{"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:00261238","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00261238","name":"Statutární město Děčín","short_name":"Děčín","entity_type":"statutory_city","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Děčín","municipality_code":562335},"amounts":{"revenue_approved":1357676000,"revenue_adjusted":1551808000,"revenue_actual":1562750321.73,"expense_approved":1812676000,"expense_adjusted":2092192000,"expense_actual":1804511335.52,"tax_revenue":1141468379.04,"nontax_revenue":141889230.61,"capital_revenue":15765893,"transfer_revenue":263626819.08,"current_expense":1412798807.92,"capital_expense":391712527.6,"budget_balance":-241761013.79,"cash_current":87217197.69,"cash_previous":284854580.71},"ratios":{"revenue_execution":1.00705134,"expense_execution":0.86249796,"balance_to_revenue":-0.15470226,"cash_to_expense":0.04833286,"cash_yoy":-0.69381852,"capital_expense_share":0.21707402,"transfer_revenue_share":0.16869414},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00261238/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00261238"},"seo":{"slug":"decin","path":"/cz/municipalities/decin/"},"population":{"value":46148,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":1357676000,"expenditure_czk":1812676000,"financing_czk":455000000,"balance_czk":-455000000},{"stage":"revised","revenue_czk":1551808000,"expenditure_czk":2092192000,"financing_czk":540384000,"balance_czk":-540384000},{"stage":"actual","revenue_czk":1562750321.73,"expenditure_czk":1804511335.52,"financing_czk":241761013.79,"balance_czk":-241761013.79}],"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",533967000],["5331",267985000],["5011",240414000],["5169",232788000],["5171",118532000],["5213",99600000],["5031",62892000],["5222",36190000],["5154",28000000],["5032",23325000],["5152",21540000],["5499",14975000],["6129",10472000],["5909",10350000],["5137",9032000],["5168",8833000],["5139",8822000],["5151",8259000],["5163",8058000],["5023",7235000],["5166",6772000],["5021",5520000],["5161",4481000],["5362",3998000],["5164",3168000],["5162",3076000],["6123",3008000],["6122",2800000],["5156",2751000],["6901",2667000],["5138",2400000],["6371",2000000],["5167",1857000],["5134",1839000],["5221",1700000],["5153",1653000],["5223",1500000],["5136",1246000],["5038",1030000],["5175",869000],["5141",700000],["5192",608000],["5811",600000],["5173",552000],["6130",500000],["5493",490000],["5323",400000],["5172",376000],["5179",340000],["5339",340000],["5024",320000],["5494",250000],["5329",235000],["5019",230000],["6125",150000],["5212",140000],["5194",133000],["5123",100000],["5176",100000],["5903",100000],["5039",80000],["5178",76000],["5041",60000],["5133",52000],["5122",40000],["5131",38000],["5142",32000],["5332",20000],["5132",10000]],"economic_expenditure_total_czk":1812676000,"economic_financing":[["8905",250000000],["8115",235000000],["8124",-30000000]],"economic_financing_total_czk":455000000,"economic_revenue":[["1211",505010000],["1121",256510000],["1111",197480000],["4112",57012700],["1511",50592000],["2111",49592300],["4116",39729000],["1345",35000000],["1113",34270000],["2132",18648000],["4216",16000000],["1361",15500000],["1112",14430000],["2212",13077000],["1386",10000000],["1387",6920000],["1343",5500000],["2141",5000000],["3111",5000000],["2112",3800000],["1342",3600000],["2131",3016000],["2324",2800000],["4111",1775000],["2119",1500000],["1341",1400000],["1353",1400000],["1349",1100000],["2329",1000000],["4113",741000],["1335",120000],["1334",70000],["3113",50000],["2133",28000],["2139",5000]],"economic_revenue_total_czk":1357676000,"purpose_expenditure":[["6171",293626000],["2212",254892000],["3113",106141000],["4345",96300000],["2292",93200000],["5311",76015000],["3322",75237000],["3639",75231000],["3412",64522000],["3722",53500000],["6409",52295000],["3699",48848000],["4374",45680000],["3612",42840000],["3111",40564000],["3725",40000000],["3745",36443000],["3631",33874000],["3314",26500000],["2115",26128000],["3723",23000000],["2143",21400000],["3311",20200000],["3419",19000000],["3741",18000000],["3321",17000000],["6112",11655000],["3635",10263000],["3421",9677000],["4359",8220000],["5512",8