{"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:00276227","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00276227","name":"MĚSTO TURNOV","short_name":"TURNOV","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Semily","municipality_code":577626},"amounts":{"revenue_approved":653098455,"revenue_adjusted":675112028,"revenue_actual":671878191.16,"expense_approved":658184479,"expense_adjusted":733698480,"expense_actual":703544320.12,"tax_revenue":412540158.15,"nontax_revenue":84595128.84,"capital_revenue":6661324.86,"transfer_revenue":168081579.31,"current_expense":457880756.87,"capital_expense":245663563.25,"budget_balance":-31666128.96,"cash_current":37787510.47,"cash_previous":47004609.67},"ratios":{"revenue_execution":0.99520993,"expense_execution":0.95890116,"balance_to_revenue":-0.04713076,"cash_to_expense":0.05371021,"cash_yoy":-0.19608926,"capital_expense_share":0.34917994,"transfer_revenue_share":0.25016674},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00276227/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00276227"},"seo":{"slug":"turnov","path":"/cz/municipalities/turnov/"},"population":{"value":14535,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":653098455,"expenditure_czk":658184479,"financing_czk":5086024,"balance_czk":-5086024},{"stage":"revised","revenue_czk":675112028,"expenditure_czk":733698480,"financing_czk":58586452,"balance_czk":-58586452},{"stage":"actual","revenue_czk":671878191.16,"expenditure_czk":703544320.12,"financing_czk":31666128.96,"balance_czk":-31666128.96}],"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",217336000],["5331",89495000],["5169",80780000],["5011",68365000],["5213",28591000],["5031",17693700],["5171",16395000],["5222",15285640],["5365",15000000],["6123",12000000],["5329",9158827],["6201",8000000],["6202",6800000],["5032",6594300],["5154",5964000],["5323",5670000],["5023",5173000],["5152",4790000],["5168",3825000],["5164",3580500],["5901",3000000],["5151",2535000],["5139",2283033],["5362",2265000],["5903",2200000],["5141",2100000],["6130",2000000],["6122",1800000],["6125",1680000],["5153",1620000],["6119",1608479],["5021",1397000],["5161",1312000],["5137",1215000],["5163",1090000],["5629",1000000],["5221",963000],["5162",856000],["5166",812000],["5909",780000],["5156",600000],["5499",596000],["5167",507000],["5493",460000],["5194",452000],["5038",358000],["5175",340000],["5339",320000],["5179",268000],["5492",260000],["5134",217000],["5173",205000],["5223",140000],["5192",80000],["5494",70000],["5811",55000],["5136",54000],["5195",50000],["5212",40000],["5172",26000],["5132",25000],["5019",20000],["5176",10000],["5660",10000],["5131",5000],["5039",3000]],"economic_expenditure_total_czk":658184479,"economic_financing":[["8115",22956000],["8124",-17869976]],"economic_financing_total_czk":5086024,"economic_revenue":[["1211",159000000],["4216",122448828],["1121",75000000],["1111",52000000],["1511",50140000],["4112",31965000],["2132",20947000],["1122",15000000],["2111",14545000],["2122",11046000],["4116",10848383],["1345",10000000],["3122",9470000],["1113",9000000],["1387",9000000],["1361",8260000],["2212",7805000],["2229",5000000],["2131",4925000],["2324",4830000],["4213",4507665],["2119",3350000],["1112",3000000],["1386",2500000],["3111",2000000],["4222",1380341],["4121",1003238],["2412",1000000],["1342",850000],["2141",500000],["1353",440000],["1341",400000],["4111",400000],["2139",150000],["1343",120000],["1334",100000],["2321",50000],["2322",50000],["4122",37000],["2133",19000],["2460",10000],["2310",1000]],"economic_revenue_total_czk":653098455,"purpose_expenditure":[["6171",96653000],["3314",94850000],["2212",37304000],["4357",34931000],["3639",34168000],["3113",31485000],["3419",30105000],["3111",28293000],["3722",25293000],["3631",21220000],["3612",19710000],