{"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:00263583","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00263583","name":"Obec Dušníky","short_name":"Dušníky","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Litoměřice","municipality_code":564818},"amounts":{"revenue_approved":10365000,"revenue_adjusted":13454950,"revenue_actual":13906559.12,"expense_approved":13365000,"expense_adjusted":16521335,"expense_actual":15120468.97,"tax_revenue":9843503.09,"nontax_revenue":1321306.03,"capital_revenue":1533000,"transfer_revenue":1208750,"current_expense":9307338.87,"capital_expense":5813130.1,"budget_balance":-1213909.85,"cash_current":10857596.08,"cash_previous":12071505.93},"ratios":{"revenue_execution":1.03356453,"expense_execution":0.91520867,"balance_to_revenue":-0.08729045,"cash_to_expense":0.71807271,"cash_yoy":-0.10055993,"capital_expense_share":0.38445435,"transfer_revenue_share":0.08691942},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00263583/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00263583"},"seo":{"slug":"dusniky","path":"/cz/municipalities/dusniky/"},"population":{"value":444,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":10365000,"expenditure_czk":13365000,"financing_czk":3000000,"balance_czk":-3000000},{"stage":"revised","revenue_czk":13454950,"expenditure_czk":16521335,"financing_czk":3066385,"balance_czk":-3066385},{"stage":"actual","revenue_czk":13906559.12,"expenditure_czk":15120468.97,"financing_czk":1213909.85,"balance_czk":-1213909.85}],"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",3800000],["5169",1946000],["5171",1277000],["5011",1040000],["5023",1000000],["5331",564000],["5139",425060],["5031",423000],["6119",400000],["5154",376000],["5137",373000],["5153",302000],["5021",281000],["5032",202000],["5151",165000],["5163",78000],["5365",71740],["5499",60000],["5168",55000],["5156",54000],["5166",50000],["5164",46000],["5222",44000],["5194",40000],["5175",37000],["5321",33000],["5492",26000],["5179",23000],["5136",22000],["5162",20000],["5172",20000],["5167",18000],["5909",17000],["5903",15000],["5132",10000],["5134",10000],["5329",10000],["5339",10000],["5362",7000],["5038",6000],["5161",4000],["5041",2000],["5131",1200],["5173",1000]],"economic_expenditure_total_czk":13365000,"economic_financing":[["8115",3000000]],"economic_financing_total_czk":3000000,"economic_revenue":[["1211",4246060],["1121",2162000],["1111",1525000],["1511",500000],["1345",340000],["1113",273000],["2132",256000],["2111",211000],["2141",200000],["2324",170000],["1112",129000],["4112",109300],["1122",65740],["2131",55000],["1381",40000],["2321",30000],["4111",29900],["3111",10000],["1341",5000],["2119",4000],["1361",3000],["1334",1000]],"economic_revenue_total_czk":10365000,"purpose_expenditure":[["2219",2840000],["3745",1670260],["3412",1358000],["6112",1350000],["6171",1297000],["3111",1184000],["3725",620000],["3635",560000],["3399",367000],["3722",355000],["3612",337000],["3613",251000],["2212",243000],["3631",240000],["5512",150000],["3639",81000],["6320",70000],["6399",65740],["2221",50000],["3314",50000],["3419",40000],["6114",30000],["3421",28000],["2321",20000],["2341",20000],["3341",20000],["6409",15000],["3522",8000],["3525",8000],["6310",8000],["1039",5000],["3721",5000],["5212",5000],["5213",5000],["5272",5000],["3319",3000],["3900",1000]],"purpose_expenditure_total_czk":13365000},"revised":{"economic_expenditure":[["6121",5300000],["5169",2026000],["5171",1879298],["5011",1040000],["5023",1000000],["5331",645907],["5021",481000],["5154",426000],["5139",425060],["5031",423000],["6119",400000],["5137",373000],["5153",302000],["6341",215600],["5032",202000],["6356",199980],["5151",165000],["5336",106550],["5175",87000],["5163",78000],["5365