{"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:00285889","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00285889","name":"Obec Horní Dubenky","short_name":"Horní Dubenky","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Jihlava","municipality_code":587168},"amounts":{"revenue_approved":23941500,"revenue_adjusted":27021596,"revenue_actual":24172713.43,"expense_approved":36985000,"expense_adjusted":40065096,"expense_actual":20933371.14,"tax_revenue":13275857.72,"nontax_revenue":7952715.91,"capital_revenue":90560,"transfer_revenue":2853579.8,"current_expense":17204929.03,"capital_expense":3728442.11,"budget_balance":3239342.29,"cash_current":26154953.6,"cash_previous":22915611.31},"ratios":{"revenue_execution":0.89457016,"expense_execution":0.52248399,"balance_to_revenue":0.13400822,"cash_to_expense":1.2494382,"cash_yoy":0.14135963,"capital_expense_share":0.17810997,"transfer_revenue_share":0.11804963},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00285889/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00285889"},"seo":{"slug":"horni-dubenky","path":"/cz/municipalities/horni-dubenky/"},"population":{"value":543,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":23941500,"expenditure_czk":36985000,"financing_czk":13043500,"balance_czk":-13043500},{"stage":"revised","revenue_czk":27021596,"expenditure_czk":40065096,"financing_czk":13043500,"balance_czk":-13043500},{"stage":"actual","revenue_czk":24172713.43,"expenditure_czk":20933371.14,"financing_czk":-3239342.29,"balance_czk":3239342.29}],"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",11327830],["5169",4624000],["5171",3929296],["5901",3767500],["5011",2895000],["5153",1550000],["5023",1500000],["5909",1312000],["5154",1185000],["5362",1039374],["5031",977000],["5331",560000],["5139",515000],["5032",451000],["5365",300000],["5021",192000],["5163",152000],["5137",136000],["5162",67000],["5156",65000],["5136",60000],["5167",55000],["5229",50000],["5168",40000],["5164",38000],["5499",36000],["5194",33000],["5132",31000],["5175",20000],["5173",19000],["5161",16000],["5019",15000],["5038",15000],["6130",10000],["5179",2000]],"economic_expenditure_total_czk":36985000,"economic_financing":[["8115",13043500]],"economic_financing_total_czk":13043500,"economic_revenue":[["1211",6000000],["2111",5788000],["1121",3200000],["2132",2660000],["1111",2200000],["1122",1000000],["1511",1000000],["1345",500000],["1113",450000],["2324",420000],["4112",197500],["1112",170000],["1386",80000],["2131",55000],["1387",45000],["1381",40000],["2141",40000],["1361",30000],["1342",25000],["2212",21000],["1341",20000]],"economic_revenue_total_czk":23941500,"purpose_expenditure":[["4351",6420000],["3613",4500000],["3419",4400000],["3117",3550000],["2321",3300000],["6171",2900000],["3612",2300000],["6112",2000000],["6399",1300000],["3745",775000],["2310",750000],["3722",700000],["3723",680000],["1036",660000],["2212",600000],["3632",470000],["5512",420000],["1032",300000],["3639",300000],["3399",200000],["3314",115000],["3631",115000],["5213",100000],["3341",65000],["2219",25000],["3721",20000],["2143",10000],["6310",10000]],"purpose_expenditure_total_czk":36985000},"revised":{"economic_expenditure":[["6121",11947999.2],["5171",5457497.8],["5169",4819132.38],["5011",3075000],["5909",1905672],["5901",1756000],["5023",1500000],["5153",1418000],["5154",1179000],["5031",1024000],["5137",763110],["5365",760000],["6122",723210],["5331",700000],["5362",579374],["5336",552276.8],["5032",468000],["5139",417406],["5021",191958],["5163",151000],["5162",70000],["6130",65000],["5136",64300],["5156",63500],["5167",55000],["5164",38000],["5499",36000],