{"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:00298867","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00298867","name":"Městys Dub nad Moravou","short_name":"Dub nad Moravou","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Olomouc","municipality_code":501794},"amounts":{"revenue_approved":60118204.38,"revenue_adjusted":63904986.38,"revenue_actual":58611342.08,"expense_approved":99900000,"expense_adjusted":103686782,"expense_actual":69417658.2,"tax_revenue":41925706.09,"nontax_revenue":6396236.33,"capital_revenue":2000,"transfer_revenue":10287399.66,"current_expense":28305866.6,"capital_expense":41111791.6,"budget_balance":-10806316.12,"cash_current":65027025.44,"cash_previous":75441050.13},"ratios":{"revenue_execution":0.91716383,"expense_execution":0.6694938,"balance_to_revenue":-0.18437244,"cash_to_expense":0.93675049,"cash_yoy":-0.13804188,"capital_expense_share":0.59223824,"transfer_revenue_share":0.17551892},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00298867/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00298867"},"seo":{"slug":"dub-nad-moravou","path":"/cz/municipalities/dub-nad-moravou/"},"population":{"value":1631,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":60118204.38,"expenditure_czk":99900000,"financing_czk":39781795.62,"balance_czk":-39781795.62},{"stage":"revised","revenue_czk":63904986.38,"expenditure_czk":103686782,"financing_czk":39781795.62,"balance_czk":-39781795.62},{"stage":"actual","revenue_czk":58611342.08,"expenditure_czk":69417658.2,"financing_czk":10806316.12,"balance_czk":-10806316.12}],"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",39900000],["5901",15050000],["5171",14920000],["5169",5813000],["5011",4740000],["5331",3600000],["6122",2500000],["5023",1600000],["5362",1517000],["5154",1305000],["5031",1215000],["5153",990000],["5139",966000],["6351",800000],["5137",641000],["5032",530000],["5323",350000],["5222",330000],["5168",303000],["5021",298000],["5151",270000],["5166",210000],["5156",205000],["5321",185000],["5163",175000],["6119",150000],["5492",130000],["5194",125000],["5175",122000],["5365",101000],["5329",100000],["5903",100000],["5138",70000],["5162",70000],["5134",50000],["5164",50000],["5520",50000],["5167",40000],["5172",40000],["5192",40000],["5811",35000],["5136",31000],["5019",30000],["5229",25000],["5038",20000],["5161",15000],["5179",15000],["5221",15000],["5132",11000],["5029",10000],["5039",10000],["5223",10000],["5364",10000],["5131",5000],["5173",3000],["5041",2000],["5133",2000]],"economic_expenditure_total_czk":99900000,"economic_financing":[["8115",39781795.62],["8117",15000000],["8118",-15000000]],"economic_financing_total_czk":39781795.62,"economic_revenue":[["1211",16500000],["4216",15742265.96],["1121",8200000],["1111",5900000],["1511",3500000],["2132",2296000],["2111",1719500],["1113",1300000],["1122",1200000],["4116",668438.42],["2324",550000],["2131",500000],["2141",500000],["1112",360000],["4112",300000],["1343",270000],["1386",190000],["1381",100000],["1387",100000],["2310",50000],["2322",50000],["4111",32000],["1361",30000],["1341",26000],["2139",20000],["2112",12000],["1334",1000],["2119",1000]],"economic_revenue_total_czk":60118204.38,"purpose_expenditure":[["6409",15220000],["3113",14300000],["3639",14245000],["2219",7540000],["2333",5000000],["6171",4195000],["3745",4016000],["5512",3858000],["3632",3620000],["3412",3138000],["2321",3115000],["2212",3100000],["3612",2896000],["3722",2230000],["6112",2020000],["3613",1710000],["6399",1500000],["3319",1328000],["3631",1320000],["3726",800000],["3511",700000],["3635",650000],["3723",600000],["2292",350000],["2310",300000],["3421",300000],["5311",300000],["3326",250000],["4359",160000],["6320",150000],["3399",147000],["3725",120000],["3341",100000],["3349",100000],["3721",100000],["5213",100000],["3314",90000],["6221",50000],["3429",40000],["6114",32000],["3900",30000],["4329",30000],["6310",25000],["3525",15000],["6402",10000]],"purpose_expenditure_total_czk":99900000},"revised":{"economic_expenditure":[["6121",49307682.06],["5171",10670400.94],["5169",6383917],["5331",4891932.48],["5011",4654000],["6349",4156183.06],["6122",4149000],["6356",1775700.94],["6351",1708067.52],["5137",1673243.6],["5023",1580500],["5362",1537340],["5154",1472000],["5336",1351053.06],["5031",1257000],["5139",1116591.47],["5153",850000],["5032",530000],["5222",412850],["5021",401100],["5151",367200],["5901",365266.94],["5323",350000],["5168",305000],["5321",291600],["5156",225937],["5166",210000],["5163",175000],["6119",150000],