{"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:00281701","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00281701","name":"Město Dolní Kounice","short_name":"Dolní Kounice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Brno-venkov","municipality_code":582956},"amounts":{"revenue_approved":76764000,"revenue_adjusted":107398600,"revenue_actual":104777374.02,"expense_approved":136748200,"expense_adjusted":139403700,"expense_actual":96882219.73,"tax_revenue":64961403.03,"nontax_revenue":17468277.69,"capital_revenue":980246,"transfer_revenue":21367447.3,"current_expense":51752099.04,"capital_expense":45130120.69,"budget_balance":7895154.29,"cash_current":73370392.62,"cash_previous":68475238.33},"ratios":{"revenue_execution":0.97559348,"expense_execution":0.69497596,"balance_to_revenue":0.07535171,"cash_to_expense":0.75731535,"cash_yoy":0.07148795,"capital_expense_share":0.46582459,"transfer_revenue_share":0.20393188},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00281701/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00281701"},"seo":{"slug":"dolni-kounice","path":"/cz/municipalities/dolni-kounice/"},"population":{"value":2611,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":76764000,"expenditure_czk":136748200,"financing_czk":59984200,"balance_czk":-59984200},{"stage":"revised","revenue_czk":107398600,"expenditure_czk":139403700,"financing_czk":32005100,"balance_czk":-32005100},{"stage":"actual","revenue_czk":104777374.02,"expenditure_czk":96882219.73,"financing_czk":-7895154.29,"balance_czk":7895154.29}],"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",85200000],["5011",10430000],["5169",5930000],["5331",4824000],["5031",3372000],["5365",3000000],["6349",3000000],["5154",2287000],["5023",2200000],["5021",2073000],["5171",1323000],["5139",1266000],["5032",1195000],["5223",1055000],["5137",938000],["5168",730000],["5499",707000],["5138",600000],["5222",600000],["5041",500100],["6130",500000],["5153",410000],["6122",400000],["5141",350000],["6119",350000],["5151",339500],["5163",324000],["5323",300000],["5152",265000],["5156",250000],["5162",229000],["5164",212000],["5178",210000],["5161",184000],["5329",173000],["5166",160000],["5321",140200],["5175",122600],["5134",65000],["5167",61500],["5136",55000],["5221",53000],["5903",50000],["5909",50000],["5194",49500],["5038",45000],["5339",40000],["5172",30000],["5229",23000],["5179",20000],["5132",15500],["5364",15000],["5173",9500],["5131",6500],["5019",5000],["5362",4000],["5133",1300]],"economic_expenditure_total_czk":136748200,"economic_financing":[["8117",50000000],["8115",12984200],["8124",-3000000]],"economic_financing_total_czk":59984200,"economic_revenue":[["1211",27500000],["1121",14000000],["1111",10100000],["2111",7760000],["1122",3000000],["2132",2696000],["4112",2302400],["1511",2100000],["1113",1700000],["1345",1700000],["2112",900000],["1112",800000],["2321",500000],["2141",400000],["1356",300000],["1361",300000],["1381",270000],["1387",130000],["2131",117000],["1343",90000],["1341",80000],["2119",10000],["1334",5000],["2139",2600],["1335",1000]],"economic_revenue_total_czk":76764000,"purpose_expenditure":[["2321",35200000],["2212",34947000],["3113",12900000],["6171",12561000],["3639",5725000],["2219",5664000],["6112",3149000],["6399",3000000],["3723",2965000],["3412",2865000],["3111",2232000],["3399",2138000],["3722",1500000],["3631",1370000],["3613",1065000],["3322",1000000],["3612",929000],["3314",914000],["3319",876000],["2143",770000],["3745",488000],["3392",450000],["3349",413000],["6310",410000],["5512",385000],["3635",350000],["3744",304000],["2292",300000],["3429",273000],["3419",270000],["3421",235000],["6320",200000],["3632",163000],["1014",121000],["4351",90200],["3721",80000],["4359",60000],["2115",50000],["5212",50000],["5213",50000],["3326",40000],["4344",40000],["3729",31000],["2333",25000],["2229",20000],["3341",20000],["4379",15000],["6402",15000],["2310",11000],["2221",5000],["3724",5000],["3549",3000],["3900",3000],["3727",2000],["3725",1000]],"purpose_expenditure_total_czk":136748200},"revised":{"economic_expenditure":[["6121",75006700],["5011",9425200],["5169",6317000],["5336",5477900],["5331",4824000],["6451",4000000],["5031",3371000],["5365",3354200],["5223",2570000],["5171",2339900],["5021",2231500],["6349",2201000],["5023",2200000],["5154",1931900],["5139",1433600],["5032",1197600],["6130",879000],["5168",859800],["5137",834800],["5499",707400],["5153",681300],["5222",659400],["6122",622600],["5138",591400],["5041",552400],["6119",486000],["5141",451700],["5152",356000],["5163",317100],["5151",302400],["5323",300000],["5329",284100],["5164",270300],["5162",220800],["5178",212000],["6351",191300],["5161",184000],["5156",180000],["5166",175400],["5167",148600],["5909",142300],["5175",141900],["5321",117600],["5194",74500],["5134",67600],["5221",59000],["5136",55900],["5362",53000],["5903",50000],["5038",45000],["5339",40000],["5122",38500],["5179",30400],["5172",26800],["5229",23000],["5173