["5222",34060],["5132",31000],["5168",27850],["5194",25100],["5173",21350],["5229",20000],["5019",19872],["5175",18400],["5161",16810],["5166",16352],["5038",15000],["5329",13775],["5221",10000],["5179",8225],["5172",5000],["5122",1865.82]],"economic_expenditure_total_czk":40065096,"economic_financing":[["8115",13043500]],"economic_financing_total_czk":13043500,"economic_revenue":[["1211",6000000],["2111",5788000],["1121",3200000],["2132",2660000],["1111",2200000],["1511",1006600],["4116",1003079.8],["1122",1000000],["4122",803000],["4216",610000],["1345",500000],["1113",450000],["2324",425600],["2322",270875],["4112",197500],["1112",188000],["4222",155000],["1386",134400],["3121",70000],["4111",65000],["2131",49000],["1387",45000],["2141",40000],["1361",30000],["1342",25000],["2212",21000],["3111",20560],["1341",20000],["4121",20000],["2310",17100],["2321",6000],["1381",844],["1335",37.2]],"economic_revenue_total_czk":27021596,"purpose_expenditure":[["4351",6420000],["3613",4500000],["3419",4400000],["2321",3300000],["3117",3256406],["6171",3119864],["3612",2169000],["6112",1911000],["2310",1400000],["6399",1300000],["2141",1207304],["3639",852000],["6409",848756],["3745",795000],["3722",700000],["3723",680000],["1036",660000],["2212",600000],["3632",470000],["5512",450000],["1032",300000],["3399",200000],["3314",115000],["3631",115000],["5213",100000],["3341",85000],["6114",45766],["2219",25000],["3721",20000],["2143",10000],["6310",10000]],"purpose_expenditure_total_czk":40065096},"actual":{"economic_expenditure":[["5171",3731833.03],["5169",3331451.56],["6121",2942644.13],["5011",2807576],["5023",1143336],["5153",869408.39],["5031",830469],["5365",754110],["5154",722121.52],["6122",721538.48],["5331",700000],["5336",552276.8],["5137",529985.72],["5032",354394],["5139",166805.1],["5163",143095.6],["5021",114760],["5909",85889.77],["5362",-66691.16],["6130",64259.5],["5162",61969.77],["5136",48430.22],["5156",46560.02],["5167",38655],["5164",35227.96],["5222",33056.87],["5499",28500],["5194",22720.3],["5132",16813],["5329",13775],["5161",12108],["5038",11856],["5221",10000],["5175",8380],["5173",8326],["5166",8106],["5168",7986],["5019",7647.84],["5179",7296],["5172",4827.9],["5122",1865.82]],"economic_expenditure_total_czk":20933371.14,"economic_financing":[["8115",-3239342.29]],"economic_financing_total_czk":-3239342.29,"economic_revenue":[["1211",5387920.1],["2111",4624264.06],["1121",2883935.95],["2132",2586532.62],["1111",2061112.89],["1511",1006575.62],["4116",1003079.8],["4122",803000],["1122",754110],["4216",610000],["1345",419541.33],["1113",381261.77],["2324",354229.23],["2322",270875],["4112",197500],["1112",187996.54],["4222",155000],["1386",105077.19],["3121",70000],["4111",65000],["2131",42222],["1387",41181.1],["2141",33902],["3111",20560],["4121",20000],["1361",18370],["2212",17591],["2310",17100],["1341",13975],["1342",13920],["2321",6000],["1381",843.03],["1335",37.2]],"economic_revenue_total_czk":24172713.43,"purpose_expenditure":[["4351",4104857.11],["6171",2766764.57],["3419",1780912.59],["3117",1624303.92],["6112",1389750.8],["2310",1247494.89],["2141",1069502.85],["3612",944290.92],["3745",786681.82],["2321",718624.91],["6399",648048.84],["3639",624283.88],["3613",590808.98],["3722",543608.7],["3723",480733.71],["3632",358832.1],["5512",261779.19],["2212",228207.66],["1036",200037.35],["3399",189579.97],["1032",99921.8],["3341",75312.39],["3631",53616],["6114",45701],["3314",44352.58],["6409",19928],["2219",14031.16],["3721",10127.48],["6310",8375.6],["2143",2900.37]],"purpose_expenditure_total_czk":20933371.14}},"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."}}}}