{"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:00266299","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00266299","name":"Město Duchcov","short_name":"Duchcov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Teplice","municipality_code":567515},"amounts":{"revenue_approved":213032132,"revenue_adjusted":229760391.29,"revenue_actual":245749581.27,"expense_approved":242952210,"expense_adjusted":319305658.08,"expense_actual":270100962.12,"tax_revenue":194768931.6,"nontax_revenue":18564568.9,"capital_revenue":10856054,"transfer_revenue":21560026.77,"current_expense":221665751.99,"capital_expense":48435210.13,"budget_balance":-24351380.85,"cash_current":90008333.07,"cash_previous":111373347.4},"ratios":{"revenue_execution":1.06959072,"expense_execution":0.84590096,"balance_to_revenue":-0.09909022,"cash_to_expense":0.33323959,"cash_yoy":-0.19183238,"capital_expense_share":0.17932261,"transfer_revenue_share":0.08773169},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00266299/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00266299"},"seo":{"slug":"duchcov","path":"/cz/municipalities/duchcov/"},"population":{"value":8659,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":213032132,"expenditure_czk":242952210,"financing_czk":29920078,"balance_czk":-29920078},{"stage":"revised","revenue_czk":229760391.29,"expenditure_czk":319305658.08,"financing_czk":89545266.79,"balance_czk":-89545266.79},{"stage":"actual","revenue_czk":245749581.27,"expenditure_czk":270100962.12,"financing_czk":24351380.85,"balance_czk":-24351380.85}],"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",76521000],["5011",41157800],["6121",32052000],["5171",25519000],["5331",12884000],["5031",11676720],["5154",5200000],["5032",4355568],["5023",4200000],["5139",3003000],["5336",2545322],["5222",2540000],["5213",2400000],["5153",2126000],["5021",2055000],["5137",1780000],["5660",1300000],["5901",1230000],["5168",1207000],["5164",1057000],["5163",1004000],["5166",838000],["5362",723000],["5499",530000],["5161",526000],["5151",490000],["5162",488000],["5136",441000],["5156",422000],["5167",371000],["5134",300000],["5038",275800],["5365",238000],["5194",191000],["5172",163000],["5903",150000],["5175",145500],["5041",111000],["5019",105000],["5811",100000],["5173",95000],["5179",92000],["5138",90000],["5492",75000],["5039",60000],["5132",53000],["5177",30000],["5192",13000],["5133",10500],["5329",10000],["5176",2000]],"economic_expenditure_total_czk":242952210,"economic_financing":[["8115",30251078],["8124",-2640000],["8123",2309000]],"economic_financing_total_czk":29920078,"economic_revenue":[["1211",87290000],["1121",44340000],["1111",33030000],["1511",8940000],["4112",8150500],["4116",6459132],["1113",5460000],["1345",2560000],["1112",2490000],["1385",2000000],["2324",1550000],["2111",1350000],["1361",1100000],["1356",1000000],["3112",1000000],["2141",963000],["1381",900000],["2131",900000],["2212",850000],["2132",511000],["3111",500000],["4131",330000],["1343",300000],["4111",293500],["1341",220000],["2460",220000],["2112",80000],["1335",70000],["1334",60000],["1342",50000],["1122",45000],["4121",20000]],"economic_revenue_total_czk":213032132,"purpose_expenditure":[["6171",36208710],["3639",23775000],["5311",20504920],["3113",20020322],["3745",17870000],["3725",14870000],["2212",13170000],["3392",11661000],["3612",10300000],["3722",10000000],["3111",9111000],["3631",7230000],["6112",5625500],["3314",4