{"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:00262391","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00262391","name":"Obec Josefův Důl","short_name":"Josefův Důl","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Jablonec nad Nisou","municipality_code":563633},"amounts":{"revenue_approved":29185500,"revenue_adjusted":35296768,"revenue_actual":34415354.51,"expense_approved":29185500,"expense_adjusted":38154102,"expense_actual":34135998.38,"tax_revenue":26252628.8,"nontax_revenue":2885770.16,"capital_revenue":3563025,"transfer_revenue":1713930.55,"current_expense":29241630.02,"capital_expense":4894368.36,"budget_balance":279356.13,"cash_current":5028783.52,"cash_previous":4757567.39},"ratios":{"revenue_execution":0.97502849,"expense_execution":0.89468751,"balance_to_revenue":0.00811719,"cash_to_expense":0.14731614,"cash_yoy":0.05700731,"capital_expense_share":0.1433785,"transfer_revenue_share":0.04980133},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00262391/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00262391"},"seo":{"slug":"josefuv-dul","path":"/cz/municipalities/josefuv-dul/"},"population":{"value":865,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":29185500,"expenditure_czk":29185500,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":35296768,"expenditure_czk":38154102,"financing_czk":2857334,"balance_czk":-2857334},{"stage":"actual","revenue_czk":34415354.51,"expenditure_czk":34135998.38,"financing_czk":-279356.13,"balance_czk":279356.13}],"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":[["5169",4727000],["5011",4599600],["5171",3349600],["5331",2870400],["5023",1320000],["6121",1200000],["5139",1167000],["5031",1163520],["6122",1100000],["5154",1045000],["5365",1020000],["5156",600000],["5329",600000],["5153",542100],["5032",535200],["6119",500000],["5163",386000],["5021",368400],["5168",340000],["5137",200000],["5903",200000],["5323",194800],["5164",180880],["5162",155000],["5132",100000],["5138",100000],["5166",100000],["5179",100000],["5172",81400],["5167",70000],["5194",70000],["5321",40000],["5134",30000],["5175",30000],["5364",30000],["5038",24600],["5161",20000],["5136",15000],["5151",10000]],"economic_expenditure_total_czk":29185500,"economic_revenue":[["1211",9739800],["1121",5000000],["1111",4000000],["1511",2790000],["1345",1200000],["3111",1170000],["1122",1000000],["2132",986000],["1342",900000],["2111",820000],["1113",600000],["4112",260200],["2112",227000],["2324",129000],["1112",110000],["1386",100000],["1387",50000],["2131",48500],["2139",30000],["1361",15000],["2141",10000]],"economic_revenue_total_czk":29185500,"purpose_expenditure":[["3639",5452880],["6171",4566600],["3113",3588400],["2212",2000000],["3722",2000000],["4351",1491600],["6112",1440000],["3612",1300000],["3631",1250800],["6399",1000000],["3725",800000],["6409",700000],["2143",593500],["5512",586100],["3412",500000],["3635",500000],["3315",318400],["3399",210000],["5213",200000],["2294",194800],["6320",150000],["3613",144000],["3314",79420],["6310",56000],["3632",30000],["6402",30000],["3341",3000]],"purpose_expenditure_total_czk":29185500,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",5504740],["5171",5348190],["5011",4936230],["6121",3761050],["5331",2870400],["5023",1570300],["5139",1344190],["5031",1216850],["5154",1066200],["5365",1010000],["6122",869200],["5336",776732],["5329",600000],["6123",599900],["5156",599370],["5032",582040],["6119",500000],["5137",488840],["5153",477780],["5168",454300],["5021",406000],["5229",380000],["5499",311800],["5163",296790],["5222",274300],["5164",256000],["5323",194800],["5903",190000],["5138",177610],["6125",171700],["5162",130030],["5219",114000],["5179",100000],["5223",100000],["5194",71000],["5167",70100],["5175",41100],["5321",35000],["5221",30000],["5364",30000],["5134",28900],["5909",27500],["