{"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:00241181","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00241181","name":"Město Dobřichovice","short_name":"Dobřichovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-západ","municipality_code":539198},"amounts":{"revenue_approved":104310000,"revenue_adjusted":107176545.24,"revenue_actual":115577815.92,"expense_approved":142870000,"expense_adjusted":149727719.24,"expense_actual":104016394.17,"tax_revenue":95244037.55,"nontax_revenue":10133040.26,"capital_revenue":371574,"transfer_revenue":9829164.11,"current_expense":81828536.24,"capital_expense":22187857.93,"budget_balance":11561421.75,"cash_current":119797941.81,"cash_previous":105349590.93},"ratios":{"revenue_execution":1.07838721,"expense_execution":0.69470366,"balance_to_revenue":0.1000315,"cash_to_expense":1.15172173,"cash_yoy":0.13714672,"capital_expense_share":0.21331116,"transfer_revenue_share":0.08504369},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00241181/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00241181"},"seo":{"slug":"dobrichovice","path":"/cz/municipalities/dobrichovice/"},"population":{"value":3812,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":104310000,"expenditure_czk":142870000,"financing_czk":38560000,"balance_czk":-38560000},{"stage":"revised","revenue_czk":107176545.24,"expenditure_czk":149727719.24,"financing_czk":42551174,"balance_czk":-42551174},{"stage":"actual","revenue_czk":115577815.92,"expenditure_czk":104016394.17,"financing_czk":-11561421.75,"balance_czk":11561421.75}],"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",60848000],["5169",18384800],["5171",13771100],["5331",10920000],["5011",10200000],["5321",3620000],["5031",2775000],["5154",2698000],["5166",2340000],["5023",2000000],["5362",2000000],["5164",1882000],["5365",1500000],["6130",1200000],["5213",1140000],["5032",974000],["5139",852500],["5222",840000],["5175",598000],["5212",544000],["5168",501000],["5137",449000],["5163",400000],["5152",294000],["5499",250000],["5229",230000],["5909",200000],["5151",184000],["5162",182900],["5156",157000],["5021",155000],["5161",105700],["5133",100000],["5136",91500],["5192",85000],["5167",81900],["5179",81000],["5221",63000],["5132",45000],["5038",40500],["5134",25000],["5336",15500],["5173",10100],["5042",10000],["5141",10000],["5041",7000],["5172",7000],["5153",1500]],"economic_expenditure_total_czk":142870000,"economic_financing":[["8115",38560000]],"economic_financing_total_czk":38560000,"economic_revenue":[["1211",38500000],["1121",18000000],["1111",13000000],["1345",5000000],["2132",4640000],["1511",4500000],["4216",4219700],["1122",2500000],["1113",2200000],["2324",2105000],["2141",2000000],["2111",1960000],["4112",1920300],["1348",1200000],["1112",750000],["1361",370000],["1386",350000],["1387",250000],["1343",200000],["4121",200000],["1342",100000],["4111",100000],["1341",80000],["1349",50000],["1381",50000],["1334",30000],["2142",20000],["2460",10000],["2329",5000]],"economic_revenue_total_czk":104310000,"purpose_expenditure":[["2321",23000000],["6171",19000000],["3612",13000000],["3722",11500000],["3113",9500000],["3613",8100000],["2310",6500000],["2212",6000000],["3631",5500000],["3111",5000000],["3399",4500000],["3745",3600000],["6399",3500000],["3639",3400000],["5311",3400000],["6112",2400000],["2219",2000000],["3635",2000000],["5512",1400000],["3319",1200000],["3392",1200000],["2292",1100000],["3633",1000000],["3314",900000],["1039",730000],["2141",400000],["3231",400000],["3349",380000],["6320",350000],["2115",300000],["3419",300000],["4351",220000],["6409",200000],["4319",170000],["3329",150000],["3421",150000],["5213",100000],["6117",100000],["3632",70000],["5269",50000],["6221",50000],["6310",50000]],"purpose_expenditure_total_czk":142870000},"revised":{"economic_expenditure":[["6121",61830220],["5169",19663544],["5171",14695151],["5331",10920000],["5011",10538691],["5336",3719513.24],["5321",3620000],["5031",2775000],["5154",2698000],["5166",2340000],["5023",2000000],["5362",2000000],["5164",1882000],["5365",1500000],["6130",1200000],["5213",1043000],["5032",974000],["5222",892000],["5139",852500],["5175",598000],["5212",534000],["5168",501000],["5137",449000],["5163",400000],["5152",294000],["5499",250000],["5909",200000],["5151",184000],["5162",182900],["5156",157000],["5021",155000],["5161",105700],["5133",100000],["5136",91500],["5192",85000],["5229",-85