",16300],["5132",16000],["5364",15000],["5019",9100],["5131",6500],["5192",5000],["5493",5000],["6313",5000],["5133",4700],["5039",3100],["5363",2000],["5366",1200]],"economic_expenditure_total_czk":139403700,"economic_financing":[["8117",200000000],["8118",-160000000],["8115",-4994900],["8124",-3000000]],"economic_financing_total_czk":32005100,"economic_revenue":[["1211",27500000],["1121",14641700],["4216",14017600],["1111",10100000],["2111",8340600],["4116",4470500],["2451",4000000],["1122",3400000],["2132",2809300],["1511",2581800],["4112",2302400],["1113",1935400],["2141",1791300],["1345",1731900],["1112",954400],["3112",923400],["2112",900000],["1361",765300],["2321",720800],["1386",533500],["1356",472800],["4122",440000],["2324",417700],["1381",270000],["1334",226800],["1387",209100],["4129",177600],["1343",154100],["2131",126400],["2322",114100],["1341",80000],["4121",73600],["4111",65000],["2119",57200],["3111",56900],["1335",24400],["1349",5000],["2229",4000],["2139",3500],["2212",500]],"economic_revenue_total_czk":107398600,"purpose_expenditure":[["2321",35200000],["2212",26947000],["3113",18050700],["6171",11561000],["3639",6960000],["2219",5260100],["3412",3529000],["6399",3400000],["3723",3256100],["6112",3149000],["3111",2781500],["3322",2500000],["3631",2197500],["3399",2138000],["3722",1500000],["3612",1160000],["3613",1065000],["3319",1031900],["3314",980400],["2143",813500],["3745",685300],["3392",579900],["6310",510000],["3349",413000],["5512",398600],["3635",350000],["3419",340000],["3744",304000],["2292",300000],["3429",282700],["3421",273000],["6320",207400],["3326",190000],["1014",176000],["3632",163000],["4351",95200],["3721",88900],["4359",88000],["2310",81000],["6114",59800],["2115",50000],["5212",50000],["5213",50000],["4344",39000],["3729",31000],["2333",25000],["2229",20000],["3341",20000],["6402",16200],["4379",15000],["2221",5000],["3549",5000],["3724",5000],["3900",3000],["3727",2000],["3725",1000]],"purpose_expenditure_total_czk":139403700},"actual":{"economic_expenditure":[["6121",37205974.7],["5011",9056352.81],["5169",5651651.45],["5336",5477454.83],["5331",4824000],["6451",4000000],["5365",3291750],["5031",2805751],["5223",2531361],["6349",2200947.65],["5023",2146250],["5021",1994511],["5154",1762101.78],["5171",1694991.12],["5139",1231433.34],["5032",1051876],["5168",776004.57],["6130",688840],["5137",645212.32],["5153",644110.15],["5499",612280],["6122",603775],["5222",603016.17],["5041",531042.68],["5138",479202.95],["5141",451691.99],["5152",354837],["5163",303593.44],["5323",299297],["5151",286435],["5329",283800.13],["5164",264875.49],["6119",234329.6],["5162",200922.6],["6351",191253.74],["5178",177215.5],["5156",159296],["5362",-156978],["5161",156243.8],["5166",155814.6],["5167",148332],["5909",142242],["5175",132429.69],["5321",117211.68],["5194",71510.8],["5134",65825.98],["5136",54596],["5221",53799],["5038",40862],["5339",40000],["5122",38422],["5179",30299.27],["5364",14472.25],["5173",13292],["5132",9190.65],["5019",9022],["5192",5000],["5493",5000],["6313",5000],["5133",4321],["5131",3823],["5039",3050],["5363",2000]],"economic_expenditure_total_czk":96882219.73,"economic_financing":[["8117",200000000],["8118",-160000000],["8115",-44895154.29],["8124",-3000000]],"economic_financing_total_czk":-7895154.29,"economic_revenue":[["1211",27347368.89],["1121",14641671.59],["4216",14017398.61],["1111",10009415.27],["2111",6744310.46],["4116",4470286.89],["2451",4000000],["1122",3291750],["2132",2766852],["1511",2581750.41],["4112",2302400],["1113",1935331.94],["2141",1791250],["1345",1731860],["1112",954387.92],["3112",923346],["1361",765250],["2112",725784],["2321",720733],["1386",533454.08],["1356",472782.28],["4122",438825.8],["2324",413986.29],["1334",226783.3],["1387",209070.83],["1343",154075],["2131",126280.07],["2322",113993],["4121",73536],["1341",72960],["4111",65000],["2119",57145.67],["3111",56900],["1335",24316.8],["1349",4920],["1381",4254.72],["2229",3947],["2139",3500],["2212",496.2]],"economic_revenue_total_czk":104777374.02,"purpose_expenditure":[["3113",18050099.41],["2321",16999203.16],["6171",10321135.42],["2212",9234796.18],["3639",6280617.23],["3412",3460407.34],["2219",3297612.24],["3723",3224447.78],["6399",3128894],["6112",2917038.27],["3322",2481661],["3111",2426320.08],["3399",2105806.41],["3631",2060510.64],["3722",1368528.31],["3612",1113168.98],["3613",1050226.74],["3319",1031033.09],["3314",979283.56],["3745",684911.86],["2143",629209.84],["3392",557781.06],["6310",500298.43],["5512",396222.51],["3349",326707.44],["3419",320000],["2292",299297],["3429",270350.39],["6320",207396],["3421",194279.98],["1014",172728],["3632",140703.55],["3326",139639],["3635",99100],["4351",95147],["3721",88886.6],["4359",67700],["6114",59435.38],["4344",38799],["2310",27733.6],["6402",14472.25],["4379",8000],["3549",5000],["3744",4000],["2221",3631]],"purpose_expenditure_total_czk":96882219.73}},"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."}}}}