{"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:00573132","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00573132","name":"Obec Dolní Rychnov","short_name":"Dolní Rychnov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Karlovarský kraj","district_name":"Sokolov","municipality_code":538591},"amounts":{"revenue_approved":19991000,"revenue_adjusted":32319770,"revenue_actual":36433394.3,"expense_approved":19991000,"expense_adjusted":32319770,"expense_actual":29989631.96,"tax_revenue":30959592.92,"nontax_revenue":4276383.08,"capital_revenue":96450.7,"transfer_revenue":1100967.6,"current_expense":24379789.34,"capital_expense":5609842.62,"budget_balance":6443762.34,"cash_current":38573392.13,"cash_previous":32360177.69},"ratios":{"revenue_execution":1.12727889,"expense_execution":0.92790363,"balance_to_revenue":0.17686418,"cash_to_expense":1.28622426,"cash_yoy":0.19200186,"capital_expense_share":0.1870594,"transfer_revenue_share":0.03021864},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00573132/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00573132"},"seo":{"slug":"dolni-rychnov","path":"/cz/municipalities/dolni-rychnov/"},"population":{"value":1280,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":19991000,"expenditure_czk":19991000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":32319770,"expenditure_czk":32319770,"financing_czk":0,"balance_czk":0},{"stage":"actual","revenue_czk":36433394.3,"expenditure_czk":29989631.96,"financing_czk":-6443762.34,"balance_czk":6443762.34}],"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":[["5011",2450000],["6130",2110000],["5023",1970000],["5171",1923000],["5169",1705500],["5139",1620000],["5154",909000],["5031",780000],["6122",780000],["5331",600000],["5151",511000],["5153",451000],["5021",430000],["5032",406000],["5213",300000],["5321",295000],["5222",290000],["5499",270000],["5164",240000],["5163",224000],["5909",200000],["5156",180000],["5194",155000],["5365",150000],["5162",140000],["5141",120000],["5329",105000],["5229",100000],["5137",95000],["5660",80000],["5138",60000],["5362",50000],["6119",50000],["5179",40000],["5041",30000],["5492",30000],["5175",27000],["5339",21500],["5134",15000],["5167",15000],["5189",15000],["5038",14000],["5172",10000],["5221",10000],["5132",5000],["5161",4000],["5136",3000],["5133",2000]],"economic_expenditure_total_czk":19991000,"economic_financing":[["8115",310200],["8124",-310200]],"economic_financing_total_czk":0,"economic_revenue":[["1211",7000000],["1511",3500000],["1111",3000000],["1121",2850000],["2132",1214000],["2111",795000],["1345",370000],["1113",300000],["1112",200000],["1122",150000],["2141",100000],["2460",100000],["3111",100000],["2131",86000],["1386",50000],["1387",50000],["2324",45000],["1361",40000],["1341",30000],["2119",5000],["2321",5000],["2212",1000]],"economic_revenue_total_czk":19991000,"purpose_expenditure":[["6171",3554900],["3745",3148000],["6112",2340000],["3639",2140000],["3612",1383000],["3631",1295000],["3419",895000],["2411",871000],["2212",793000],["3111",740000],["3399",545000],["3722",462500],["3723",408000],["2292",300000],["5512",280000],["5311",170000],["6399",150000],["2321",110000],["4351",100000],["3635",50000],["3729",50000],["6409",50000],["3341",30000],["6310",30000],["2219",25000],["3314",21600],["2144",15000],["3721",10000],["4341",10000],["3632",9000],["2229",5000]],"purpose_expenditure_total_czk":19991000},"revised":{"economic_expenditure":[["5169",5237540],["5171",4095000],["5011",2783470],["6121",2626550],["5023",2428000],["6130",2110000],["6123",1673000],["5139",1456210],["5154",1044000],["5031",998000],["5151",633000],["5021",619250],["5499",615000],["5331",600000],["5153",501000],["5032",491000],["5213",366000],["5336",349050],["5321",330000],["5222",310000],["5163",292000],["5164",254170],["5137",227000],["5362",205000],["5909",200000],["5156",180000],["6119",180000],["6122",176000],["5194",175000],["5365",155000],["5162",140000],["5141",120000],["5138",116500],["5229",100000],["5660",80000],["5329",60000],["5492",60000