618258],["3429",4517000],["3322",4010000],["3632",3330000],["3315",2980000],["2143",2776000],["2219",2605000],["2292",2400000],["3635",2370000],["3313",1900000],["5512",1878000],["3421",1633000],["3412",1590000],["6399",930000],["3349",750000],["3399",733000],["6320",720000],["4399",650000],["2333",600000],["6409",580000],["6114",293500],["5213",200000],["2223",170000],["6310",100000],["3900",55000],["3769",41000],["4379",35000],["3326",25000],["3341",25000],["4351",25000],["3316",20000],["3319",20000],["3329",11000],["3636",10000],["3741",5000]],"purpose_expenditure_total_czk":242952210},"revised":{"economic_expenditure":[["5169",86507117.69],["6121",61350481],["5011",44209706],["5171",31230836.71],["5331",13343000],["5031",11881918],["6122",8255000],["5336",8028215.24],["5154",6306810],["5213",5438723.6],["5032",4481785],["5023",4200000],["5139",3327808],["5222",3241500],["5137",2895924.68],["6130",2600000],["5021",2278332.32],["5153",2173000],["6351",1605805.84],["5163",1436000],["5365",1355000],["5660",1300000],["5168",1207000],["5164",1063270],["5151",1024570],["5166",838000],["5499",757500],["5362",723000],["5134",700000],["5223",648000],["5161",531152],["5162",491000],["5366",441768],["5136",441000],["5156",425000],["5167",389000],["5038",334800],["5175",237230],["5194",191000],["5041",181800],["5172",163000],["5903",150000],["6127",120000],["5019",105824],["5811",100000],["5173",98000],["5179",92000],["5138",90000],["5492",75000],["5039",60280],["5132",53000],["5339",34000],["5177",30000],["5221",17000],["5192",13000],["5133",10500],["5329",10000],["5229",5000],["5212",4900],["5176",2000],["5901",100]],"economic_expenditure_total_czk":319305658.08,"economic_financing":[["8115",89876266.79],["8124",-2640000],["8123",2309000]],"economic_financing_total_czk":89545266.79,"economic_revenue":[["1211",87290000],["1121",44340000],["1111",33030000],["4116",10357808.24],["1511",8940000],["4112",8150500],["1113",5460000],["2229",3341768],["1345",2560000],["1112",2490000],["1387",2400000],["2111",2205415],["2321",2200000],["1386",1631000],["4216",1605805.84],["2324",1555684.52],["1356",1500000],["1122",1340000],["1361",1100000],["3112",1000000],["2141",963000],["2131",900000],["2212",850000],["3113",704763],["4122",659690],["1343",641180],["2132",511000],["3111",500000],["4111",404722.69],["4131",330000],["1341",220000],["2460",220000],["2112",80000],["2322",78054],["1335",70000],["1334",60000],["1342",50000],["4121",20000]],"economic_revenue_total_czk":229760391.29,"purpose_expenditure":[["6171",39581808],["3639",30065876.75],["3113",28590043.67],["3745",23527271.44],["2219",22855000],["5311",21290068],["2212",19433710.26],["3725",14722366.98],["3392",12649000],["3612",11887000],["3111",10959477.41],["3429",10571800],["3722",8952768.39],["3631",7687082.71],["6112",5625500],["3633",5600000],["3315",5305000],["3632",5056000],["3314",4763258],["2143",3109000],["3322",2688430.67],["3421",2559456],["2292",2438723.6],["5512",2395229],["3635",2370000],["3313",2135000],["6399",2040000],["3412",1582500],["3613",1475000],["3900",1255000],["6320",1012000],["3349",750000],["3399",733000],["3419",561600],["2333",525769.2],["6114",500000],["6402",441768],["5213",200000],["3522",181000],["4351",171260],["2223",170000],["4374",149260],["6310",100000],["4371",87760],["4375",87760],["4378",87760],["4312",70200],["3549",43000],["3769",41000],["4357",37000],["4379",35000],["2221",25000],["3316",20000],["4329",18050