{"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:00274879","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00274879","name":"Město Dobruška","short_name":"Dobruška","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Rychnov nad Kněžnou","municipality_code":576271},"amounts":{"revenue_approved":268599502,"revenue_adjusted":280923802.55,"revenue_actual":289892528.1,"expense_approved":358244345,"expense_adjusted":406984645.55,"expense_actual":310594371.62,"tax_revenue":170126591.7,"nontax_revenue":67835645.87,"capital_revenue":5891922.57,"transfer_revenue":46038367.96,"current_expense":221125135.81,"capital_expense":89469235.81,"budget_balance":-20701843.52,"cash_current":158328796.17,"cash_previous":178680300.66},"ratios":{"revenue_execution":1.03192583,"expense_execution":0.76315993,"balance_to_revenue":-0.07141213,"cash_to_expense":0.50976067,"cash_yoy":-0.11389898,"capital_expense_share":0.28805814,"transfer_revenue_share":0.15881185},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00274879/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00274879"},"seo":{"slug":"dobruska","path":"/cz/municipalities/dobruska/"},"population":{"value":6479,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":268599502,"expenditure_czk":358244345,"financing_czk":89644843,"balance_czk":-89644843},{"stage":"revised","revenue_czk":280923802.55,"expenditure_czk":406984645.55,"financing_czk":126060843,"balance_czk":-126060843},{"stage":"actual","revenue_czk":289892528.1,"expenditure_czk":310594371.62,"financing_czk":20701843.52,"balance_czk":-20701843.52}],"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",115204738],["5011",65370000],["5169",35361055],["5031",17185000],["5171",16937250],["5331",12243656],["6125",9300000],["5154",8767000],["5365",8071570],["5152",6521000],["5032",6466000],["5139",4510000],["5021",4352500],["5499",4300000],["5221",4004983],["5137",3405000],["5161",3154100],["5023",3000000],["5901",2959337.48],["5153",2800000],["5168",2593785],["5151",2273000],["5222",2140000],["5362",2080500],["5166",1596500],["5136",1268000],["6122",1260000],["5167",1154000],["5163",886000],["5156",825000],["6901",700000],["5138",610000],["6130",500000],["5164",488600],["5042",468100],["5162",459000],["5038",393000],["5194",391000],["5041",357000],["5223",330000],["5131",327000],["5179",304500],["6339",300000],["5364",294092.52],["5175",246500],["5173",235500],["6322",200000],["5132",180000],["5323",161426],["5172",160000],["5195",150000],["5492",150000],["6119",150000],["5329",100000],["5903",100000],["5189",86878],["5494",80000],["5134",72500],["5176",67700],["5213",60000],["5123",39000],["5133",39000],["5212",33574],["5192",20000]],"economic_expenditure_total_czk":358244345,"economic_financing":[["8115",89644843]],"economic_financing_total_czk":89644843,"economic_revenue":[["1211",67000000],["1121",34200000],["1111",25900000],["4216",24552521],["2132",20095844],["4112",19244400],["2111",16499545],["2212",11896000],["1511",11200000],["3112",7000000],["1122",6500000],["1345",5300000],["1113",5000000],["1361",4010000],["2122",2000000],["2324",1629200],["1112",1600000],["1387",1200000],["1333",1000000],["1386",800000],["2131",600700],["2112",330000],["1353",250000],["1343",230000],["2142",180000],["1341",140000],["2133",130292],["1334",100000],["1356",4000],["2310",4000],["2141",3000]],"economic_revenue_total_czk":268599502,"purpose_expenditure":[["6171",89936685],["3113",51243476],["3639",33565555],["3412",27789000],["2212",27650970.5],["2219",15015295],["6399",10046570],["3722",9628000],["3313",7374000],["5311",6790000],["3421",6636300],["2142",6490000],["4351",5194000],["3612",5183250],["3111",4880000],["6112",4000000],["3613",3910000],["3315",3779000],["6409",3659337.48],["3392",3528000],["3314",3455000],["3745",2956380],["3511",2953000],["3631",2794560],["2310",2229640.5],["4350",2007191],["2143",1766000],["4357",1659793],["3419",1563000],["5512",1105000],["3632",1053000