184000],["2333",6500000],["3429",5983000],["3141",5466000],["2229",5136000],["3742",4470000],["3613",4461000],["3721",4010000],["6399",3740000],["6310",2759000],["3729",2700000],["3632",2500000],["3319",2200000],["2341",2000000],["6114",1775000],["2232",1586000],["2321",1500000],["1014",1400000],["1039",1300000],["3239",1000000],["5212",900000],["2221",480000],["3512",477000],["3513",400000],["2219",300000],["4329",288000],["4349",260000],["3749",150000],["2223",100000],["4341",100000],["5213",100000],["5272",50000],["5273",50000],["5279",50000],["2310",30000],["1037",10000],["3733",10000]],"purpose_expenditure_total_czk":1812676000},"revised":{"economic_expenditure":[["6121",454621000],["5331",260081000],["5011",241786000],["5169",215977000],["5171",190928000],["5213",133248000],["5336",111380000],["5031",62387000],["6901",56891000],["5222",37258000],["5499",32329000],["5154",29571000],["5137",25247000],["5032",23375000],["5152",20897000],["6122",17211000],["5365",16150000],["5909",14795000],["6125",13849000],["5139",11367000],["6201",10000000],["5151",9333000],["5168",9038000],["5164",8515000],["6111",8072000],["5021",7680000],["5023",7301000],["5163",6208000],["5166",5669000],["6123",5088000],["5362",4560000],["5161",4451000],["5162",3111000],["5134",2498000],["5156",2406000],["5221",2268000],["5364",2156000],["5172",2081000],["5138",1892000],["5167",1862000],["6371",1500000],["5366",1399000],["5153",1390000],["5904",1364000],["6130",1352000],["5136",1256000],["5811",1174000],["6129",1125000],["5038",1030000],["5141",701000],["5175",678000],["5192",593000],["5173",567000],["5179",527000],["5223",438000],["5493",418000],["5323",400000],["5024",320000],["5194",277000],["5494",264000],["5339",260000],["5329",234000],["5132",213000],["5492",195000],["6119",177000],["5176",150000],["5212",95000],["5019",94000],["5178",72000],["5321",70000],["5122",69000],["5142",49000],["5133",44000],["5039",43000],["5123",35000],["5332",30000],["5131",28000],["5143",13000],["5041",10000],["5191",1000]],"economic_expenditure_total_czk":2092192000,"economic_financing":[["8115",282450000],["8905",250000000],["8123",37934000],["8124",-30000000]],"economic_financing_total_czk":540384000,"economic_revenue":[["1211",505010000],["1121",256510000],["1111",197480000],["4122",109350000],["4116",63808000],["4112",57012700],["2111",52042300],["1511",50592000],["1345",35000000],["1113",34270000],["4216",21072000],["2132",18149000],["1122",16146000],["1361",15500000],["1112",14430000],["2212",14375000],["2324",11401000],["1386",10000000],["3112",10000000],["1387",6920000],["4232",6521000],["1343",5500000],["2141",5000000],["3111",5000000],["2329",4974000],["1342",3600000],["2229",3058000],["2131",3016000],["2112",2777000],["4222",2702000],["4111",1808000],["2119",1500000],["1341",1400000],["1353",1400000],["1349",1100000],["2142",1021000],["2133",822000],["4113",490000],["4213",349000],["2322",272000],["1335",120000],["2321",109000],["2222",76000],["1334",70000],["3113",50000],["2139",5000]],"economic_revenue_total_czk":1551808000,"purpose_expenditure":[["6171",334541000],["2212",207948000],["4345",158803000],["3113",151007000],["2292",136765000],["3412",102277000],["5311",96849000],["3639",86849000],["3322",79812000],["3612",57741000],["6409",52898000],["3722",52609000],["3699",51523000],["3725",51124000],["3111",49347000],["4374",45680000],["3631",36920000],["3314",29972000],["2143",27140000],["3745",27072000],["3311",20250000],["6399",20101000],["3419",19059000],["3741",18277000],["3421",16733000],["3321",16730000],["3723",15166000],["5512",11928000],["6112",11700000],["3742",10761000],["4359",8316000],["3429",8277000],["4339",6563000],["2219",6529000],["3613",6398000],["2115",5253000],["3141",5114000],["2229",4597000],["3635",4570000],["1014",4296000],["6402",3555000],["6310",3269000],["1039",2870000],["2223",2840000],["2333",2490000],["3729",2225000],["3721",2010000],["3319",1863000],["3632",1845000],["6114",1808000],["2321",1680000],["2232",1582000],["2341",1443000],["5212",973000],["3239",778000],["3719",606000],["1037",584000],["2221",529000],["3512",477000],["3513",400000],["4329",276000],["4349",213000],["5511",127000],["5273",95000],["5272",66000],["4341",45000