{"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:00555975","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00555975","name":"Obec Dobrná","short_name":"Dobrná","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Děčín","municipality_code":545783},"amounts":{"revenue_approved":10769939,"revenue_adjusted":13348500.25,"revenue_actual":11827308.14,"expense_approved":11962692,"expense_adjusted":16173031.6,"expense_actual":12279544.14,"tax_revenue":9900571.19,"nontax_revenue":1030746.95,"capital_revenue":52300,"transfer_revenue":843690,"current_expense":11939215.51,"capital_expense":340328.63,"budget_balance":-452236,"cash_current":3129046.44,"cash_previous":3581282.44},"ratios":{"revenue_execution":0.88604022,"expense_execution":0.75926051,"balance_to_revenue":-0.0382366,"cash_to_expense":0.2548178,"cash_yoy":-0.12627767,"capital_expense_share":0.02771509,"transfer_revenue_share":0.07133407},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00555975/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00555975"},"seo":{"slug":"dobrna","path":"/cz/municipalities/dobrna/"},"population":{"value":451,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":10769939,"expenditure_czk":11962692,"financing_czk":1192753,"balance_czk":-1192753},{"stage":"revised","revenue_czk":13348500.25,"expenditure_czk":16173031.6,"financing_czk":2824531.35,"balance_czk":-2824531.35},{"stage":"actual","revenue_czk":11827308.14,"expenditure_czk":12279544.14,"financing_czk":452236,"balance_czk":-452236}],"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":[["5171",4238000],["5011",1600000],["5169",1435941],["5023",1000000],["5031",621008],["5331",605000],["5138",340000],["5032",326308],["5137",250000],["5139",235000],["5154",191000],["5168",160000],["5178",154476],["5362",119400],["5021",94059],["5163",82000],["5156",60000],["6130",50000],["5167",40000],["6125",40000],["5321",33000],["5175",32000],["5172",30000],["5164",28000],["5194",21000],["5041",20000],["5132",20000],["5166",20000],["5901",20000],["5136",16000],["5162",15000],["5339",15000],["6111",10000],["5038",8000],["5229",8000],["5179",6000],["5191",5000],["5192",5000],["5161",4000],["5329",2500],["5363",2000]],"economic_expenditure_total_czk":11962692,"economic_financing":[["8115",1192753]],"economic_financing_total_czk":1192753,"economic_revenue":[["1211",3500000],["1111",2000000],["1121",1964939],["1511",1000000],["2111",706500],["1345",400000],["1113",320000],["2112",225000],["4112",145000],["1112",100000],["1381",100000],["1386",50000],["3111",50000],["4116",45000],["4111",35000],["2460",25000],["2324",23500],["2119",20000],["4129",20000],["2132",12000],["1387",10000],["1361",9000],["2131",3000],["2321",3000],["1701",2000],["2141",1000]],"economic_revenue_total_czk":10769939,"purpose_expenditure":[["3111",4105000],["6171",2080500],["6112",1428708],["3745",828008],["3722",660000],["2143",400000],["3723",380000],["2411",340000],["3326",300000],["2341",250000],["3631",224476],["2212",200000],["3399",120000],["6399",105000],["2333",100000],["1036",84000],["6320",75000],["3721",60000],["6114",35000],["3725",30000],["5512",30000],["3314",25000],["2310",20000],["5212",20000],["1031",15000],["3113",15000],["3319",15000],["6310",7000],["1032",5000],["3341",5000]],"purpose_expenditure_total_czk":11962692},"revised":{"economic_expenditure":[["5171",4549500],["5169",2677441],["5011",2175600],["5023",1152500],["5331",756255],["5031",737308],["5137",532600],["5154",456000],["5032",376808],["5138",368000],["6121",290180],["5168",288000],["5139",274000],["5336",266000],["5362",189400],["5178",154479.6],["5021",115259],["5163",112500],