],["3349",960000],["3725",740000],["2321",710750],["1031",505000],["3329",498000],["6320",400000],["3721",355000],["3429",337000],["1036",306000],["3231",300000],["5511",300000],["6402",294092.52],["5213",250000],["6310",250000],["4359",222999],["3399",210574],["2229",200000],["6223",200000],["3636",181500],["3341",180000],["2292",161426],["3312",140000],["1032",100000],["3319",75000],["4371",70000],["4375",65000],["2141",60000],["4378",55000],["3728",50000],["5212",45000],["2419",40000],["4312",40000],["6114",40000],["3311",20000],["3316",20000],["4344",20000]],"purpose_expenditure_total_czk":358244345},"revised":{"economic_expenditure":[["6121",146602388.34],["5011",69057812],["5169",37473280.78],["5171",19795077.88],["5031",18187854],["5331",12243656],["6125",8791872],["5154",8417000],["5365",8071570],["5032",6821010],["5152",6521000],["5139",5452314.24],["5021",5336628],["5499",4300000],["5221",4004983],["5137",3831159.83],["5161",3154100],["5023",3000000],["5336",2932284.25],["6122",2926220],["5153",2750000],["5901",2722557.73],["5168",2677785],["5151",2273000],["5362",2080500],["5222",2080000],["5166",1896500],["6123",1370000],["5136",1276594],["5167",1238950],["5163",886000],["5156",836000],["5164",636256.45],["5138",510000],["6130",500000],["5162",489454.53],["6322",410000],["5038",403872],["5194",391000],["5041",357000],["5223",330000],["5131",327000],["5179",304500],["5364",304364.52],["6339",300000],["5042",268100],["5175",251500],["5173",244423],["6111",200000],["5132",180000],["5323",161426],["5172",160000],["5195",150000],["5492",150000],["6119",150000],["5329",100000],["5903",100000],["5213",90000],["5189",86878],["5494",80000],["5134",72500],["5176",67700],["5123",63000],["5019",45000],["5133",39000],["5212",33574],["5192",20000]],"economic_expenditure_total_czk":406984645.55,"economic_financing":[["8115",126060843]],"economic_financing_total_czk":126060843,"economic_revenue":[["1211",67000000],["1121",34200000],["1111",25900000],["4216",24552521],["2132",20095844],["4112",19244400],["2111",16499545],["2212",11896000],["1511",11200000],["4116",7753501.25],["3112",7000000],["1122",6500000],["1345",5300000],["1113",5000000],["1361",4010000],["2122",2302000],["2324",1629200],["1112",1600000],["4122",1432700],["1387",1200000],["1333",1000000],["4213",918781.3],["4171",808546],["1386",800000],["2131",600700],["4111",410000],["3121",370000],["2112",330000],["1353",250000],["1343",230000],["4222",182000],["2142",180000],["1341",140000],["2133",130292],["2321",102000],["1334",100000],["4121",34500],["2229",10272],["1356",4000],["2310",4000],["2141",3000]],"economic_revenue_total_czk":280923802.55,"purpose_expenditure":[["6171",92802249.75],["3113",62089584.5],["3639",40167901.88],["3412",33417000],["2219",26165295],["2212",22583750.5],["3722",15474000],["6399",10046570],["2142",8305000],["3313",7972144.65],["5311",7360000],["3421",6975488],["3111",5528987.75],["4351",5475700],["3612",5183250],["3315",4084873.64],["6112",4000000],["3745",3875161.3],["3392",3817220.96],["3314",3685633.87],["3613",3510000],["2310",3166343.5],["3511",3153000],["3631",2928560],["6409",2722557.73],["4350",2007191],["2143",1766000],["3419",1713000],["4357",1659793],["2223",1500000],["5512",1306300],["3632",1155000],["1036",1114546],["3429",1037000],["3349",960000],["3725",740000],["2321",710750],["1031",505000],["3329",498000],["6114",450000],["6320",400000],["3721",355000],["3635",350000],["3231",348000],["1032",328632],["6402",304364.52],["2115",300000],["5511",300000],["5213",250000],["6310",250000],["4359",222999],["3399",210574],["2229",200000],["6223",200000],["3636",181500],["3341",180000],["2292",161426],["3312",140000],["2141",90000],["4339",84000],["3319",75000],["4371",70000],["4375",65000],["2419",55297],["4378",55000],["3728",50000],["5212",45000],["4312",40000],["3311",20000],["3316",20000],["4344",20000]],"purpose_expenditure_total_czk":406984645.55},"actual":{"economic_expenditure":