{"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:00302538","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00302538","name":"Obec Dubicko","short_name":"Dubicko","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Šumperk","municipality_code":534927},"amounts":{"revenue_approved":27797309.8,"revenue_adjusted":34848773.98,"revenue_actual":36346178.78,"expense_approved":27797309.8,"expense_adjusted":35609052.24,"expense_actual":28977375.99,"tax_revenue":27435330.9,"nontax_revenue":5490256.07,"capital_revenue":1714813.91,"transfer_revenue":1705777.9,"current_expense":23374653.46,"capital_expense":5602722.53,"budget_balance":7368802.79,"cash_current":22988960.93,"cash_previous":15570915.04},"ratios":{"revenue_execution":1.04296865,"expense_execution":0.81376431,"balance_to_revenue":0.20273941,"cash_to_expense":0.79334171,"cash_yoy":0.47640398,"capital_expense_share":0.19334817,"transfer_revenue_share":0.04693142},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00302538/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00302538"},"seo":{"slug":"dubicko","path":"/cz/municipalities/dubicko/"},"population":{"value":1119,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":27797309.8,"expenditure_czk":27797309.8,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":34848773.98,"expenditure_czk":35609052.24,"financing_czk":760278.26,"balance_czk":-760278.26},{"stage":"actual","revenue_czk":36346178.78,"expenditure_czk":28977375.99,"financing_czk":-7368802.79,"balance_czk":7368802.79}],"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",6941213.8],["5331",4700000],["5011",3315000],["5169",2552000],["5023",1280000],["5137",1147000],["5171",1038000],["5154",939000],["5151",897000],["5031",861000],["5362",522000],["5365",457900],["5222",408000],["5032",389000],["5901",350000],["5152",328000],["5139",287500],["5323",220000],["5156",150000],["5021",136000],["5223",110000],["5163",100000],["5321",100000],["6349",83196],["5175",77000],["5168",72000],["5499",64600],["5194",59000],["5329",30000],["6129",30000],["5019",26000],["5136",17000],["5038",15000],["5221",13400],["5493",12000],["5173",11000],["5132",10000],["5161",10000],["5167",8000],["5039",5500],["5029",5000],["5903",5000],["5138",4000],["5176",3000],["5041",2000],["5131",2000],["5192",2000],["5133",1000],["5164",1000]],"economic_expenditure_total_czk":27797309.8,"economic_revenue":[["1211",9600000],["1121",5000000],["1111",3550000],["2111",3106456],["1511",1400000],["1113",910000],["1345",650000],["2122",637613],["2132",466440.8],["1122",457900],["4112",411400],["2141",350000],["2324",334000],["1112",250000],["2131",140500],["1386",120000],["1341",106000],["2133",90000],["1387",55000],["1381",50000],["4111",32000],["1361",23000],["2310",21000],["1334",15000],["1343",11000],["2322",5000],["2112",2000],["1335",1000],["2119",1000],["2321",1000]],"economic_revenue_total_czk":27797309.8,"purpose_expenditure":[["6171",7737213.8],["3113",4710000],["3511",2527000],["3639",1998000],["6112",1508000],["2321",1151000],["2310",1013000],["6399",979900],["3722",750000],["2411",647600],["3745",592000],["3723",587000],["3636",500000],["3631",400000],["3412",350000],["5512",315000],["3330",260000],["2292",220000],["2212",160000],["6409",126596],["3314",115000],["3419",100000],["3613",100000],["3900",100000],["5299",100000],["3319",98000],["3399",79000],["3429",68000],["3632",59000],["3612",56000],["2219",50000],["6320",50000],["4359",49000],["6310",38000],["3726",35000],["6114",32000],["3326",30000],["3349",30000],["2333",25000],["3421",12000],["2223",10000],["3721",10000],["5213",10000],["1014",5000],["5311",2000],["2229",1000],["3525",1000]],"purpose_expenditure_total_czk":27797309.8,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",9220436.8],["5331",4762627],["5169",3859715],["5011",3657730],["5171",2631865.91],["5023",1395315],["5137",1219039],["5031",1104000],["5336",1006566.9],["5151",885000],["5154",874246],["5362",540194],["5365",457900],["5222",455000],["5139",448694],["5032",434000],["6351",333371],["5152",324063],["6122",251500],["5323",223974.9],["5194",200000],["5163",178422],["5156",145000],["5021",135894],["6129",130000],["5223",110000],["5321",106000],["5175",81400],["5499",72200],["5168",71000],["6349",61902],["5221",36644],["5329",28