{"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:00250406","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00250406","name":"Městys Dub","short_name":"Dub","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Prachatice","municipality_code":550183},"amounts":{"revenue_approved":17633523.45,"revenue_adjusted":19579459.68,"revenue_actual":18305721.04,"expense_approved":16382212.25,"expense_adjusted":18730211.73,"expense_actual":14074870.33,"tax_revenue":11500258.58,"nontax_revenue":3879144.13,"capital_revenue":0,"transfer_revenue":2926318.33,"current_expense":11793247.25,"capital_expense":2281623.08,"budget_balance":4230850.71,"cash_current":6326546.73,"cash_previous":3048845.09},"ratios":{"revenue_execution":0.93494516,"expense_execution":0.75145281,"balance_to_revenue":0.23112177,"cash_to_expense":0.44949236,"cash_yoy":1.07506336,"capital_expense_share":0.16210615,"transfer_revenue_share":0.15985813},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00250406/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00250406"},"seo":{"slug":"dub","path":"/cz/municipalities/dub/"},"population":{"value":418,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":17633523.45,"expenditure_czk":16382212.25,"financing_czk":-1251311.2,"balance_czk":1251311.2},{"stage":"revised","revenue_czk":19579459.68,"expenditure_czk":18730211.73,"financing_czk":-849247.95,"balance_czk":849247.95},{"stage":"actual","revenue_czk":18305721.04,"expenditure_czk":14074870.33,"financing_czk":-4230850.71,"balance_czk":4230850.71}],"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",3520000],["5171",2958500],["5011",1407000],["5331",1350000],["5169",1045500],["5139",651512],["5159",612000],["5031",597120],["5154",528000],["5151",359000],["5166",350000],["5163",341000],["5021",265800],["6122",265000],["5137",255000],["5156",250000],["5032",218100],["5362",208000],["5909",181500],["5023",100100],["5178",96000],["5222",80000],["5199",75000],["5168",71815],["5194",62500],["5329",58000],["5221",51000],["5132",45500],["5175",36000],["5138",35000],["5155",32000],["5164",30100],["5162",30000],["5141",24000],["5364",21315.25],["5042",20000],["6125",20000],["5321",15000],["5136",14000],["5161",12100],["5365",11000],["5123",10000],["5179",10000],["5492",10000],["5038",9000],["5167",8000],["5901",6000],["5172",5000],["5223",5000],["5133",3000],["5229",3000],["5339",3000],["5903",3000],["5363",1500],["5173",1250],["5131",1000]],"economic_expenditure_total_czk":16382212.25,"economic_financing":[["8124",-1242000],["8115",-9311.2]],"economic_financing_total_czk":-1251311.2,"economic_revenue":[["1211",4899018],["1121",2495051],["1111",1819985],["2132",1819950],["1511",1500000],["2111",1289000],["4213",1074754.45],["2324",781000],["3112",644494],["1113",315541],["1345",292500],["1112",149638],["4216",130712],["4112",103880],["2131",92400],["1386",80000],["1387",40000],["4111",31500],["2112",20000],["1341",16000],["2133",8000],["1361",7000],["1334",5000],["1342",5000],["2119",5000],["2329",5000],["1343",1000],["1344",1000],["2310",1000],["2141",100]],"economic_revenue_total_czk":17633523.45,"purpose_expenditure":[["3613",4066000],["3612",2515000],["3639",1804990],["3113",1490000],["6171",1419980],["3722",475000],["6112",443100],["2310",440500],["2321",351500],["3632",351000],["2411",345900],["6320",320000],["3399",293100],["3631",260000],["6399",200000],["3745",190000],["5512",175500],["2223",160000],["3749",130712],["2212",110000],["3412",110000],["2219",100000],["3723",90000],["3419",75000],["6409",68000],["3349",56000],["3421",56000],["4345",35000],["3341",33000],["6114",31500],["3319",30400],["3314",27215],["6402",21315.25],["2141",20000],["6310",15000],["1032",11500],["3725",11000],["1037",10000],["3525",10000],["4359",5000],["3721",4000],["3726",4000],["3392",3000],["3543",3000],["4371",3000],["5212",3000],["5213",3000],["1014",1000]],"purpose_expenditure_total_czk":16382212.25},"revised":{"economic_expenditure":[["6121",3745526.29],["5171",2697255.35],["5011",1454324.7],["5169",1450938.02],["5331",1350000],["5023",988100],["5154",651115.02],["5031",599146],["5159",580726.43],["5336",574946.66],["5139",548470.29],["6122",517171.83],["5151",407470.43],["5163",341000],["5021",318991],["5362",318864],["5137",311922],["5156",233000],["5166",227082],["5032",221216],["5909",162279.26],["5168",149624.05],["5178",96000],["5222",80000],["5199",75000],["5194",63409],["5329",58000],["5221",54000],["5138",40000