],["5179",40000],["5221",40000],["6111",40000],["5041",31870],["5175",28780],["5339",21500],["5038",16000],["5134",15000],["5167",15000],["5189",15000],["5366",12800],["5168",12000],["5166",10000],["5903",10000],["5173",7000],["5161",5080],["5132",5000],["5136",3000],["5172",3000],["5133",2000]],"economic_expenditure_total_czk":32319770,"economic_financing":[["8115",310200],["8124",-310200]],"economic_financing_total_czk":0,"economic_revenue":[["1211",10154000],["1121",4948000],["1111",4400000],["1511",4100000],["2111",1969500],["4222",1882050],["2132",1214000],["1113",740000],["1345",470000],["4112",369700],["1112",320000],["4116",315050],["2324",281000],["1386",219800],["1122",150000],["2141",130000],["2460",100000],["3111",100000],["1342",86000],["2131",86000],["1387",85000],["1361",50000],["4122",34000],["4111",31670],["1341",30000],["2119",27000],["2229",12800],["1334",6000],["2321",5000],["1381",2000],["2212",1000],["1382",200]],"economic_revenue_total_czk":32319770,"purpose_expenditure":[["6171",7286650],["3745",3651000],["6112",2902500],["2411",2652670],["3612",2550300],["3639",2143780],["3722",1772200],["3723",1714500],["3631",1422500],["3111",1362850],["3419",1277500],["3399",918170],["2292",361000],["5512",355000],["2321",354000],["2212",279000],["5311",170000],["6399",150000],["3744",138500],["2219",115000],["6409",110000],["2221",100000],["4351",100000],["3729",90000],["3721",80000],["2333",52000],["3635",41500],["3341",31870],["6114",31680],["6310",30500],["3314",22100],["2144",15000],["3632",13000],["4341",10000],["5213",10000],["2229",3000],["1014",2000]],"purpose_expenditure_total_czk":32319770},"actual":{"economic_expenditure":[["5169",5071383.62],["5171",3951398.83],["5011",2748464],["5023",2427531],["6130",2002000],["6121",1930558.22],["6123",1338847.4],["5139",1062921.92],["5031",995739],["5154",914507.48],["5151",629780],["5021",614549],["5499",604562.12],["5331",600000],["5153",501995.68],["5032",488751],["5213",365692.04],["5336",349050.4],["5321",330000],["5222",294396],["5163",292104.59],["5164",214549.07],["5137",212341.27],["5362",204312],["5909",186351],["5194",174160.1],["5156",173637.32],["6122",166980],["5365",153260],["6119",138182],["5162",137571.34],["5138",116274.01],["5141",112308.95],["5229",78440],["5492",58800],["5179",40000],["5221",40000],["5660",36900],["6111",33275],["5329",31500],["5041",31415.59],["5175",22629.14],["5339",21500],["5038",16024],["5167",15034],["5134",13997.87],["5366",12804],["5168",11413],["5166",8219],["5161",4699],["5189",4400],["5173",3538],["5136",884]],"economic_expenditure_total_czk":29989631.96,"economic_financing":[["8117",14000000],["8118",-14000000],["8115",-6213214.44],["8124",-310200],["8901",79652.1]],"economic_financing_total_czk":-6443762.34,"economic_revenue":[["1211",11183077.67],["1511",6585085.96],["1121",5984767.05],["1111",4681013.34],["2111",2353707.43],["2132",1371417],["1113",791861.59],["1345",701151],["1112",390266.67],["4112",369700],["4222",350545],["4116",315050.4],["2324",280694.24],["1386",217993.85],["1122",148260],["2141",122686.57],["2131",97328],["3111",96450.7],["1342",86180],["1387",85468.66],["1361",53540],["1341",43525],["4122",34000],["4111",31672.2],["2119",26745.84],["2229",12804],["2460",11000],["1334",5496.3],["1381",1801.25],["1382",104.58]],"economic_revenue_total_czk":36433394.3,"purpose_expenditure":[["6171",6244809.72],["3745",3556316.77],["6112",2901153],["2411",2583080.9],["3612",2332785.81],["3639",2035707.77],["3722",1772085.14],["3723",1621613.13],["3111",1353380.73],["3419",1141892.39],["3631",1093054.94],["3399",883424.25],["2292",360692.04],["5512",352426.3],["2321",346949.65],["2212",260430.22],["5311",170000],["6399",148260],["3744",138182],["6409",108196],["2219",98218.97],["2221",89540],["3721",78451.16],["4351",78440],["3729",68244],["2333",44996.14],["6114",31672.2],["3341",31415.59],["6310",30566.94],["3314",22005],["3632",5674.2],["2144",4400],["1014",1567]],"purpose_expenditure_total_czk":29989631.96}},"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."}}}}