{"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:00266281","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00266281","name":"Město Dubí","short_name":"Dubí","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Teplice","municipality_code":567507},"amounts":{"revenue_approved":203450000,"revenue_adjusted":232103067.89,"revenue_actual":228223561.32,"expense_approved":250636000,"expense_adjusted":311323156.46,"expense_actual":253274173.8,"tax_revenue":177738911.58,"nontax_revenue":16891116.35,"capital_revenue":476412.5,"transfer_revenue":33117120.89,"current_expense":199846196.73,"capital_expense":53427977.07,"budget_balance":-25050612.48,"cash_current":94077535.36,"cash_previous":119786207.19},"ratios":{"revenue_execution":0.98328541,"expense_execution":0.81354107,"balance_to_revenue":-0.10976348,"cash_to_expense":0.37144543,"cash_yoy":-0.2146213,"capital_expense_share":0.21094917,"transfer_revenue_share":0.14510825},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00266281/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00266281"},"seo":{"slug":"dubi","path":"/cz/municipalities/dubi/"},"population":{"value":8129,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":203450000,"expenditure_czk":250636000,"financing_czk":47186000,"balance_czk":-47186000},{"stage":"revised","revenue_czk":232103067.89,"expenditure_czk":311323156.46,"financing_czk":79220088.57,"balance_czk":-79220088.57},{"stage":"actual","revenue_czk":228223561.32,"expenditure_czk":253274173.8,"financing_czk":25050612.48,"balance_czk":-25050612.48}],"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",53276000],["5011",51539000],["5171",38833000],["6121",28250000],["5331",13987000],["5031",13219000],["5154",6510000],["5032",5494000],["5499",4850000],["5153",4290000],["5222",2703000],["5023",2600000],["5660",2500000],["5168",1795000],["5151",1693000],["5139",1479000],["5163",1467000],["5021",1410000],["5137",1130000],["6341",1100000],["5362",1031000],["5167",803000],["5136",770000],["6123",760000],["5161",711000],["5166",655000],["5162",622000],["5156",615000],["5134",500000],["5141",490000],["5164",453000],["5221",385000],["6119",375000],["5175",366000],["5909",350000],["5194",312000],["5903",250000],["6122",250000],["6125",250000],["5038",235000],["5332",230000],["5363",205000],["5138",200000],["5179",180000],["5182",180000],["5173",150000],["5123",100000],["5195",100000],["5229",100000],["5329",100000],["5493",100000],["6111",80000],["5339",70000],["5172",65000],["5223",60000],["5041",50000],["5152",50000],["5811",50000],["6127",50000],["5213",40000],["5364",40000],["5321",35000],["5019",25000],["5039",20000],["5132",16000],["5133",12000],["5492",10000],["5122",5000],["5212",5000]],"economic_expenditure_total_czk":250636000,"economic_financing":[["8115",47815000],["8124",-629000]],"economic_financing_total_czk":47186000,"economic_revenue":[["1211",75000000],["1121",30000000],["1111",26000000],["2212",24150000],["1511",14000000],["1113",5500000],["4132",4000000],["2132",3600000],["3111",3000000],["4116",3000000],["4121",2650000],["2111",2300000],["2324",1700000],["2131",1300000],["4216",1000000],["1112",800000],["1381",600000],["1386",600000],["2321",530000],["1356",500000],["1361",500000],["3112",500000],["4111",500000],["2119",350000],["1387",300000],["1341",200000],["1342",200000],["2460",200000],["2329",150000],["1343",100000],["2112",100000],["2322",100000],["1335",16000],["1334",4000]],"economic_revenue_total_czk":203450000