{"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:00262722","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00262722","name":"Město Český Dub","short_name":"Český Dub","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Liberec","municipality_code":563960},"amounts":{"revenue_approved":77474500,"revenue_adjusted":113971040,"revenue_actual":127239155.37,"expense_approved":134190200,"expense_adjusted":160553043,"expense_actual":146993102.95,"tax_revenue":75493565.77,"nontax_revenue":11343852.5,"capital_revenue":217057.8,"transfer_revenue":40184679.3,"current_expense":86095165.6,"capital_expense":60897937.35,"budget_balance":-19753947.58,"cash_current":44380231.82,"cash_previous":41825042.68},"ratios":{"revenue_execution":1.11641655,"expense_execution":0.9155423,"balance_to_revenue":-0.15525054,"cash_to_expense":0.3019205,"cash_yoy":0.06109233,"capital_expense_share":0.41429112,"transfer_revenue_share":0.31582007},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00262722/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00262722"},"seo":{"slug":"cesky-dub","path":"/cz/municipalities/cesky-dub/"},"population":{"value":2888,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":77474500,"expenditure_czk":134190200,"financing_czk":56715700,"balance_czk":-56715700},{"stage":"revised","revenue_czk":113971040,"expenditure_czk":160553043,"financing_czk":46582003,"balance_czk":-46582003},{"stage":"actual","revenue_czk":127239155.37,"expenditure_czk":146993102.95,"financing_czk":19753947.58,"balance_czk":-19753947.58}],"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",48200000],["5331",22200000],["5169",19047000],["5171",14498000],["5011",9070000],["5031",2500100],["5154",2082000],["5023",1850000],["5336",1800000],["5365",1400000],["5362",1212200],["5229",1135200],["5032",1030600],["5323",976000],["5153",830000],["5021",829900],["5139",769000],["5137",624000],["5163",548000],["5499",540000],["6122",442000],["6130",270000],["5141",260000],["5151",251500],["5167",200000],["5175",200000],["5364",200000],["5162",176000],["5134",155000],["5156",142000],["5161",140500],["5164",140000],["5903",100000],["5179",70000],["5194",68000],["5660",50000],["5038",40000],["5192",40000],["5019",30000],["5136",27000],["5173",20000],["5039",15000],["5166",10000],["5366",1200]],"economic_expenditure_total_czk":134190200,"economic_financing":[["8115",59815700],["8124",-3100000]],"economic_financing_total_czk":56715700,"economic_revenue":[["1211",31000000],["1121",15000000],["1111",10000000],["1511",4500000],["4112",3700000],["2111",2311500],["1345",2100000],["1113",1900000],["2132",1900000],["4122",1800000],["1122",1400000],["1112",700000],["2324",320000],["4121",228000],["1361",200000],["2131",105000],["1386",75000],["1387",75000],["1341",70000],["3111",50000],["1342",10000],["1343",10000],["2119",10000],["2460",10000]],"economic_revenue_total_czk":77474500,"purpose_expenditure":[["3639",38386500],["2212",23860000],["6171",14973000],["3113",11500000],["3722",6700000],["3613",5819500],["4351",5000000],["3315",4400000],["3745",3900000],["6112",3200000],["6399",2600000],["3111",2400000],["3319",2250000],["5512",1700000],["3632",1600000],["3631",1500000],["3429",1000000],["3231",700000],["2292",576000],["4359",400000],["1031",360000],["6320",350000],["3349",250000],["6402",201200],["1036",140000],["3412",120000],["3399",100000],["5213",100000],["6310",30000],["6223",24000],["1014",20000],["3541",20000],["4341",10000]],"purpose_expenditure_total_czk":134190200},"revised":{"economic_expenditure":[["6121",38761952],["6356",26628750.7],["5331",22088741],["5169",19427660],["5171",16598000],["5011",9070000],["5336",6669411.3],["5031",2500100],["5154",2082000],["5023",1850000],["5365",1780380],["5362",1443146],["5229",1135200],["5032",1030600],["5323",976000],["5153",830000],["5021",829900],["6351",789000],["5139",769000],["6122",667000],["5163",548000],["5499",540000],["5141",460000],["5137",424000],["6130",420000],["5151",251500],["5167",200000],["5175",200000],["5364",200000],["5162",176000],["5156",142000],["5161",140500],["5164",140000],["6125",131000],["5134",130000],["5903",100000],["5179",71