{"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:00285749","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00285749","name":"Obec Dobronín","short_name":"Dobronín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Jihlava","municipality_code":587028},"amounts":{"revenue_approved":59953810,"revenue_adjusted":64825610.55,"revenue_actual":62263822.1,"expense_approved":72694581,"expense_adjusted":71465320.05,"expense_actual":60599897.38,"tax_revenue":45041754.18,"nontax_revenue":13303114.37,"capital_revenue":205258,"transfer_revenue":3713695.55,"current_expense":41306545.71,"capital_expense":19293351.67,"budget_balance":1663924.72,"cash_current":25557890.08,"cash_previous":22785151.11},"ratios":{"revenue_execution":0.96048185,"expense_execution":0.8479623,"balance_to_revenue":0.02672378,"cash_to_expense":0.42174808,"cash_yoy":0.12169061,"capital_expense_share":0.31837268,"transfer_revenue_share":0.05964452},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00285749/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00285749"},"seo":{"slug":"dobronin","path":"/cz/municipalities/dobronin/"},"population":{"value":1871,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":59953810,"expenditure_czk":72694581,"financing_czk":12740771,"balance_czk":-12740771},{"stage":"revised","revenue_czk":64825610.55,"expenditure_czk":71465320.05,"financing_czk":6639709.5,"balance_czk":-6639709.5},{"stage":"actual","revenue_czk":62263822.1,"expenditure_czk":60599897.38,"financing_czk":-1663924.72,"balance_czk":1663924.72}],"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",17630000],["5171",14146806],["5011",6940000],["5169",5808000],["5331",5300775],["5365",3000000],["5153",2150000],["6122",2150000],["5031",2005000],["5139",1946200],["5151",1874000],["5154",1310000],["5023",1300000],["6130",1000000],["5032",785000],["5137",753000],["5222",594000],["5163",485000],["5362",452500],["5156",401000],["5021",400500],["5909",270000],["5166",255000],["5492",217000],["5168",215000],["5213",200000],["6119",200000],["5194",180000],["5499",120000],["5162",80000],["5175",78000],["5134",53000],["5221",43000],["5179",42000],["5161",35000],["5132",33800],["5038",30000],["5223",30000],["5141",25000],["5229",25000],["5136",24000],["5167",21000],["5133",20000],["5321",20000],["5329",20000],["5172",10000],["5164",9000],["5041",5000],["5173",2000]],"economic_expenditure_total_czk":72694581,"economic_financing":[["8115",12740771]],"economic_financing_total_czk":12740771,"economic_revenue":[["1211",19974078],["1121",10172721],["1111",7413895],["2132",5484251],["2111",3544356],["2131",3090000],["1122",3000000],["1511",2000000],["1113",1286511],["3111",1000000],["1345",740000],["2324",712000],["4112",695700],["1112",610098],["1341",68000],["4111",65000],["1361",40000],["2310",28000],["2119",25000],["1343",2500],["2141",1000],["1344",500],["2112",200]],"economic_revenue_total_czk":59953810,"purpose_expenditure":[["3113",12900775],["3612",12116806],["6171",11050500],["3392",8670000],["2212",6200000],["3639",4030000],["6399",3450000],["3723",1800000],["6112",1772000],["3519",1182500],["1011",1150000],["2219",1060000],["3412",860000],["3745",750000],["3722",700000],["3631",620000],["3743",500000],["3111",430000],["3314",364000],["5512",363000],["3632",358000],["6320",350000],["3419",310000],["3429",275000],["3399",240000],["2292",200000],["3635",200000],["3319",150000],["3721",120000],["3349",100000],["6310",85000],["2321",80000],["6114",65000],["3341",50000],["3311",45000],["5213",40000],["3330",30000],["3549",10000],["3543",8000],["2310",5000],["3525",4000]],"purpose_expenditure_total_czk":72694581},"revised":{"economic_expenditure":[["6121",17224929],["5171",11053043],["5011",6990000],["5169",6066633.5],["5331",5300775],["5365",3000000],["5139",2138178],["5153",2124800],["5031",2007800],["5151",1874210],["6122",1493808],["6123",1372940],["5023",1313800],["5154",1309300],["5137",1294000],["5032",785000],["5336",732572.55],["5909",675355],["5222",634000],["5168",555000],["5163",485000],["5362",453000],["5156",396960],["5021",372725],["6119",280000],["5194",194500],["5492",192000],["5166",162887],["5499",120000],["5321",114811],["5213",105189],["5162",90000],["5175",80520],["5134",73000],["5221",45000],["5179",43392],