050],["5019",25000],["5364",22930.73],["5136",18100],["5038",15000],["5132",12000],["5493",12000],["5122",10800],["5161",10000],["5167",7000],["5173",7000],["5039",5300],["5029",5000],["5903",5000],["5176",3000],["5041",2000],["5131",2000],["5138",2000],["5133",1000],["5164",1000],["5192",1000],["5623",171]],"economic_expenditure_total_czk":35609052.24,"economic_financing":[["8117",10000000],["8118",-10000000],["8115",760278.26]],"economic_financing_total_czk":760278.26,"economic_revenue":[["1211",11600000],["1121",5500000],["1111",4230000],["2111",3405670.37],["3111",1714813.91],["1511",1400000],["4116",1045569.9],["1113",910000],["1345",669000],["2122",662627],["2132",494440.8],["1122",457900],["4112",411400],["2324",407850],["1112",375000],["2141",350000],["1386",240000],["4122",216308],["2131",167694],["2149",135000],["1341",106000],["1387",95000],["2133",90000],["1381",40000],["4111",32500],["1361",25000],["2310",21000],["1334",15000],["1343",11000],["2119",6000],["2212",5000],["2322",5000],["2112",2000],["1335",1000],["2321",1000]],"economic_revenue_total_czk":34848773.98,"purpose_expenditure":[["6171",11061183.8],["3113",6158239.9],["3511",2527000],["3639",2516000],["2310",1917561.9],["6112",1763130],["2321",1206000],["6399",990094],["3722",750000],["3723",737000],["2411",707600],["3745",592000],["5512",554341],["3636",500000],["3412",460000],["3330",410339.64],["3631",407000],["3399",395000],["2292",223974.9],["2212",161000],["3319",148000],["3419",140000],["6320",128291],["6409",126596],["3314",115000],["3429",110000],["3613",100000],["5299",100000],["3612",73044.37],["3632",59000],["1014",54000],["2219",50000],["3349",50000],["3900",50000],["4359",49000],["6310",38000],["3726",35000],["6114",32500],["3326",30000],["2333",25000],["3421",12000],["2223",10000],["3721",10000],["5213",10000],["6402",7155.73],["4379",5000],["5311",2000],["2229",1000],["3525",1000]],"purpose_expenditure_total_czk":35609052.24},"actual":{"economic_expenditure":[["6121",4935632.3],["5331",4762627],["5011",3629977],["5169",3569134.96],["5171",1906794.22],["5023",1359662],["5137",1191275.56],["5031",1099611],["5336",1006566.9],["5151",797566.55],["5154",668817.25],["5362",540194],["5032",418129],["5222",415000],["5365",383880],["6351",333370.73],["5139",307362.28],["6122",251500],["5323",223974.9],["5152",197874.82],["5163",144947.4],["5194",136234.86],["5021",114375],["5223",109000],["5156",96633.11],["6129",82219.5],["5175",56421.8],["5499",55500],["5221",35359],["5329",28050],["5364",22930.73],["5136",17200],["5038",14136],["5493",12000],["5168",11807.18],["5132",11427.94],["5122",10800],["5321",6000],["5167",4980],["5161",3419],["5176",2205],["5131",1742],["5173",866],["5623",171]],"economic_expenditure_total_czk":28977375.99,"economic_financing":[["8118",-20000000],["8117",15000000],["8115",-2418045.89],["8901",49243.1]],"economic_financing_total_czk":-7368802.79,"economic_revenue":[["1211",12156527.98],["1121",6509770.39],["1111",4526280.19],["2111",3369126.65],["3111",1714813.91],["1511",1503235.96],["4116",1045569.9],["1113",860353.93],["1345",668842.44],["2122",662627],["2132",483377.5],["2324",473411.69],["1112",424304.86],["4112",411400],["1122",383880],["1386",237170.13],["4122",216308],["2131",167194],["2141",157975.35],["1387",92952.59],["2133",86154],["2149",81250],["1341",44209],["4111",32500],["1361",24660],["2212",4690],["2119",4389.88],["1381",1883.43],["1343",1260],["2112",60]],"economic_revenue_total_czk":36346178.78,"purpose_expenditure":[["6171",9283356.61],["3113",6137325.63],["3639",2218832.28],["2310",1717024.1],["6112",1716556],["2321",1159813.47],["6399",916074],["3723",730241.24],["2411",680165.22],["3722",651901.81],["5512",461940.01],["3412",440463.8],["3745",382784.23],["3399",364283.32],["3330",338019.64],["3511",230649.51],["2292",223974.9],["3631",201133.9],["3419",140000],["2212",136524.3],["3314",111609],["6320",111188],["3429",75000],["6409",63409],["3612",60429.94],["3319",59459.65],["3632",54000],["3900",50000],["4359",49000],["3349",37194],["3636",32000],["6114",29655.2],["2219",23689.3],["6402",22930.73],["1014",22869],["6310",22488.4],["3421",12000],["3721",8929.8],["2333",460]],"purpose_expenditure_total_czk":28977375.99}},"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."}}}}