{"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:00237663","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00237663","name":"Město Dobrovice","short_name":"Dobrovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mladá Boleslav","municipality_code":535672},"amounts":{"revenue_approved":109318900,"revenue_adjusted":114339308.45,"revenue_actual":127102313.57,"expense_approved":139452765,"expense_adjusted":150955723.48,"expense_actual":116842247.62,"tax_revenue":101402818.49,"nontax_revenue":9833113.22,"capital_revenue":858582,"transfer_revenue":15007799.86,"current_expense":69468972.95,"capital_expense":47373274.67,"budget_balance":10260065.95,"cash_current":59336498.81,"cash_previous":52287037.53},"ratios":{"revenue_execution":1.11162395,"expense_execution":0.77401668,"balance_to_revenue":0.08072289,"cash_to_expense":0.50783428,"cash_yoy":0.13482235,"capital_expense_share":0.40544645,"transfer_revenue_share":0.11807653},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00237663/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00237663"},"seo":{"slug":"dobrovice","path":"/cz/municipalities/dobrovice/"},"population":{"value":3631,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":109318900,"expenditure_czk":139452765,"financing_czk":30133865,"balance_czk":-30133865},{"stage":"revised","revenue_czk":114339308.45,"expenditure_czk":150955723.48,"financing_czk":36616415.03,"balance_czk":-36616415.03},{"stage":"actual","revenue_czk":127102313.57,"expenditure_czk":116842247.62,"financing_czk":-10260065.95,"balance_czk":10260065.95}],"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",51105360],["5011",20119200],["5169",11665000],["5331",7057500],["6901",6000000],["5031",5476202],["5171",4453000],["5139",3080000],["5909",3000000],["5154",2720000],["5137",2506000],["5021",2211000],["5032",1997928],["6122",1850000],["5153",1720000],["5023",1650000],["5222",1570000],["5168",1270000],["5156",1140000],["6123",881000],["5151",775000],["5163",722000],["5167",530000],["5166",500000],["5499",500000],["6119",500000],["6125",500000],["6130",500000],["5339",480000],["5365",450000],["5362",350000],["5323",317575],["5162",309000],["5903",300000],["5221",231000],["5136",178000],["5161",132000],["5038",120000],["5172",100000],["5194",62000],["5138",57000],["5195",50000],["5173",45000],["5019",40000],["5175",40000],["5179",32000],["5039",30000],["5123",30000],["5152",30000],["5192",20000],["5213",20000],["5132",15000],["5223",10000],["5041",5000]],"economic_expenditure_total_czk":139452765,"economic_financing":[["8115",30133865]],"economic_financing_total_czk":30133865,"economic_revenue":[["1211",37000000],["1121",18000000],["1511",17000000],["1111",13000000],["4216",4800000],["2132",3585000],["1345",2700000],["4131",2500000],["1113",2400000],["4112",2286900],["2111",1917000],["1112",900000],["2324",700000],["1122",450000],["2131",390000],["1361",300000],["4121",300000],["1381",250000],["1386",125000],["1387",125000],["1341",100000],["2141",100000],["2142",100000],["3111",100000],["1334",50000],["1343",50000],["1342",40000],["2212",30000],["2112",15000],["2321",5000]],"economic_revenue_total_czk":109318900,"purpose_expenditure":[["6171",22021210],["2321",21485150],["3113",19057500],["3639",14719330],["6409",9000000],["3613",7444000],["3722",6621000],["2219",6545000],["5311",4705000],["3745",3727000],["6112",3060000],["3631",2905000],["3429",2775000],["2212",2296000],["3314",2233000],["3319",1784000],["3419",1105000],["3612",1000000],["5512",922000],["3412",865000],["6399",750000],["3635",615000],["3421",610000],["4351",610000],["6320",450000],["2292",317575],["5213",300000],["2141",260000],["3632",202000],["3349",145000],["3315",130000],["3341",125000],["3699",108000],["2221",100000],["3313",100000],["3399",100000],["3721",100000],["6310",100000],["3741",50000],["4356",10000]],"purpose_expenditure_total_czk":139452765},"revised":{"economic_expenditure":[["6121",61963277.57],["5011",19902200],["5169",13016350.5],["5331",7057500],["5031",5451202],["5171",4333600],["5154",3533000],["5139",2812998],["6123",2783744.62],["6122",2601400],["5137",2544317.43],["5021",2457458],["5032",2037928],["5336",1911051.15],["5023",1650000],["5153",1650000],["5222",1594630],["6130",1478800.9],["5168",1230000],["5499",1072000],["5156",1047000],["5151",1012000],["5365",1006840],["5163",750000],["5909",668014.62],["5167",551061],["6119",500000],["5339",470000],["5362",436000],["6125",360000],["5162",349209.83],["5166",327500],["5323",317575],["5903",300000],["6901",299136.91],["5221",266000],["5136",177000],["5161",134000],["5123",123006.95],["5038",120000],["5155",75000],["5194",72000],["5138",57000],["5