000],["5167",81900],["5179",81000],["5221",63000],["5132",45000],["5038",40500],["5134",25000],["5173",10100],["5042",10000],["5141",10000],["5041",7000],["5172",7000],["5153",1500]],"economic_expenditure_total_czk":149727719.24,"economic_financing":[["8115",42551174]],"economic_financing_total_czk":42551174,"economic_revenue":[["1211",38500000],["1121",18000000],["1111",13000000],["1345",5000000],["2132",4640000],["1511",4500000],["4116",4405845.24],["4216",2819700],["1122",2425000],["1113",2200000],["2324",2105000],["2141",2000000],["2111",1960000],["4112",1920300],["1348",1200000],["1112",750000],["1361",370000],["1386",350000],["1387",250000],["1343",200000],["4121",130000],["1342",100000],["4111",100000],["1341",80000],["1349",50000],["1381",50000],["1334",30000],["2142",20000],["4122",15700],["2329",5000]],"economic_revenue_total_czk":107176545.24,"purpose_expenditure":[["2321",23000000],["6171",18982000],["3722",14050000],["3612",13000000],["3113",11154757.59],["3613",8100000],["2310",6500000],["2212",6000000],["3631",5500000],["3399",5499500],["3111",4162532],["3639",3580312],["6399",3500000],["5311",3400000],["3745",3050000],["6112",2400000],["2219",2000000],["3233",1836861.75],["3635",1819688],["3392",1558379],["5512",1400000],["2292",1100000],["3329",1069964],["3633",1000000],["3314",921348],["3231",887393.9],["1039",730000],["3419",445000],["3349",424896],["2141",400000],["3319",369000],["6320",350000],["2115",300000],["4351",220000],["6409",200000],["3421",196087],["4319",170000],["6114",118000],["5213",100000],["3632",70000],["5269",50000],["6221",50000],["6310",50000],["3549",12000]],"purpose_expenditure_total_czk":149727719.24},"actual":{"economic_expenditure":[["6121",20442433.93],["5169",19961327.08],["5011",11365040.52],["5331",10920000],["5171",8494277.99],["5031",3098398],["5321",3071056.94],["5336",2901245.24],["5365",2435760],["5164",2434165.76],["5023",1946156],["5137",1666634.3],["5154",1654747.77],["5139",1336770.97],["5213",1168366],["5032",1156155],["5499",1148256.42],["6130",947900],["5166",902021.05],["5222",894550],["5362",804035],["6122",797524],["5168",731853.77],["5021",487647],["5175",468075.52],["5151",439853.36],["5152",264536],["5163",231629.2],["5167",226365.72],["5212",203000],["5162",195460.88],["5156",175052.5],["5229",163050],["5161",133534],["5136",130914.63],["5329",112375],["5225",70398],["5042",70087.45],["5194",59990.23],["5132",51476],["5038",51344],["5904",34912],["5179",28368.12],["5134",26881],["5138",25240],["5173",16722],["5182",16650],["5660",15000],["5153",14220],["5189",8000],["5221",5000],["5909",4555.98],["5041",4473.84],["5192",2406],["5165",500]],"economic_expenditure_total_czk":104016394.17,"economic_financing":[["8118",-52000000],["8117",26579200],["8115",13859378.25]],"economic_financing_total_czk":-11561421.75,"economic_revenue":[["1211",40399892.05],["1121",21626564.4],["1111",15061275.66],["2132",5288712.5],["1511",5109668.97],["4116",4916677.86],["1345",3579017.5],["2111",3520017.75],["1113",2858886.81],["4216",2744580.3],["1122",2422560],["4112",1920300],["1112",1409743.73],["1386",787959.68],["2324",620317.96],["1348",614000],["1343",514102],["3122",338709],["1387",308813.39],["1361",306630],["2321",261000],["2131",167839],["1342",144370],["4121",125000],["4111",88201.95],["2112",88027],["1341",68821],["2119",67397],["2141",61142.22],["4122",34404],["3111",32865],["2142",29391],["1349",25425],["2322",14940],["2133",10200],["1381",6307.36],["2329",2097.13],["2460",1000],["2212",642.7],["2229",316]],"economic_revenue_total_czk":115577815.92,"purpose_expenditure":[["6171",18335571.07],["3722",13217998.47],["3612",12066745.3],["3113",9980858.82],["3399",5465967.41],["3631",4583785.31],["3613",4271579.51],["3111",3921216.25],["3639",3574893.65],["6399",3224624],["3745",3026765.5],["5311",2863678.84],["6112",2396930.45],["2310",2094335.7],["3635",1625578.48],["3392",1558378.11],["2321",1539613.03],["2212",1170297.05],["3329",1069964],["2292",1032366],["3233",993593.75],["3314",920847.62],["5512",812197.48],["2219",710315.7],["1039",569085.18],["3231",560041.9],["3419",445000],["3349",424895.22],["2141",369773.68],["3319",369000],["4351",176705.1],["6320",173996],["4319",128561],["6114",117921.41],["3421",90313],["2115",43412],["6310",42359.2],["3632",30673],["3549",12000],["6409",4555.98]],"purpose_expenditure_total_czk":104016394.17}},"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."}}}}