{"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:00277771","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00277771","name":"OBEC DOLNÍ LÁNOV","short_name":"DOLNÍ LÁNOV","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Trutnov","municipality_code":579165},"amounts":{"revenue_approved":21908815,"revenue_adjusted":34271521,"revenue_actual":33944434.38,"expense_approved":21908815,"expense_adjusted":41732559.03,"expense_actual":36998480.18,"tax_revenue":19160093.51,"nontax_revenue":6361204.2,"capital_revenue":0,"transfer_revenue":8423136.67,"current_expense":16528420.5,"capital_expense":20470059.68,"budget_balance":-3054045.8,"cash_current":27894922.73,"cash_previous":30948968.53},"ratios":{"revenue_execution":0.99045602,"expense_execution":0.8865615,"balance_to_revenue":-0.08997192,"cash_to_expense":0.7539478,"cash_yoy":-0.09868005,"capital_expense_share":0.55326758,"transfer_revenue_share":0.24814485},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00277771/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00277771"},"seo":{"slug":"dolni-lanov","path":"/cz/municipalities/dolni-lanov/"},"population":{"value":829,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":21908815,"expenditure_czk":21908815,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":34271521,"expenditure_czk":41732559.03,"financing_czk":7461038.03,"balance_czk":-7461038.03},{"stage":"actual","revenue_czk":33944434.38,"expenditure_czk":36998480.18,"financing_czk":3054045.8,"balance_czk":-3054045.8}],"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",5600000],["5169",3493100],["5171",2410000],["5011",1900000],["5331",1650000],["5023",1300000],["5154",1085000],["5901",952115],["5031",685000],["5032",316000],["5139",263000],["5156",247000],["5499",235000],["5021",221000],["5362",214000],["5137",200000],["5365",125000],["5163",102000],["5212",100000],["5168",88000],["5222",80000],["5167",70000],["5194",65000],["5329",60000],["5175",52000],["6122",50000],["5162",40000],["5172",40000],["5321",40000],["5492",40000],["5134",30000],["5903",30000],["5136",27000],["5229",20000],["5179",16000],["5164",15000],["5038",10000],["5173",10000],["5161",8000],["6130",8000],["5151",7600],["5339",4000]],"economic_expenditure_total_czk":21908815,"economic_revenue":[["1211",8200000],["1121",4200000],["2111",3147000],["1111",3000000],["1511",900000],["1113",530000],["2132",425015],["1345",400000],["2141",300000],["1112",250000],["4112",194800],["1381",100000],["1386",70000],["3111",50000],["1342",40000],["1387",33000],["2131",20000],["1341",18000],["1334",15000],["1361",10000],["2324",6000]],"economic_revenue_total_czk":21908815,"purpose_expenditure":[["6171",6436115],["2212",6040000],["3119",2208000],["6112",1570000],["2310",1121000],["1032",900000],["3723",750000],["3722",600000],["3632",470000],["3631",340000],["3745",260000],["6399",200000],["3429",185000],["3412",144600],["3399",131000],["2141",115000],["4359",100000],["5512",72000],["3639",61000],["3419",45000],["3900",30000],["5213",30000],["3314",28100],["1039",25000],["3721",20000],["2143",15000],["6310",12000]],"purpose_expenditure_total_czk":21908815,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",18043870],["5169",4642374],["6123",2363230],["5171",2118150],["5011",1900000],["5331",1650000],["5336",1619956],["5023",1300000],["5154",1201975],["6130",1005990],["5365",887070],["5031",685000],["5137",475266],["5901",392865],["5032",316000],["5139",313785],["5499",270190],["5163",255215],["5156",247000],["5021",237928],["5362",219000],["5151",217600],["6351",160360],["5168",140275],["5212",100000],["5909",99732],["5321",93625],["5178",80000],["5222",80000],["5162",70000],["5194",65000],["5329",60000],["5136",54655],["5175",53476