5038",21250],["5161",20900],["5136",20000],["5166",20000],["5151",14000],["5133",12170],["5362",10700],["5132",9130],["5363",8000],["5339",5000],["5141",10]],"economic_expenditure_total_czk":38154102,"economic_financing":[["8115",2857334]],"economic_financing_total_czk":2857334,"economic_revenue":[["1211",10039800],["1121",5368200],["3111",3827416],["1111",3667500],["1511",3152000],["1345",1200000],["1342",992000],["2132",951500],["2111",933400],["4116",866732],["1113",710200],["1122",563220],["2324",516300],["1112",350100],["4122",335000],["2112",270400],["2131",263200],["4216",250000],["4112",249700],["2321",200500],["1386",200000],["2329",115500],["1387",100000],["2119",67200],["4111",32500],["2139",30000],["1335",16200],["1361",15000],["2328",5000],["1334",1700],["1381",1700],["2133",1500],["2141",1200],["1341",1000],["2212",1000],["1382",100]],"economic_revenue_total_czk":35296768,"purpose_expenditure":[["3639",6652880],["3113",5585332],["6171",5071600],["2212",3614000],["3722",2370000],["3612",2080000],["4351",2041600],["6112",1716000],["6409",1500300],["3631",1400800],["6399",1000000],["3725",730000],["2143",716600],["5512",656100],["3412",500000],["3635",500000],["3399",340000],["3315",318400],["3421",260000],["5213",200000],["2294",194800],["6320",170000],["3613",144000],["3326",100000],["3314",92420],["3632",65500],["6310",56000],["6114",32500],["6402",30000],["3319",15000],["3341",270]],"purpose_expenditure_total_czk":38154102},"actual":{"economic_expenditure":[["5011",4928832],["5169",4867764.85],["5171",4693645.58],["6121",3360074.79],["5331",2870400],["5023",1569200],["5031",1213142],["5139",914395.48],["5154",866362.46],["6122",800574.57],["5336",776730.55],["5365",631245],["5329",595383],["5032",581748],["6123",559020],["5156",530741.07],["5137",463275.76],["5168",448642.24],["5153",420476.85],["5021",390838],["5229",376500],["5499",311800],["5163",261865.51],["5164",209932.83],["5323",194800],["5138",177601.69],["6125",171699],["5222",171000],["5162",125526.63],["5219",114000],["5223",100000],["5194",69979],["5167",66047.22],["5179",53165.1],["5221",30000],["5134",28733.05],["5321",28500],["5175",26959],["5038",20318.34],["5136",18971.1],["5166",17330],["5909",15367],["5133",12168.15],["5362",10700],["5132",8320.87],["5363",8000],["5364",6172.45],["5161",6136],["5339",5000],["5151",3913],["6119",3000],["5141",0.24]],"economic_expenditure_total_czk":34135998.38,"economic_financing":[["8115",-271216.13],["8901",-8140]],"economic_financing_total_czk":-279356.13,"economic_revenue":[["1211",10038580.07],["1121",5368182.7],["1111",3667418.32],["3111",3563025],["1511",3151350.9],["1345",1115025.42],["1342",987441],["4116",866730.55],["2111",849584],["1113",710124.62],["2132",634634],["1122",563220],["2324",516194],["1112",350027.77],["4222",270000],["2131",263130],["4216",250000],["4112",249700],["2112",238806],["2321",200356],["1386",195549.74],["2329",116494],["1387",76661.03],["4122",45000],["2119",34050],["4111",32500],["2139",24043],["1361",13920],["1335",11259.81],["2328",5000],["1334",1684.5],["1381",1603.6],["2133",1300],["2141",1179.16],["2212",1000],["1341",510],["1382",69.32]],"economic_revenue_total_czk":34415354.51,"purpose_expenditure":[["3639",6542907.1],["3113",5405274.6],["6171",4980390.76],["2212",3204612.43],["3722",2367562.47],["4351",2006040.55],["6112",1714726],["3612",1695940.58],["6409",1340048.1],["3631",928977.45],["2143",705585.36],["6399",621263],["3725",418530.53],["5512",367223.88],["3399",338978.06],["3421",254205.27],["3315",219874.56],["3412",219613.23],["2294",194800],["6320",157647],["3613",126986.15],["3326",100000],["3314",89562.05],["3632",52238],["6310",33505.75],["6114",31968.15],["5213",8094.9],["6402",6172.45],["3635",3000],["3341",270]],"purpose_expenditure_total_czk":34135998.38}},"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."}}}}