["5161",37028],["5132",33800],["5038",30000],["5223",30000],["5136",26350],["5141",25000],["5229",25000],["5167",21000],["5133",20000],["5329",20000],["5172",10000],["5164",9234],["5019",6600],["5041",5000],["5363",4000],["5039",2300],["5173",2000],["5191",1440],["5192",1440]],"economic_expenditure_total_czk":71465320.05,"economic_financing":[["8115",6639709.5]],"economic_financing_total_czk":6639709.5,"economic_revenue":[["1211",19974078],["1121",10340376],["1111",7413895],["2132",5868449],["2111",3986053],["2131",3188700],["1122",3000000],["1511",2102930],["4216",1775700.93],["2324",1467353],["1113",1368241],["4116",882294.62],["1345",740000],["4112",695700],["1112",674318],["1386",376640],["4222",295000],["3111",183258],["1387",147680],["1341",68000],["4111",65000],["2420",50000],["1361",40000],["2310",28000],["2119",25000],["2322",24913],["3113",22000],["2329",11200],["1344",3550],["1381",3200],["1343",2500],["2141",1000],["2112",330],["1382",200],["1334",51]],"economic_revenue_total_czk":64825610.55,"purpose_expenditure":[["3113",13133347.55],["3612",12116806],["6171",11602742],["3392",8811000],["2212",4320000],["3639",4030000],["6399",3450000],["3723",1800000],["6112",1772000],["2219",1585000],["3631",1299000],["3519",1182500],["3722",800000],["3745",794200],["5512",508900],["3743",500000],["3412",400732],["3314",365800],["3419",350000],["6320",350000],["3635",280000],["3429",275000],["3111",250000],["3399",243000],["2292",200000],["3319",154000],["1011",150621],["3721",120000],["3349",100000],["6310",85000],["2321",80000],["3341",80000],["2310",75000],["6114",48231.5],["3311",45000],["5213",40000],["3330",30000],["3549",10000],["3543",8000],["3632",8000],["3525",4000],["6409",4000],["4311",2000],["2411",1440]],"purpose_expenditure_total_czk":71465320.05},"actual":{"economic_expenditure":[["6121",16404609.67],["5011",6874331],["5171",6509669.25],["5331",5300775],["5169",4734410.76],["5365",2696820],["5031",1940614],["5151",1751212.87],["5153",1398333.45],["6123",1372940],["5023",1313774],["6122",1304052],["5139",1298307.56],["5137",1147564],["5154",1070059.9],["5032",734184],["5336",732572.55],["5909",576919.27],["5222",572000],["5168",548376.85],["5163",417640.5],["5362",322289.86],["5156",296772.65],["5021",228922],["6119",211750],["5321",105310.04],["5162",88917],["5194",83766],["5499",72000],["5166",71450.5],["5175",53574],["5492",52000],["5134",50600.27],["5179",43391.22],["5221",33060],["5223",30000],["5038",28391],["5161",28327],["5136",26227],["5132",25177.21],["5329",18668],["5167",13435],["5019",6561],["5363",4000],["5164",2484],["5039",2217],["5192",1440]],"economic_expenditure_total_czk":60599897.38,"economic_financing":[["8115",-2565526.07],["8901",901601.35]],"economic_financing_total_czk":-1663924.72,"economic_revenue":[["1211",19344537.73],["1121",10340373.5],["1111",7149511.6],["2132",5855278.85],["2111",3968515.84],["1122",2696820],["1511",2102927.14],["2131",1901574],["4216",1775700.93],["2324",1466361.37],["1113",1368233.37],["4116",882294.62],["1345",727368],["4112",695700],["1112",674309.79],["1386",376639.27],["4222",295000],["3111",183258],["1387",147672.19],["4111",65000],["1341",64882],["2420",50000],["1361",39320],["2322",24913],["3113",22000],["2310",21734],["2329",11200],["1344",3550],["1381",3117.57],["2119",2420],["1343",2250],["2141",844.31],["2112",273],["1382",191.62],["1334",50.4]],"economic_revenue_total_czk":62263822.1,"purpose_expenditure":[["3113",13001782.93],["6171",10928725.75],["3612",8421361.5],["3392",8286453.27],["6399",3018665.86],["3639",2889810.35],["2212",2696797.05],["6112",1747480],["3723",1744303.84],["2219",1393640.34],["3631",1192359.32],["3519",875268.75],["3722",796866.45],["3745",647878.04],["5512",375987.15],["3412",370418.86],["3314",346795.04],["6320",346240],["3419",305000],["3429",232000],["3635",211750],["3399",95625],["2292",94810.04],["3721",79466.19],["3349",73767.16],["2310",60019.74],["3341",56348.49],["3319",53102],["6310",50151.5],["6114",48231.5],["3311",45000],["2321",37297],["3330",30000],["1011",22319.9],["3543",8000],["3632",4365.36],["6409",4000],["3525",2000],["3549",2000],["4311",2000],["3111",1809]],"purpose_expenditure_total_czk":60599897.38}},"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."}}}}