195",50000],["5364",48909],["5173",45869],["5019",43000],["5175",42128],["5213",40000],["5366",36275],["5179",32000],["5039",31000],["5152",30000],["5192",20000],["5132",15000],["5041",9000],["5223",9000],["5164",2740],["5141",1000]],"economic_expenditure_total_czk":150955723.48,"economic_financing":[["8115",36203176.03],["8125",413239]],"economic_financing_total_czk":36616415.03,"economic_revenue":[["1211",37000000],["1121",18000000],["1511",17000000],["1111",13000000],["4216",4930687.2],["4131",3678596],["2132",3545000],["1345",2700000],["1113",2400000],["4112",2286900],["4116",2022830.95],["4221",1053979.97],["1122",1006740],["1112",900000],["2111",897000],["2324",814830],["2131",390000],["1386",325000],["4122",306202],["1361",300000],["4121",300000],["3121",200000],["1387",175000],["4111",166314.33],["3113",150550],["2229",106495],["1341",100000],["2141",100000],["2142",100000],["3111",100000],["1334",50000],["1343",50000],["1342",40000],["2139",40000],["2321",40000],["2212",30183],["2112",15000],["2119",10000],["2322",8000]],"economic_revenue_total_czk":114339308.45,"purpose_expenditure":[["3639",23215080],["6171",22021210],["2321",21485150],["3113",21270551.15],["2219",8360191.47],["3613",7644000],["3722",7093000],["5311",4805000],["3745",3729000],["3429",3430000],["5512",3209562],["3631",3110000],["6112",3060000],["3612",2281129],["3314",2280000],["2212",2258400],["3319",2249210],["6399",1436740],["3419",1162600],["3412",1052308],["6409",967151.53],["3421",656627],["4351",650000],["3635",615000],["6320",450000],["2292",317575],["2141",315000],["5213",300000],["3632",202000],["3349",168400],["6114",166314.33],["3315",135000],["3699",108000],["3341",101600],["2221",100000],["3313",100000],["3399",100000],["3721",100000],["6310",100000],["6402",85184],["3741",50000],["4356",10000],["1019",2740],["4379",2000]],"purpose_expenditure_total_czk":150955723.48},"actual":{"economic_expenditure":[["6121",41112636.7],["5011",18784627.53],["5169",11557129.54],["5331",7057500],["5031",4924772.36],["5154",3195754.43],["5171",2849493.68],["6123",2641214.11],["5139",2302008.36],["5336",1911051.15],["5032",1890158.11],["6122",1832221.34],["5021",1782942],["5023",1597592],["5222",1560152],["5137",1205620.51],["5499",1071280.34],["6130",1061189.8],["5168",1020853.51],["5365",1006840],["5153",930464.44],["5151",829655],["5156",583894.01],["5163",527810.89],["5339",470000],["5362",435282],["5167",392361.99],["6119",367797.72],["6125",358215],["5323",299447],["5221",264050],["5162",198259.93],["5136",155255.82],["5161",131910.6],["5166",103110],["5194",69117],["5038",61929],["5123",57006.56],["5364",48909],["5155",46885.8],["5213",40000],["5366",36275],["5175",28851],["5179",22230.39],["5041",6421.56],["5173",3140],["5138",2753],["5164",2737],["5019",2132.44],["5039",721],["5141",587]],"economic_expenditure_total_czk":116842247.62,"economic_financing":[["8115",-11119017.35],["8901",468462.4],["8125",390489]],"economic_financing_total_czk":-10260065.95,"economic_revenue":[["1211",38165212.9],["1121",20439658.83],["1511",18234736.32],["1111",14351079.97],["4216",5011611.54],["2132",4782373.63],["4131",3678596.07],["1345",3164417],["1113",2701172.44],["4112",2286900],["2111",2253067.5],["4116",2022830.95],["1112",1332209.36],["4221",1053979.97],["1122",1006740],["2324",827594.22],["1386",744664.3],["2142",690092],["1361",624892],["4121",481365],["3112",469608],["2131",437624.1],["2141",372378.17],["4122",306202],["1387",291853.71],["3121",200000],["4111",166314.33],["1343",156696],["3113",150550],["1341",113438],["2229",106495.32],["2321",95500],["2139",81152],["2119",65239.23],["2460",44000],["2322",42537.05],["3111",38424],["1334",35163.9],["1342",34986],["2112",18977],["2212",16083],["1381",5897.76]],"economic_revenue_total_czk":127102313.57,"purpose_expenditure":[["3639",21839224.46],["3113",21269954.23],["6171",20341437.66],["3613",7100741.97],["2219",6599225.68],["3722",6306594.45],["2321",3295624.15],["3745",2939653.1],["3631",2901918.21],["5512",2787822.56],["3429",2768874.41],["6112",2587959.23],["3319",2169365.3],["5311",2124953.96],["3612",2106897.06],["3314",1641726.78],["2212",1496604.97],["6399",1432022],["3419",1112344.78],["4351",640000],["3412",583969.3],["3421",503423.2],["3635",367797.72],["2141",314917],["2292",299447],["6320",278363],["3349",167677.09],["6114",166314.33],["3315",133050],["3313",100000],["6402",85184],["3632",76377.26],["6310",69355.89],["3721",67835.38],["3699",62141.6],["3399",49342],["3741",25733.9],["3341",22636.99],["1019",2737],["4379",2000],["4356",1000]],"purpose_expenditure_total_czk":116842247.62}},"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."}}}}