["5194",130100],["5492",130000],["5175",129645],["5365",101000],["5903",100000],["5329",79700],["5162",71500],["5134",56000],["5164",50000],["5520",50000],["5138",44000],["5167",41000],["5172",40000],["5192",40000],["5179",35300],["5221",35000],["5811",35000],["5019",33334],["5229",25000],["5136",21500],["5038",20000],["5223",20000],["5364",17688],["5161",15655],["5039",11129],["5132",11000],["5029",10000],["5131",5200],["5133",4064.93],["5173",3000],["5041",2000],["5909",400]],"economic_expenditure_total_czk":103686782,"economic_financing":[["8115",39781795.62],["8117",15000000],["8118",-15000000]],"economic_financing_total_czk":39781795.62,"economic_revenue":[["4216",17112807.84],["1211",16500000],["1121",8200000],["1111",5900000],["1511",3500000],["4116",2641650.54],["2132",2296000],["2111",1719500],["1113",1300000],["1122",1218840],["4112",708000],["2324",550000],["2131",500000],["2141",500000],["1112",360000],["1343",270000],["1386",190000],["1381",100000],["1387",100000],["2310",50000],["2322",50000],["4111",32500],["1361",30000],["1341",26000],["2139",20000],["2112",12000],["4122",10000],["2229",5688],["1334",1000],["2119",1000]],"economic_revenue_total_czk":63904986.38,"purpose_expenditure":[["3113",20726754],["3639",12745000],["2333",7600000],["2219",7540000],["3612",6346000],["3511",4750000],["6171",4571600],["2310",4456183.06],["3412",4138000],["2321",4115000],["3745",4016000],["2212",3600000],["3722",2230000],["5512",2085000],["6112",2020000],["3631",1720000],["3613",1710000],["6399",1518840],["3319",1328000],["3632",1120000],["3726",800000],["3635",650000],["3723",600000],["6409",581054.94],["3421",382850],["2292",350000],["5311",300000],["3326",250000],["3341",200000],["4359",170000],["6320",150000],["3399",147000],["3725",120000],["3349",100000],["3721",100000],["5213",100000],["3314",90000],["6221",50000],["3429",45000],["3525",35000],["6114",32500],["3900",30000],["4329",30000],["6310",25000],["6402",12000]],"purpose_expenditure_total_czk":103686782},"actual":{"economic_expenditure":[["6121",31965901.98],["5331",4891932.48],["5169",4240465.76],["6349",4156183.06],["5011",3906123],["5171",2725582.47],["6356",1775700.94],["6351",1708067.52],["5154",1405007.04],["6122",1397643.1],["5362",1396203.46],["5023",1386434],["5336",1351053.06],["5137",1326455.01],["5031",1201660],["5139",558043.57],["5153",517518.24],["5032",473745],["5222",407850],["5151",349939],["5021",330700],["5323",324027.6],["5168",293059.16],["5166",183920],["5156",177991.17],["5163",162801.8],["5321",122584],["6119",108295],["5492",90000],["5175",67552.97],["5162",67486.95],["5194",55092.9],["5329",52480],["5134",40090.45],["5179",35300],["5223",20000],["5138",18507.6],["5364",17506.03],["5136",16157],["5038",15684],["5221",15000],["5229",15000],["5167",13638],["5172",13094],["5161",7801],["5131",4127.4],["5019",3334],["5133",2639.48],["5039",1129],["5173",750],["5909",400]],"economic_expenditure_total_czk":69417658.2,"economic_financing":[["8115",10414024.69],["8901",392291.43]],"economic_financing_total_czk":10806316.12,"economic_revenue":[["1211",17913347.59],["1121",9592942.6],["4216",7563687.54],["1111",6574961.91],["1511",3931215.15],["2132",2301453.89],["2111",2116956.85],["4116",1973212.12],["1113",1267800.24],["1122",1218840],["4112",708000],["2324",664472.65],["1112",625257.69],["2131",530276],["2141",401835.68],["1386",349496.9],["2212",272608.26],["1343",256219],["1387",136976.49],["2322",50400],["4111",32500],["1341",26000],["2310",22374],["1361",17920],["2139",16576],["2112",13470],["1334",11955.9],["4122",10000],["2229",5688],["1381",2772.62],["3111",2000],["2329",125]],"economic_revenue_total_czk":58611342.08,"purpose_expenditure":[["3113",20390037.62],["2333",7533859.67],["2310",4208818.06],["3612",4115549.19],["2219",3782604.06],["3511",3622342.78],["6171",3565047.61],["2212",3473419.56],["3745",3133082.42],["3412",2355804.72],["3722",1888889.54],["6112",1783622.88],["2321",1686044.82],["3631",1397726.21],["6399",1381546.46],["3639",1012119.83],["3319",653362.71],["5512",586984.37],["3421",382850],["2292",324027.6],["3726",284278.56],["3632",248558.88],["6409",173465.3],["3613",156874.15],["4359",153110],["6320",141997],["5311",136798],["3635",108295],["3341",102908.08],["3326",101803],["3399",86346.8],["3349",79669],["3314",69967],["3721",64720.14],["3723",57094.75],["3429",41930],["4329",30000],["6114",29479.6],["3900",25000],["6310",20804.8],["3525",15000],["6402",11818.03]],"purpose_expenditure_total_czk":69417658.2}},"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."}}}}