],["3341",15000],["4372",12000],["3329",11000],["3319",10000],["3326",10000],["3636",10000],["3543",7000],["4359",6000],["3741",5000],["6409",100]],"purpose_expenditure_total_czk":319305658.08},"actual":{"economic_expenditure":[["5169",80293156.69],["6121",43017862.83],["5011",41939616],["5171",24954458.08],["5331",13343000],["5031",11074885],["5336",8028215.24],["5213",5256498.6],["5154",5233546.56],["5032",4182166],["5023",3884177],["5222",3161161],["5139",2488657.36],["5021",2099547],["6130",2090880],["5137",1937196.35],["6351",1605805.84],["5153",1568376.28],["6122",1545961.46],["5163",1448932.86],["5365",1354856],["5168",1127339.71],["5499",729900],["5151",715065.13],["5134",676060.78],["5223",648000],["5166",633036.54],["5164",578026.26],["5362",498228.34],["5162",489794.46],["5136",453468.72],["5364",441768],["5161",398423.25],["5156",343977.99],["5167",215408.9],["5175",196696.91],["5041",183108.62],["5038",180586],["6127",174700],["5909",141668.23],["5194",131561],["5172",131500.23],["5138",118109],["5811",88256],["5173",80978],["5179",62438],["5339",34000],["5492",30000],["5221",17000],["5192",11293],["5132",10810.9],["5019",10510],["5329",10000],["5363",10000],["5133",6827],["5229",5000],["5212",4900],["5039",3565]],"economic_expenditure_total_czk":270100962.12,"economic_financing":[["8115",23920428.43],["8123",2308922.35],["8124",-1544676],["8901",-333293.93]],"economic_financing_total_czk":24351380.85,"economic_revenue":[["1211",85629714.49],["1121",45843761.57],["1111",31760301.07],["4116",10357808.24],["1511",10097371.19],["3112",8981110],["4112",8150500],["1113",6059793.08],["2229",5441868.4],["1112",2988269.53],["2111",2971342.45],["2324",2564037.87],["1387",2483639.44],["1345",2432442.24],["2321",2201448],["1386",1669099.24],["4216",1605805.84],["1356",1517824.58],["2212",1371970.61],["2131",1357034.5],["1122",1338480],["2141",1305962.36],["1361",1204137.73],["1343",1052030],["3111",1011224],["3113",863720],["4122",659690],["2132",592711.01],["4111",404722.69],["4131",333000],["2322",278799],["1341",238426],["1385",215981.06],["2460",197258],["2112",156778],["1342",95660],["2119",70143.7],["1335",67208],["1334",60934.51],["2329",55215],["4121",48500],["1381",13335.58],["1383",522.29]],"economic_revenue_total_czk":245749581.27,"purpose_expenditure":[["6171",35364401.96],["3639",26017103.57],["3113",24636162.39],["3745",23410178.95],["5311",21050574.84],["3725",14176178.93],["2212",13656267.88],["2219",12683739.76],["3392",12205930.23],["3111",10938768.23],["3722",8952768.38],["3612",8798551],["3631",7647213.55],["3429",6723017.35],["6112",4886506.12],["3632",4867122.89],["3314",4523782.25],["3315",4368162.08],["2143",3019551.07],["3322",2594186.21],["2292",2438723.6],["3421",2384556.58],["3313",2114723.84],["5512",1848952.76],["6399",1812794.34],["3412",1435530.5],["6320",1009561],["3900",866924.38],["3613",811424],["3349",684399.14],["3419",560035],["3633",534547.94],["2333",525769.2],["3399",461101.99],["6402",441768],["6114",333971.21],["3635",240357.8],["4374",149260],["4351",146260],["2223",130002.4],["6310",94099.8],["4371",87760],["4375",87760],["4378",87760],["4312",70200],["3549",43000],["4357",37000],["4379",30000],["2221",22000],["4329",18029],["3341",12100],["4372",12000],["3329",10422],["3319",10000],["3636",10000],["3543",7000],["4359",6000],["3741",5000]],"purpose_expenditure_total_czk":270100962.12}},"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."}}}}