000],["1031",200000],["3725",150000],["2141",136000],["2321",100000],["3349",100000],["6399",100000],["2219",70000],["3632",60000],["6402",57787.79],["3314",55000],["4379",50000],["6310",48798],["2411",48000],["5311",20000],["3412",10000],["3421",7000],["3392",5000],["5213",5000],["3319",2000]],"purpose_expenditure_total_czk":24909612},"revised":{"economic_expenditure":[["6121",16366146],["5901",13462581.22],["5169",2175646],["5011",1287206],["5023",1161994],["5331",1000000],["5154",929205],["5021",878653],["5139",791529],["5336",693553.2],["5171",671140],["5362",596956],["5365",550405],["5222",531788],["5031",528573],["5223",355500],["6122",258353],["5032",220411],["5155",160655],["5137",147538],["5164",111677],["5492",110480],["5168",109716],["5156",100138],["5321",67545],["5163",64784],["5364",57787.79],["5166",48400],["5123",45581],["5172",45255],["5329",44480],["5212",41533],["5194",36183],["5136",32539],["5162",28888],["5167",27442],["5175",23828],["5138",21910],["6130",21270],["5132",17010],["5179",13889],["5161",7322],["5038",5463],["5221",5000],["5229",4000],["5339",3400],["5131",3207],["5363",2006],["5153",1750],["5039",1699],["5173",1012]],"economic_expenditure_total_czk":43873027.21,"economic_financing":[["8115",18500143.01]],"economic_financing_total_czk":18500143.01,"economic_revenue":[["1211",6996096],["1121",3741968],["2111",3512429],["1111",2571352],["4213",1461614],["1511",970946],["2132",915674],["4222",831000],["4116",761553.2],["1345",570874],["1113",494936],["1122",489510],["2141",347240],["2119",289490],["1112",243979],["3121",200000],["4122",171000],["4112",164100],["1386",136318],["2324",119330],["1342",97290],["4111",65000],["1387",53437],["4121",50000],["2133",37500],["1334",25374],["2112",15690],["2131",13933],["1341",10400],["1361",10200],["2321",2500],["1381",1113],["2310",1000],["1382",38]],"economic_revenue_total_czk":25372884.2,"purpose_expenditure":[["6171",15570909.22],["3639",14077366],["3419",2512819],["3511",1985172],["3119",1876296.2],["6112",1487216],["6399",1086266],["3722",885026],["3429",601268],["2310",562963],["2212",374858],["5512",373169],["3322",352500],["3612",320493],["1031",195067],["3745",188399],["3631",184952],["3725",145835],["2141",135390],["3399",130220],["2321",127586],["3412",110173],["3349",94245],["3314",67493],["4379",61045],["3739",60095],["6402",57787.79],["3632",49695],["2411",41533],["6114",41446],["2219",36880],["6310",26888],["5311",22500],["3392",10000],["3421",7000],["4351",5476],["3599",5000],["3319",2000]],"purpose_expenditure_total_czk":43873027.21},"actual":{"economic_expenditure":[["6121",16366145.15],["5169",2106778.56],["5011",1287206],["5023",1161994],["5331",1000000],["5154",929199.56],["5021",878653],["5336",693553.2],["5171",671136.82],["5139",662077.22],["5362",596955.66],["5365",550405],["5222",531787.06],["5031",528573],["5223",355500],["6122",258352.6],["5032",220411],["5155",160654.67],["5137",147537.09],["5164",111675.16],["5492",110480],["5168",109715.01],["5156",95687.12],["5163",64783.93],["5321",62545],["5364",57787.79],["5166",48400],["5123",45580.15],["5172",45255],["5329",44480],["5212",41532.5],["5194",36182.6],["5136",32539],["5162",27622.32],["5175",23827.4],["6130",21270],["5167",20810],["5132",17009.67],["5179",13889],["5138",9342.82],["5161",7322],["5038",5463],["5221",5000],["5229",4000],["5339",3400],["5131",3207],["5363",2006],["5153",1750],["5039",1699],["5173",1012]],"economic_expenditure_total_czk":30182193.06,"economic_financing":[["8115",4344371.63],["8901",464946]],"economic_financing_total_czk":4809317.63,"economic_revenue":[["1211",6996095.39],["1121",3741967.44],["2111",3512428.16],["1111",2571351.13],["4213",1461614],["1511",970945.5],["2132",915674],["4222",831000],["4116",761553.2],["1345",570874],["1113",494935.37],["1122",489510],["2141",347239.13],["2119",289489.47],["1112",243978.2],["3121",200000],["4122",171000],["4112",164100],["1386",136317.11],["2324",119329.79],["1342",97290],["4111",65000],["1387",53436.71],["4121",50000],["2133",37500],["1334",25373.53],["2112",15690],["2131",13933],["1341",10400],["1361",10200],["2321",2500],["1381",1112.58],["2310",1000],["1382",37.72]],"economic_revenue_total_czk":25372875.43,"purpose_expenditure":[["3639",14077365.7],["3419",2430937.26],["6171",2107060.09],["3511",1985170.17],["3119",1876295.96],["6112",1484584],["6399",1086265.66],["3722",885024.74],["3429",601267.06],["2310",562960.47],["5512",365166.91],["3322",352500],["2212",335408.35],["3612",320491.85],["1031",195066.68],["3745",188396.24],["3631",184951.34],["3725",145832.66],["2141",135390],["3399",130219.6],["2321",127583.85],["3349",94244.35],["3314",67493],["4379",61045],["3739",60095],["6402",57787.79],["3632",49695],["2411",41532.5],["6114",41445.82],["2219",36879.15],["6310",26887.93],["3412",20172.93],["5311",17500],["3392",10000],["3421",7000],["4351",5476],["3599",5000],["3319",2000]],"purpose_expenditure_total_czk":30182193.06}},"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."}}}}