],["3769",20000],["5279",16000],["3733",10000],["4399",2000]],"purpose_expenditure_total_czk":2092192000},"actual":{"economic_expenditure":[["6121",340973378.58],["5331",260080222.45],["5011",238739372.62],["5169",189380559.6],["5171",151210501.05],["5213",131067558.82],["5336",111381235.38],["5031",60490013.79],["5222",37210452.26],["5154",26788343.65],["5032",22421383.95],["5137",21613070.54],["5499",21292754.18],["5152",20411515.52],["5365",16149675],["5909",14171809.53],["6125",13691685.32],["6122",13228287.24],["6201",10000000],["5168",8828401.13],["5139",8362429.39],["6111",8070773.82],["5164",8068066.32],["5151",7685984.13],["5023",7300888],["5021",7050379],["5163",4740245.62],["5161",4253843.7],["6123",4077165],["5166",3914235.17],["5162",2980229.62],["5221",2268028],["5156",2215293.67],["5364",2155212.57],["5172",1973786.06],["5138",1826048.22],["5134",1624073.69],["5167",1575858.4],["5366",1399497.46],["5904",1363615.5],["5136",1222858.28],["5153",1217787.36],["5038",989450],["5811",974103],["5362",929940.11],["5175",619164.51],["6371",522592],["5173",518739.65],["6129",517021.64],["5179",476287.63],["6130",454601],["5223",438000],["5192",429755.4],["5323",400000],["5493",388215],["5494",263500],["5194",260497.99],["5339",260000],["5329",233995],["5132",211826.14],["5492",194900],["5141",177850.85],["6119",177023],["5176",104347.1],["5212",95000],["5019",73191.12],["5178",70836],["5321",70000],["5133",36192.91],["5123",33345.5],["5332",30000],["5122",28630],["5039",24745.89],["5131",23788],["5142",7263.49],["5191",13]],"economic_expenditure_total_czk":1804511335.52,"economic_financing":[["8115",197615845.02],["8123",37933500],["8905",35072884.92],["8124",-30000000],["8901",1138783.85]],"economic_financing_total_czk":241761013.79,"economic_revenue":[["1211",490247274.61],["1121",262283058.81],["1111",188102314.14],["4122",109349777.57],["2111",65737555.24],["4116",63808085.86],["4112",57012700],["1511",51879812.16],["1113",34685325.76],["1345",34537736.81],["4216",21072460.03],["2212",19320076.73],["1361",17450470],["1112",17099807.84],["1122",16145850],["2132",16018720.28],["2324",13710741.11],["3112",11665450],["1386",9553580.31],["1343",6728124],["4232",6520893.28],["2329",5386722.95],["2141",5151505.04],["1342",4634864],["2229",4021855.47],["3111",3896643],["1387",3745419.09],["2131",3464870.2],["2112",2733132.41],["4222",2702420],["4111",1807500],["2321",1743075.8],["1349",1619218.17],["1341",1356666.04],["2119",1206148.15],["1353",1168400],["2322",1135977],["2133",1090524.98],["2142",1021039.9],["4121",514000],["4113",489784],["4213",349198.34],["3113",203800],["1334",133593.5],["1381",77529.08],["2222",76121],["2310",39140.57],["2328",32023.78],["1359",16000],["1382",1723.12],["1335",1611.6]],"economic_revenue_total_czk":1562750321.73,"purpose_expenditure":[["6171",285876800],["2212",156847837.57],["3113",148057570.77],["4345",137016407.65],["2292",133385692.82],["3412",98348709.28],["5311",90141416.41],["3639",78239202.6],["3322",63988121.75],["3699",50700585.26],["3722",50024191.18],["3725",49748243.49],["3111",44164866.24],["4374",42645039.15],["3612",38861756.97],["3631",32984494.19],["3314",29971747],["2143",26073459.67],["3745",22492401.55],["3311",20250199],["3419",19038777],["3741",18277301],["3321",16730098],["6399",16504869.52],["3723",15142882.3],["3421",11438626.76],["6112",11002608.06],["5512",10671884.45],["6409",9406918.17],["4359",8293745.66],["3742",7477333.23],["2219",6407410.23],["3613",5786918.05],["3429",5774768.51],["3141",5114123],["6402",3554710.03],["2229",3421842.91],["2115",3012872.07],["1039",2870553],["3635",2797723.79],["6310",2590347.7],["3729",2013585.07],["1014",1906799.33],["3319",1833233],["3721",1750758.37],["2223",1693195.35],["3632",1599115.93],["6114",1568388.76],["2333",1460538.88],["5212",932763.23],["2232",830575.4],["3239",777900],["1037",573703],["2221",487030.78],["3512",405000],["3513",400000],["2341",283872.89],["2321",229645.9],["4349",207957.7],["4329",141629],["5511",126881.1],["5273",93783.84],["4341",22200],["5272",18150],["3769",16335],["4399",1961],["5279",1276]],"purpose_expenditure_total_czk":1804511335.52}},"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."}}}}