",71740],["5179",68000],["5194",65000],["5499",60000],["5168",55000],["5156",54000],["5166",50000],["5164",46000],["5222",44000],["5321",33000],["5492",26000],["5136",22000],["5162",20000],["5172",20000],["5167",18000],["5909",17000],["5903",15000],["5132",10000],["5134",10000],["5329",10000],["5339",10000],["5362",7000],["5038",6000],["5161",4000],["5041",2000],["5131",1200],["5173",1000]],"economic_expenditure_total_czk":16521335,"economic_financing":[["8115",3066385]],"economic_financing_total_czk":3066385,"economic_revenue":[["1211",4246060],["1121",2162000],["1111",1525000],["3112",1403000],["4222",960400],["1511",818000],["1345",340000],["2132",286000],["1113",273000],["2111",251000],["2324",220000],["2141",200000],["3111",130000],["1112",129000],["4112",109300],["4122",106550],["1122",65740],["2322",62000],["2131",55000],["1381",40000],["2321",30000],["4111",29900],["1341",5000],["2119",4000],["1361",3000],["1334",1000]],"economic_revenue_total_czk":13454950,"purpose_expenditure":[["3412",2908000],["2219",2840000],["3745",1988080],["3111",1556915],["6112",1350000],["6171",1342000],["2212",743000],["3725",620000],["3635",560000],["3399",442000],["3722",435000],["3612",337000],["3613",251000],["3631",240000],["2321",235600],["5512",150000],["3639",81000],["6320",70000],["6399",65740],["2221",50000],["3314",50000],["3419",40000],["6114",30000],["3421",28000],["2341",20000],["3341",20000],["6409",15000],["3522",8000],["3525",8000],["6310",8000],["1039",5000],["3721",5000],["5212",5000],["5213",5000],["5272",5000],["3319",3000],["3900",1000]],"purpose_expenditure_total_czk":16521335},"actual":{"economic_expenditure":[["6121",5107550.1],["5169",1868391.22],["5171",988430.15],["5023",956612],["5021",773791],["5331",645907],["5011",557034.01],["5154",527724.8],["5139",417487.4],["5031",375922.99],["6119",290000],["5153",261110],["5137",237195.69],["5365",218540],["6341",215600],["6356",199980],["5032",158705],["5166",152450],["5151",134693],["5194",119475],["5336",106550],["5163",100574.6],["5168",94059.11],["5164",93653.46],["5492",89340],["5499",81833],["5175",79815],["5179",54873.83],["5156",33266.8],["5364",29540],["5229",28000],["5162",21738.53],["5136",19272],["5321",18000],["5172",13189],["5167",8718],["5339",8000],["5909",7753],["5329",6750],["5222",5000],["5191",4389],["5161",3307],["5038",3206],["5132",2964.28],["5362",77]],"economic_expenditure_total_czk":15120468.97,"economic_financing":[["8115",1213909.85]],"economic_financing_total_czk":1213909.85,"economic_revenue":[["1211",4135809.01],["1121",2211615.51],["1111",1508165.21],["3112",1403000],["4222",960400],["1511",931368.31],["2324",381314.91],["2141",313778.12],["1113",292563.92],["1345",290987.5],["2111",219928],["1122",206640],["2132",197710],["1112",144207.03],["3111",130000],["4112",109300],["4122",106550],["1386",80563.48],["2322",61963],["2131",49525],["2119",35440],["2321",35367],["4111",32500],["1387",31583.29],["2112",26280],["1341",5980],["1361",3330],["1381",660.87],["1382",28.96]],"economic_revenue_total_czk":13906559.12,"purpose_expenditure":[["3412",2823387.44],["2219",2518238.93],["6171",1610218.8],["3745",1537796.89],["6112",1273706.67],["3111",962277],["3725",686281.55],["2212",654124.72],["3399",594676.69],["3722",504343.92],["3612",294081.86],["3635",290000],["2321",215600],["6399",206640],["3631",201650.96],["3613",193727.6],["3639",104108],["6320",78476],["3900",70223.9],["5512",63598.71],["3341",61639.82],["6402",29540],["6114",26270],["3429",25000],["3314",24523],["3721",22969.99],["3723",14546.62],["3522",8000],["3525",8000],["6310",6248.6],["3421",4150.3],["2339",2496],["3391",2460],["3312",1465]],"purpose_expenditure_total_czk":15120468.97}},"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."}}}}