,"purpose_expenditure":[["6171",41985000],["5311",36803000],["2212",20200000],["2321",18200000],["3319",15468000],["3613",14240000],["3722",13000000],["3631",11900000],["3745",10105000],["3412",9800000],["3113",9342000],["2219",5250000],["3725",4600000],["3111",4445000],["3612",4345000],["3636",4000000],["6112",3480000],["3639",3193000],["4379",3180000],["6409",2935000],["3611",2500000],["5512",2421000],["3421",1300000],["6399",1200000],["6320",1000000],["3635",825000],["3231",700000],["3349",620000],["6310",551000],["4351",427000],["3322",420000],["3314",383000],["2310",350000],["3741",293000],["5213",250000],["2143",200000],["3900",200000],["3721",160000],["2221",100000],["3399",90000],["3632",85000],["3419",40000],["6402",40000],["4329",10000]],"purpose_expenditure_total_czk":250636000},"revised":{"economic_expenditure":[["6121",64367578.03],["5169",59797312.89],["5011",54448533],["5171",38752519.11],["5031",14376732],["5331",14354457],["5154",5984487],["5032",5927410],["5499",5292270],["5153",4044672],["5336",3559161],["5365",3536930],["5222",3055000],["5023",2560000],["5660",2500000],["5137",2341714.43],["6122",1949290],["6123",1897045],["5151",1865139],["5168",1824000],["5021",1809310],["5139",1767855],["5163",1540199],["6341",1100000],["5362",1038000],["5167",984500],["5136",770000],["5166",665242],["5156",645080],["5134",634600],["5162",632000],["5164",498000],["5141",490000],["6130",469990],["5161",461000],["5175",425000],["5221",405000],["5909",394184],["6119",375000],["5194",332000],["6127",331938],["5038",265000],["5903",250000],["5123",247493],["5182",220000],["5179",210000],["5363",205000],["5138",200000],["5173",150000],["5492",110000],["5172",105210],["5195",100000],["5229",100000],["5329",100000],["5493",100000],["5364",91000],["5339",80000],["6111",80000],["5223",75000],["5041",72000],["6322",70000],["5811",50000],["5019",45000],["5192",35000],["5321",35000],["5213",30000],["6125",26000],["5039",23000],["5132",16000],["5133",12000],["5122",11260],["5212",5000],["5142",1045]],"economic_expenditure_total_czk":311323156.46,"economic_financing":[["8115",79849088.57],["8124",-629000]],"economic_financing_total_czk":79220088.57,"economic_revenue":[["1211",75000000],["1121",30000000],["1111",26000000],["2212",24150000],["1511",14000000],["4116",10771755.86],["4216",7828118.54],["1113",5500000],["4213",4708581.42],["4222",3786741],["4112",3719400],["2132",3600000],["1122",3534930],["3111",3000000],["4121",2650000],["2111",2481500],["2324",1700000],["2131",1300000],["2321",1135000],["1112",800000],["4111",727500],["1381",600000],["1386",600000],["1356",500000],["1361",500000],["3112",500000],["4129",497600],["2119",350000],["1387",300000],["4132",280600],["4152",258088.8],["1341",200000],["1342",200000],["2460",200000],["2329",150000],["4113",144552.27],["1343",100000],["2112",100000],["2322",100000],["4122",80000],["4171",28700],["1335",16000],["1334",4000]],"economic_revenue_total_czk":232103067.89,"purpose_expenditure":[["6171",42192200],["5311",40581449],["3412",21775232],["3639",19918374],["3613",19547871],["2321",18738904],["2212",18045285],["3319",17046438],["3631",13750000],["3722",13650000],["3113",11438067],["3745",10279000],["2219",9095800.03],["3725",7549437.79],["4379",6481788.64],["3111",5849713],["3612",4925379],["6399",4734930],["3636",4054000],["6112",3480000],["5512",3005541],["6409",2935000],["3611",2500000],["3231",1255588],["3421",1203628],["6320",1000000],["3635",825000],["6310",728000