],["6122",50000],["5492",40000],["5192",31400],["5134",30000],["5903",30000],["5364",25483.03],["5167",20000],["5179",16000],["5164",15000],["5038",10000],["5173",10000],["5223",10000],["5229",10000],["5161",8814],["5339",4000],["5363",2275]],"economic_expenditure_total_czk":41732559.03,"economic_financing":[["8117",15000000],["8118",-15000000],["8115",7461038.03]],"economic_financing_total_czk":7461038.03,"economic_revenue":[["1211",8200000],["4213",4389021],["1121",4361570],["2111",4030175],["1111",3000000],["4116",2025254],["4216",1549196],["2451",1295270],["1511",1178255],["1122",758940],["1345",590175],["2132",582645],["1113",576465],["2141",300000],["1112",284295],["4112",194800],["4222",172375],["2324",163520],["1386",158910],["1381",100000],["1387",62280],["4122",60000],["3111",50000],["1342",40000],["2131",37045],["4111",32500],["1341",18000],["1334",15000],["2322",13850],["2119",11830],["1361",10000],["2310",10000],["2329",150]],"economic_revenue_total_czk":34271521,"purpose_expenditure":[["2212",16606910],["6171",9215235],["3119",6134772],["6112",1570000],["1032",1512959],["2310",1121000],["3639",1058990],["6399",960215],["3723",750000],["3722",600000],["3632",470000],["3631",340000],["3745",260000],["3429",209980],["3412",174600],["3399",131000],["2141",115000],["4359",113190],["5512",72000],["4379",53625],["3419",45000],["6114",32500],["3900",30000],["5213",30000],["3314",28100],["6402",25483.03],["1039",25000],["3721",20000],["2143",15000],["6310",12000]],"purpose_expenditure_total_czk":41732559.03},"actual":{"economic_expenditure":[["6121",16940489.23],["5169",4258980.26],["6123",2363228.2],["5011",1691649],["5331",1650000],["5336",1619953.57],["5154",1099747.57],["6130",1005987],["5023",938540],["5365",882066],["5171",874455.32],["5031",601390],["5137",475261.79],["5499",270183.64],["5163",251855.4],["5032",245703],["5139",221645.12],["5021",204648],["5151",174287],["5156",172343],["6351",160355.25],["5168",132273],["5212",100000],["5909",86447.87],["5321",83625],["5329",55450],["5162",53044.44],["5136",51689.5],["5222",50000],["5194",44541.49],["5178",41442.5],["5175",32115],["5192",31398],["5364",25483.03],["5362",21066],["5492",20000],["5179",15215],["5167",10440],["5223",10000],["5229",10000],["5038",7549],["5161",3994],["5134",3966],["5339",3700],["5363",2272]],"economic_expenditure_total_czk":36998480.18,"economic_financing":[["8117",15000000],["8118",-15000000],["8115",3054045.8]],"economic_financing_total_czk":3054045.8,"economic_revenue":[["1211",8145393.8],["4213",4389021],["1121",4361564.86],["2111",4011903.98],["1111",2979793.62],["4116",2025251.52],["4216",1549189.15],["2451",1295269.35],["1511",1178250.29],["1122",758940],["1345",590172],["1113",576462.2],["2132",569900],["1112",284290.07],["2141",248429.7],["4112",194800],["4222",172375],["2324",162833.67],["1386",158906.07],["1387",62278.83],["4122",60000],["2131",37045],["4111",32500],["1342",31845],["1341",16060],["2322",13846],["2119",11826.5],["2310",10000],["1334",8943.11],["1361",5930],["1381",1263.66],["2329",150]],"economic_revenue_total_czk":33944434.38,"purpose_expenditure":[["2212",15741178.48],["6171",7731723.74],["3119",5694999.61],["1032",1512956.99],["6112",1173072.61],["3639",1047187],["2310",827873.81],["6399",774656],["3723",619309.84],["3722",549922.7],["3631",193878.76],["3429",184933.24],["3412",154069.3],["3745",143050.15],["3632",119085],["4359",113187.64],["2141",100000],["3399",82699],["4379",53625],["5512",42857.31],["3900",30000],["6402",25483.03],["6114",19218],["3419",15000],["2143",14250],["3314",12737],["3721",12725.57],["6310",8644.4],["1039",156]],"purpose_expenditure_total_czk":36998480.18}},"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."}}}}