[["6121",72555769.15],["5011",65184271],["5169",36819212.68],["5031",17345164],["5171",16423230.98],["5331",12243656],["5365",9362896.16],["6125",6950449.25],["5032",6373652],["5154",5822306.93],["5152",5801418.49],["6122",5347074.12],["5021",5306159],["5139",5298884.6],["5221",3954983],["5499",3194006],["5137",3033027.42],["5023",2940452],["5336",2932284.25],["5168",2252630.65],["5222",2075000],["5161",1873929.51],["5151",1686128.29],["5153",1665321.17],["6111",1660377.73],["5166",1632137.54],["6123",1350761],["5136",1202144.75],["6129",946176.56],["5167",684575.82],["5163",657186.77],["5164",619555.6],["5362",-583057.54],["5162",484734.73],["5156",441984.22],["5138",396714.54],["5223",390000],["6322",380000],["5131",320348.99],["5364",304364.52],["5038",278790],["5134",263936.31],["5179",261607.09],["5041",254423.78],["5175",223156.6],["6130",222000],["5172",199852.31],["5194",196425.38],["5042",190478.44],["5323",161426],["5173",132472],["5195",128555],["5123",93877.45],["5024",87253],["5132",79923.45],["5192",66000],["5492",66000],["5329",65570],["5213",65000],["5176",56750.43],["6119",56628],["5494",45000],["5199",18708],["5212",13000],["5019",9240.2],["5133",7031.48],["5189",5082],["5363",4250],["5909",3589.17],["5191",3524.5],["5039",3123],["5142",1786.15]],"economic_expenditure_total_czk":310594371.62,"economic_financing":[["8115",20433313.87],["8901",268529.65]],"economic_financing_total_czk":20701843.52,"economic_revenue":[["1211",66571245.13],["1121",35625300.61],["2132",26193828.17],["1111",25743399.24],["2111",20867928.7],["4112",19244400],["4216",14454651.35],["1511",11532019.27],["2212",11518962.29],["4116",8120662.03],["1122",8046570],["1361",5133315],["1113",4710393.2],["1345",4564544.31],["3112",3934333],["2324",2427989.84],["1112",2322458.05],["2122",2302000],["2141",2124053.44],["1333",1991344.87],["1387",1583628.25],["4122",1578238],["1386",1297959.08],["4213",918781.3],["3113",866876.57],["2131",833928.14],["4171",828768],["3111",687863],["2112",420807],["4111",410000],["3121",390000],["1353",382100],["1343",324300],["2142",271082],["2119",254118.15],["2229",245984],["4113",235367.28],["4222",153000],["2310",122949],["1385",122584.31],["1341",119152],["2321",102000],["4121",94500],["2133",77365.72],["2322",46010],["1334",40608.1],["2329",18376],["3114",12850],["1381",10465.52],["2328",5250],["1356",4200],["2143",1720.98],["2223",1292.44],["1335",902.6],["1382",102.16]],"economic_revenue_total_czk":289892528.1,"purpose_expenditure":[["6171",80628637.92],["3639",33545655.79],["3412",28407016.52],["3113",24115651.26],["2212",20452902.59],["3722",11185802.72],["2142",8558213.62],["3313",8243917.26],["3745",7977255.49],["2219",7917854.5],["6399",7437552.46],["5311",7307181.2],["3111",5798903.38],["4351",4970327.41],["3612",4041288.39],["3392",4004461.85],["6112",3761199.21],["3314",3602552.72],["3315",3493261.67],["3725",3380562.66],["3511",2784651.05],["3613",2758658.01],["3631",2666218.38],["3421",2432258.58],["4350",2007191],["2223",1771924],["4357",1659793],["2143",1597130.81],["3419",1527431.07],["2321",1447970.7],["2310",1387218.75],["5512",1235480.25],["3632",1013191.6],["1036",1002569.85],["3349",885716.12],["3329",638065.8],["3341",420014.52],["3721",377678.08],["3635",350900],["3231",347849.59],["6114",342798.45],["3319",325853.66],["6402",304364.52],["1031",303940.42],["6310",240425.77],["4359",224999],["6320",197616],["3399",191194.72],["3312",175000],["2292",161426],["3429",115889.78],["3636",84700],["1032",78520.43],["2115",66800],["6223",62909.17],["2141",60000],["4371",60000],["4375",60000],["2419",56120],["4339",50930],["4312",50000],["3728",44673.2],["3322",33541.2],["2221",33218.94],["4378",25000],["5212",22039.58],["4344",20000],["4379",15000],["3311",10000],["4329",10000],["1014",8738],["2229",8543],["4355",4000],["4374",4000],["6409",20]],"purpose_expenditure_total_czk":310594371.62}},"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."}}}}