002],["5194",68000],["5172",51000],["5660",50000],["5038",40000],["5192",40000],["5019",30000],["5136",27000],["5173",20000],["5039",15000],["5166",10000],["5366",1200]],"economic_expenditure_total_czk":160553043,"economic_financing":[["8123",35000000],["8115",14682003],["8124",-3100000]],"economic_financing_total_czk":46582003,"economic_revenue":[["1211",31000000],["4216",26562915.7],["1121",15000000],["1111",10000000],["4116",4873606.3],["1511",4500000],["4122",3252026],["4112",3178600],["2122",2632844],["2111",2311500],["1345",2100000],["1113",1900000],["2132",1900000],["1122",1780380],["1112",700000],["2142",459000],["2324",320000],["4222",284508],["4121",228000],["4111",215000],["1361",200000],["2321",157660],["2131",105000],["1386",75000],["1387",75000],["1341",70000],["3111",50000],["1342",10000],["1343",10000],["2119",10000],["2460",10000]],"economic_revenue_total_czk":113971040,"purpose_expenditure":[["3639",42649454],["3113",41560796],["6171",14973000],["2212",13360000],["3722",6700000],["4351",6350000],["3613",4619500],["3315",4400000],["3745",3900000],["6399",3211326],["6112",3200000],["3111",2830266],["3319",2250000],["5512",2200000],["3632",1600000],["3631",1500000],["3231",1034841],["3429",1000000],["2292",576000],["4359",400000],["1031",360000],["6320",350000],["3635",297660],["3349",250000],["6114",215000],["6402",201200],["1036",140000],["3412",120000],["3399",100000],["5213",100000],["6310",30000],["6223",24000],["1014",20000],["3541",20000],["4341",10000]],"purpose_expenditure_total_czk":160553043},"actual":{"economic_expenditure":[["6121",31986427.96],["6356",26628750.7],["5331",22088741],["5169",18302599.99],["5171",14254144.97],["5011",8431386],["5336",6669411.1],["5031",2357557],["5023",1905524],["5365",1780380],["5362",1431056],["5154",1249251.28],["6122",991708.49],["5229",981597.5],["5032",936734],["6351",789000],["5021",704587],["5323",599500],["5139",598349.2],["5153",562226.11],["5499",538668],["5163",493124.44],["5141",442609.64],["6130",371491.2],["5164",228268.18],["5137",208784.36],["5151",188924],["5364",179489.05],["5162",148277.65],["6125",130559],["5161",123973.46],["5194",120424.72],["5156",101854.02],["5134",92724.84],["5179",71002],["5175",59166.9],["5167",54681.11],["5172",50336],["5038",36354.62],["5222",24770],["5123",21020.58],["5173",11997],["5363",11940],["5909",7830.36],["5660",7740],["5019",6453.15],["5136",4657],["5192",2763],["5039",2180.37],["5366",1106],["5181",1000]],"economic_expenditure_total_czk":146993102.95,"economic_financing":[["8123",25168003],["8124",-3076932],["8115",-2337123.42]],"economic_financing_total_czk":19753947.58,"economic_revenue":[["1211",30928126.52],["4216",26562915.7],["1121",16540532.51],["1111",12026672.98],["1511",6746022.18],["4116",5077869.1],["4122",3376337.8],["2111",3320126.21],["4112",3178600],["2122",2632844],["1345",2535780.6],["2132",2533416.8],["1113",2187912],["1122",1780380],["4222",1548590.7],["2324",1203446.38],["1112",1078483.79],["2141",792318.35],["1386",602544.03],["2142",459000],["1361",402030],["1387",236207.29],["1334",231082.68],["4121",225366],["3111",217057.8],["4111",215000],["2321",157660],["2131",116464.31],["1341",87617],["1343",80424],["2119",53119],["2328",43002.45],["2112",17410],["1342",13660],["1335",10967.6],["2460",8750],["2212",5095],["1381",4930.45],["2133",1200],["1382",192.14]],"economic_revenue_total_czk":127239155.37,"purpose_expenditure":[["3113",41560795.6],["3639",36369455.24],["6171",13903991.67],["2212",13153451.6],["4351",6350000],["3722",5977158.01],["3315",4400000],["6399",3220936],["3745",3074220.87],["3111",2830266.4],["6112",2807568.62],["3613",2500279.45],["5512",1985514.96],["3319",1774955.97],["3632",1471337.69],["3631",1082554.62],["3231",1034840.8],["3429",971597.5],["2292",576000],["6320",316695],["1031",299039.6],["3635",297660],["3349",203186.46],["6402",180595.05],["1036",139748],["3412",136305],["6114",128579.04],["3399",99054],["4359",36894],["3541",35000],["6310",34337.44],["6223",23384],["1014",8170],["6409",6830.36],["4341",2700]],"purpose_expenditure_total_czk":146993102.95}},"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."}}}}