["5194",80000],["5167",65000],["5156",60000],["6111",55000],["6130",50000],["5175",47000],["6125",40000],["5321",33000],["5364",30451],["5172",30000],["5164",28000],["5041",20000],["5132",20000],["5166",20000],["5901",20000],["5136",16000],["5162",15000],["5339",15000],["5038",10000],["5492",10000],["5179",9000],["5229",8000],["5191",5000],["5192",5000],["5161",4000],["5329",2500],["5363",2000],["6356",1250]],"economic_expenditure_total_czk":16173031.6,"economic_financing":[["8115",2824531.35]],"economic_financing_total_czk":2824531.35,"economic_revenue":[["1211",4253000],["1121",2275439],["1111",2000000],["1511",1000000],["2111",796500],["2322",533000],["1345",400000],["1113",320000],["4116",311000],["2112",225000],["4122",208600],["4222",200000],["1112",150000],["4112",136700],["1381",100000],["1386",90000],["3111",90000],["4111",67500],["1387",40000],["2460",25000],["3113",25000],["2324",23500],["2119",20000],["4129",20000],["2132",12000],["1361",9000],["1701",7000],["2131",5000],["2321",3000],["4216",1250],["2141",1000],["1382",9.25],["2329",2]],"economic_revenue_total_czk":13348500.25,"purpose_expenditure":[["3111",4619505],["6171",3179600],["6112",1581208],["3745",1407508],["2212",860000],["3722",660000],["2143",618400],["3326",502000],["2411",465000],["3723",446000],["3631",314479.6],["2221",250180],["2341",250000],["6399",175000],["3399",140000],["6320",103000],["2333",100000],["3721",92000],["1036",84000],["6114",50200],["3314",31000],["6402",30451],["3725",30000],["5512",30000],["2310",28000],["5212",20000],["1032",18000],["1031",15000],["3113",15000],["3319",15000],["3639",13000],["3900",10000],["6310",9500],["3341",5000],["3635",5000]],"purpose_expenditure_total_czk":16173031.6},"actual":{"economic_expenditure":[["5169",2442969.27],["5011",2118407],["5171",2050492.9],["5023",1152173],["5331",756255],["5031",664340],["5137",469738.99],["5154",429957.94],["6121",285806.03],["5168",274772.74],["5032",273682],["5336",266000],["5139",168216.09],["5362",157890],["5178",154479.6],["5163",111465.53],["5138",93934.76],["5194",62539],["5167",56477.9],["6111",54522.6],["5175",40679],["5021",34181],["5364",30451],["5156",25693.4],["5172",20182.8],["5321",13802],["5339",12510],["5164",11391.5],["5136",10570],["5492",10000],["5179",8133.02],["5038",8059],["5132",6433.07],["5329",2180],["5161",1151],["5191",7]],"economic_expenditure_total_czk":12279544.14,"economic_financing":[["8115",452236]],"economic_financing_total_czk":452236,"economic_revenue":[["1211",4252306.86],["1121",2275405.44],["1111",1562039.11],["1511",959014.75],["2111",665253],["1113",300872.31],["1345",279110],["4116",266000],["2322",252099],["4122",208490],["4222",200000],["1112",148340.02],["4112",136700],["1386",82899.64],["2112",81760],["4111",32500],["1387",32492.44],["3111",27300],["3113",25000],["2460",14400],["2132",11000],["1361",4780],["2131",3533],["1701",2631.6],["2119",2420],["1381",669.77],["2141",279.95],["1382",9.25],["2329",2]],"economic_revenue_total_czk":11827308.14,"purpose_expenditure":[["3111",2822348.8],["6171",2780859.06],["6112",1450867.16],["3745",1282929.63],["2212",775667.86],["2143",506977.56],["3723",445851.52],["2411",426531.06],["3722",328525.67],["3631",279444.16],["2221",250180],["3326",204410.47],["6399",151790],["3399",107438.5],["6320",102480.73],["3721",91115.2],["1036",84000],["6402",30451],["3314",29012],["3725",24272.36],["6114",16561],["5512",13802],["3639",12826],["2310",12628.77],["3113",12510],["1032",12078.83],["3900",10000],["6310",8984.8],["3635",5000]],"purpose_expenditure_total_czk":12279544.14}},"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."}}}}