{"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:00576221","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00576221","name":"Obec Dubčany","short_name":"Dubčany","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Olomouc","municipality_code":552071},"amounts":{"revenue_approved":6032800,"revenue_adjusted":8377382.84,"revenue_actual":8340150.41,"expense_approved":5701416,"expense_adjusted":6585998.84,"expense_actual":5182745.49,"tax_revenue":6134665.28,"nontax_revenue":1015706.28,"capital_revenue":0,"transfer_revenue":1189778.85,"current_expense":3734919.49,"capital_expense":1447826,"budget_balance":3157404.92,"cash_current":6385638.07,"cash_previous":4012124.23},"ratios":{"revenue_execution":0.9955556,"expense_execution":0.78693386,"balance_to_revenue":0.37857889,"cash_to_expense":1.23209563,"cash_yoy":0.59158533,"capital_expense_share":0.27935503,"transfer_revenue_share":0.14265676},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00576221/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00576221"},"seo":{"slug":"dubcany","path":"/cz/municipalities/dubcany/"},"population":{"value":280,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6032800,"expenditure_czk":5701416,"financing_czk":-331384,"balance_czk":331384},{"stage":"revised","revenue_czk":8377382.84,"expenditure_czk":6585998.84,"financing_czk":-1791384,"balance_czk":1791384},{"stage":"actual","revenue_czk":8340150.41,"expenditure_czk":5182745.49,"financing_czk":-3157404.92,"balance_czk":3157404.92}],"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":[["5901",1935149],["5169",852500],["5011",380000],["5023",380000],["5154",330000],["5139",266000],["6121",260000],["5021",200400],["5141",200000],["5031",90000],["5171",85000],["5168",80000],["5032",78000],["5166",73000],["5323",60000],["5163",54000],["5137",50000],["5156",45000],["5041",40000],["5499",37000],["5329",30000],["5175",28300],["5364",16667],["5365",16000],["5321",15000],["5179",12000],["5492",12000],["5162",10000],["5229",10000],["5903",10000],["5194",8000],["5136",7000],["5176",7000],["5132",5000],["5151",5000],["5173",4400],["5038",3000],["5133",3000],["5161",3000]],"economic_expenditure_total_czk":5701416,"economic_financing":[["8124",-831384],["8115",500000]],"economic_financing_total_czk":-331384,"economic_revenue":[["1211",2300000],["1121",1100000],["1511",900000],["1111",700000],["2111",190000],["1113",180000],["2132",175000],["1345",150000],["2131",73000],["4112",71800],["1112",50000],["2324",50000],["4111",32000],["1386",25000],["1387",15000],["1381",12000],["1341",5000],["1361",3000],["2141",1000]],"economic_revenue_total_czk":6032800,"purpose_expenditure":[["6409",1935149],["6171",893000],["6112",431000],["3722",380000],["3639",372000],["2310",356000],["2321",317000],["3745",241000],["2219",160000],["3631",110000],["3399",85000],["5512",66000],["2295",60000],["3723",50000],["3319",42200],["3721",40000],["3412",35000],["6320",27000],["6114",25200],["3314",20200],["6402",16667],["6310",15000],["5213",13000],["2212",5000],["3326",5000],["3419",1000]],"purpose_expenditure_total_czk":5701416},"revised":{"economic_expenditure":[["6122",1062230],["5169",986500],["5901",617222.95],["6121",545942],["5649",457940.56],["5023",450694],["5011",393000],["5139",336000],["5154",270000],["5021",202200],["5141",200000],["5329",119513.33],["5031",98000],["5365",87190],["5168",80000],["5166",78650],["5032",78600],["5323",60000],["5163",56111],["5137",47000],["5156",45000],["6449",41400],["5499",40900],["5171",30000],["5175",28300],["5041",20000],["5321",20000],["5364",16667],["5179",13025],["5492",12000],["5162",10000],["5221",10000],["5223",10000],["5229",10000],["5903",10000],["5194",8000],["5136",7000],["5132",5000],["5151",5000],["5173",4700],["5161",3213],["5038",3000],["5133",3000],["5176",3000]],"economic_expenditure_total_czk":6585998.84,"economic_financing":[["8118",-3080000],["8115",1620000],["8124",-831384],["8117",500000]],"economic_financing_total_czk":-1791384,"economic_revenue":[["1211",2473350],["1121",1323400],["4216",1005120.42],["1511",900000],["1111",890639],["2449",398400],["2132",219518],["2111",207988],["1113",180000],["1345",150317],["2324",112268.5],["2131",87860],["1112",86278],["4112",71800],["1122",71190],["4116",70358.43],["1386",53000],["4111",32500],["1387",21000],["4122",10000],["1341",5000],["1361",3000],["2321",3000],["2141",1000],["1381",391],["1382",4.49]],"economic_revenue_total_czk":8377382.84,"purpose_expenditure":[["6171",1292650],["5512",1196230],["6409",617222.95],["3722",546000],["3639",523967],["6112",502294],["2310",316000],["2321",287300],["3745",278000],["3725",190453.89],["3631",170000],["2219",160000],["6399",71190],["2295",60000],["3399",55000],["3723",50000],["3319",48100],["3721",40000],["3412",35000],["6320",29111],["6114",25713],["3314",21100],["6402",16667],["6310",15000],["5213",13000],["4359",10000],["2212",5000],["3326",5000],["3525",5000],["3419",1000]],"purpose_expenditure_total_czk":6585998.84},"actual":{"economic_expenditure":[["6122",1062230],["5169",823574.74],["5649",457940.56],["5023",450694],["5011",392871],["6121",344196],["5154",237005.06],["5021",189847],["5141",176657.86],["5139",113218.77],["5329",103399.85],["5031",97440],["5365",83964],["5166",78650],["5032",75917],["5168",71457.76],["5323",56491],["5163",50460.2],["5137",45148.78],["6449",41400],["5499",40321],["5156",21151],["5041",20000],["5171",20000],["5364",16667],["5175",16601],["5321",15000],["5179",13025],["5492",12000],["5221",10000],["5223",10000],["5162",9002.91],["5229",6204],["5132",4975],["5194",4514],["5151",4305],["5173",2975],["5038",1595],["5161",1406],["5136",440]],"economic_expenditure_total_czk":5182745.49,"economic_financing":[["8118",-3080000],["8124",-831384],["8117",500000],["8115",253979.08]],"economic_financing_total_czk":-3157404.92,"economic_revenue":[["1211",2473348.89],["1121",1323399.01],["4216",1005120.42],["1111",890638.29],["1511",890239.23],["2449",398400],["2132",209518],["2111",204518],["1113",174998.04],["1345",150217],["2324",112268.5],["2131",87860],["1112",86277.62],["4112",71800],["1122",71190],["4116",70358.43],["1386",48214.54],["4111",32500],["1387",18898.03],["4122",10000],["1341",4900],["2321",3000],["1361",1950],["1381",390.14],["2141",141.78],["1382",4.49]],"economic_revenue_total_czk":8340150.41,"purpose_expenditure":[["6171",1230398.64],["5512",1160296.04],["6112",493097],["3639",463883.71],["3722",425603.01],["2310",261136.56],["2321",249295.1],["3725",187264.41],["3745",177058.4],["3631",138601.67],["6399",71190],["2295",56491],["3399",41217.05],["3319",36077],["3721",35000],["3723",32236.08],["6320",29111],["6114",24770],["3314",20100],["6402",16667],["6310",12697.2],["4359",10000],["3525",5000],["3326",4554.62],["3419",1000]],"purpose_expenditure_total_czk":5182745.49}},"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."}}}}