],["5132",39500],["5175",37587],["5164",30100],["5162",30000],["5152",28441.08],["5155",27758.07],["5141",24000],["5364",21315.25],["5042",20000],["6125",20000],["5321",15000],["5136",14000],["5161",12100],["5167",11700],["5365",11000],["5179",10000],["5492",10000],["5123",9780],["5038",8042],["5901",6000],["5172",5000],["5223",5000],["5133",3560],["5173",3250],["5229",3000],["5339",3000],["5903",3000],["5363",1500],["5131",1000]],"economic_expenditure_total_czk":18730211.73,"economic_financing":[["8124",-1251318.07],["8115",402070.12]],"economic_financing_total_czk":-849247.95,"economic_revenue":[["1211",4899018],["1121",2551746.46],["1111",1874792.15],["2132",1819950],["2111",1647920.94],["1511",1500000],["4213",1497802.67],["4116",700615.66],["3112",644494],["2324",618490.12],["1113",337560.15],["1345",292500],["4122",270000],["4222",230000],["4112",195400],["1112",166385.45],["1386",92987.12],["2131",92400],["1387",40000],["4111",32500],["2112",20000],["1341",16000],["2133",8000],["1361",7000],["1334",5000],["1342",5000],["2119",5000],["2329",5000],["1343",1000],["1344",1000],["2310",1000],["1381",762.66],["2141",134.3]],"economic_revenue_total_czk":19579459.68,"purpose_expenditure":[["3613",4066000],["3612",2515000],["3113",2430367.87],["3639",1809990],["6171",1563208.91],["6112",1331100],["3722",475000],["2310",440500],["3399",368100],["2411",355900],["2321",351500],["3632",351000],["6320",320000],["6399",310864],["3631",216200],["3745",190000],["5512",175500],["2223",160000],["3749",148041],["3412",135561.46],["2212",105000],["2219",100000],["3723",95240.48],["6409",76540.26],["3419",75000],["1032",58500],["3349",56000],["3421",56000],["3900",53800],["3326",46500],["3314",35595],["4345",35000],["3341",33000],["6114",31500],["3319",30400],["2141",25000],["6402",21315.25],["6310",15000],["3725",11000],["1037",10000],["3525",10000],["3721",7078.5],["4359",5000],["3726",4000],["3299",3000],["3392",3000],["3543",3000],["4371",3000],["5212",3000],["5213",3000],["1014",1000],["4349",909]],"purpose_expenditure_total_czk":18730211.73},"actual":{"economic_expenditure":[["6121",1976451.25],["5171",1471023.93],["5011",1450824],["5331",1350000],["5169",1237907.78],["5023",968832],["5154",585924.25],["5336",574946.66],["5159",566434],["5031",548634],["5151",341265],["5362",313304],["6122",305171.83],["5139",303638.88],["5021",282051],["5163",267848.6],["5032",217881],["5137",202787.15],["5156",181952.87],["5909",162279.26],["5168",133247.06],["5178",95759.4],["5222",80000],["5199",68352],["5329",56506],["5221",46000],["5152",28441.08],["5155",27758.07],["5162",27192.64],["5138",26855.01],["5164",26367.68],["5364",21315.25],["5194",18208],["5175",18156.2],["5042",17278.8],["5141",12329.93],["5132",11622.93],["5136",11329],["5167",8770],["5179",8246.82],["5161",6647],["5038",6059],["5123",4780],["5229",2500],["5173",1139],["5133",733],["5131",119]],"economic_expenditure_total_czk":14074870.33,"economic_financing":[["8115",-3279532.64],["8124",-1251318.07],["8901",300000]],"economic_financing_total_czk":-4230850.71,"economic_revenue":[["1211",4771909.54],["1121",2551746.46],["1111",1765177.85],["2132",1657182.48],["4213",1497802.67],["2111",1497616.7],["1511",1466686.74],["4116",700615.66],["2324",634547.55],["1113",337560.15],["1345",289424],["4122",270000],["4222",230000],["4112",195400],["1112",166385.45],["1386",92953.39],["2131",58690.5],["1387",36440.61],["4111",32500],["2112",23747],["1341",13488],["1361",6310],["2321",4060],["2133",3150],["1342",1380],["1381",762.66],["2141",149.9],["1382",33.73]],"economic_revenue_total_czk":18305721.04,"purpose_expenditure":[["3613",2392793.65],["3113",2354731.62],["3612",1692903.74],["3639",1523593.2],["6171",1369150.72],["6112",1257024],["3722",463738.44],["2411",353919.42],["6399",310864],["2310",277704.08],["3399",276624.21],["2321",270993.83],["6320",253820],["3749",148041],["3412",125561.46],["3632",118013.4],["3631",109798.84],["3745",80067.28],["3723",80037.43],["5512",80031.35],["6409",73293.08],["1032",57000],["3900",49025],["3326",46500],["3349",45530.6],["3419",45310],["4345",35000],["3314",34624],["6402",21315.25],["6114",20660],["2141",20605.01],["3341",18559.27],["3319",16827],["1037",10000],["6310",9228.6],["2212",8038],["3721",7078.5],["3525",5000],["3421",4913],["3299",3000],["3543",3000],["4349",909],["3725",42.35]],"purpose_expenditure_total_czk":14074870.33}},"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."}}}}