],["3349",620000],["3326",465487],["4351",427000],["3322",399430],["3314",383000],["2310",353210],["3900",315000],["3741",293000],["6114",261500],["5213",250000],["2143",200000],["3721",167574],["3632",156000],["2221",100000],["6402",91000],["2333",90750],["3399",90000],["3419",40000],["3744",22780],["4329",10000],["3114",800]],"purpose_expenditure_total_czk":311323156.46},"actual":{"economic_expenditure":[["5169",52811391.32],["5011",50608074.87],["6121",48756399.1],["5171",26749361.15],["5331",14354457],["5031",12813944],["5032",4783773],["5154",3823518.51],["5336",3559161],["5365",3536930],["5222",3020800],["5499",2962137.28],["5023",2429324],["5153",2403669.01],["5137",1953035.02],["5168",1775055.37],["5151",1609315.2],["6122",1542616.66],["5139",1317485.74],["5021",1155000],["6341",1048729],["6123",958044.31],["5163",845575.68],["5136",705928.2],["5166",613861.35],["5167",593191.1],["5162",551288.15],["5134",532080.7],["6130",469990],["5156",444670.77],["5164",425359.38],["5175",405930.9],["5221",395710],["6119",370260],["5161",351322.27],["6127",281938],["5909",259552.01],["5038",211994],["5123",211273.43],["5362",201092.64],["5194",181720.39],["5179",167426.27],["5138",160484.66],["5141",136890.62],["5492",100000],["5173",92458.8],["5329",79555],["5223",75000],["5493",70035],["5339",70000],["5041",68584.98],["5172",62557],["5364",49817.79],["5321",35000],["5192",33427.18],["5213",30000],["5122",6260],["5019",5190],["5133",4644],["5039",1753],["5142",128.99]],"economic_expenditure_total_czk":253274173.8,"economic_financing":[["8115",25708859.83],["8124",-628764],["8901",-29483.35]],"economic_financing_total_czk":25050612.48,"economic_revenue":[["1211",79273579.94],["1121",42455742.75],["1111",29801976.1],["1511",8642971.05],["4116",7771755.86],["4216",6828118.54],["1113",5610657.81],["4213",4708581.42],["4222",4447991],["4121",4395583],["4112",3719400],["2132",3625748],["1122",3534930],["2212",3175392.65],["2111",3165138.29],["2324",2781656],["1112",2767162.97],["1387",2448917.69],["2141",1632679.28],["1386",1546760.38],["2131",980463.23],["2321",751000],["1361",573640],["4129",497600],["3111",476412.5],["2119",325110.45],["1342",283600],["2322",276655],["4152",258088.8],["4111",227500],["1343",218320],["1385",210144.24],["1356",202756.4],["4113",144552.27],["1341",97418],["2112",83756],["4122",80000],["2460",61774],["1334",51924.8],["4171",37950],["2329",30198],["1381",12249.05],["1335",5064.4],["2149",1428.68],["1345",1096],["2143",116.77]],"economic_revenue_total_czk":228223561.32,"purpose_expenditure":[["5311",38528115.87],["6171",38109821.12],["3639",19233889.22],["2321",16643806.53],["2212",14965226.43],["3319",13998496.78],["3412",13887807.44],["3722",13649868.45],["3613",13249892.02],["3113",11437107],["3631",11163451],["3745",8517575.55],["2219",6616808.8],["3111",5849713],["3725",4978147.21],["6399",3723142.64],["3612",3533187.81],["6112",3121502.44],["4379",2798676.96],["5512",1879612.15],["3421",1044770.94],["3231",863610.46],["6409",633428.28],["3635",622640],["3349",598557.96],["6320",487184],["3326",465487],["3322",334542.03],["4351",319777.01],["3900",305000],["3741",292800],["6310",270751.52],["3314",245543.44],["6114",189230.46],["3721",167573.05],["2143",160484.66],["3632",105799],["2333",90750],["3399",69074],["6402",49817.79],["2221",44774],["3744",22780],["2310",3210],["3114",739.78]],"purpose_expenditure_total_czk":253274173.8}},"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."}}}}