["6399",17200000],["5311",16742000],["2219",15891640],["4399",15800000],["3745",15350000],["3392",14296000],["5512",13280000],["2310",9112827],["3613",8346000],["6112",8165533],["3522",8000000],["2292",5712000],["3749",5280000],["3114",5091000],["2143",4505000],["3599",4171000],["3725",3300000],["3326",2560000],["3632",2405000],["6310",2390000],["3231",2245000],["5213",2200000],["2223",2040000],["3421",1924000],["3117",1885000],["2115",1650000],["3635",1608479],["3634",1500000],["4371",1300000],["3329",1150000],["3744",1000000],["4351",970000],["3341",895000],["3399",880000],["4356",750000],["3319",735000],["3900",490000],["6114",470000],["4344",380000],["3321",300000],["4377",250000],["3729",230000],["3311",220000],["3312",220000],["5219",200000],["4339",160000],["6223",160000],["3429",130000],["3315",120000],["1037",100000],["1014",80000],["3525",72000],["4312",65000],["4374",60000],["3316",50000],["6221",40000],["4354",35000],["3317",10000]],"purpose_expenditure_total_czk":658184479},"revised":{"economic_expenditure":[["6121",218612098],["5331",90603000],["5169",88330595],["5011",69040995],["5336",41621237],["5213",29077800],["5171",26406000],["6202",20950000],["5031",17832740],["5222",16279634],["5365",15898210],["5329",9259842],["6201",8000000],["5032",6629141],["5154",6244320],["5323",5838870],["5023",5173000],["5152",4947000],["5137",4189644],["5164",3655939],["5168",3385000],["6122",2971700],["5362",2754000],["5151",2718561],["5139",2690135],["6130",2570000],["5221",2265054],["5141",2100000],["6119",1970479],["6125",1947000],["5903",1900000],["5021",1621512],["5161",1264805.6],["5153",1233136],["5163",1154600],["5166",1033043],["5162",929663.4],["5621",743400],["6127",682480],["6351",661800],["5499",623000],["6322",600000],["5493",553900],["5167",550795],["6349",543228],["5156",483400],["5223",480000],["5194",458200],["5364",411428],["5339",385000],["5175",372700],["5038",351027],["5179",299950],["5172",286000],["5173",282803],["5629",256600],["5492",204000],["5333",200000],["5132",177036],["5195",142088],["6313",126455],["5212",117000],["5909",111000],["5134",104200],["5136",93380],["6356",91000],["5494",70000],["5192",61500],["5176",40356],["5123",21000],["5131",5800],["6123",5400],["5122",2000],["5019",1600],["5039",200]],"economic_expenditure_total_czk":733698480,"economic_financing":[["8123",40000000],["8115",36456428],["8124",-17869976]],"economic_financing_total_czk":58586452,"economic_revenue":[["1211",154626000],["1121",82817000],["4216",68681297],["1111",61353000],["1511",52355000],["4122",32577046],["4112",31910100],["4116",23755079],["2132",21583000],["2111",17937376],["1122",15897210],["2122",11404000],["1113",10944000],["1345",10000000],["3122",9582000],["1361",9560000],["2229",8216556],["2212",7805000],["4222",6339374],["2324",5460000],["1112",5398000],["2131",5000000],["2119",4100000],["4121",3322380],["1386",3017000],["1387",2948000],["3111",2000000],["2329",874437],["1342",850000],["4213",848206],["4111",511503],["2141",500000],["1334",450000],["1353",440000],["1341",400000],["2322",350000],["2412",256600],["1385",247000],["3113",192000],["4171",150386],["2139",150000],["1343",120000],["2321",100000],["2226",29478],["1381",24000],["2133",19000],["2460",10000],["2310",1000]],"economic_revenue_total_czk":675112028,"purpose_expenditure":[["6171",98385143],["3314",95224904],["4357",70053188],["3639",51470118],["2212",40889528],["3419",36452700],["3113",34287140],["3722",25863000],["3111",24648311],["3631",22278000],["4399",20579000],["6399",18597210],["5311",17512000],["3745",17452228],["3612",15855000],["3392",14622455],["3613",11496000],["2219",10987640],["3634",9950000],["2310",9211292],["3522",8000000],["6112",7276668],["3114",6933942],["2292",5880870],["2143",5104320],["3749",5033400],["3599",4171000],["3725",3300000],["3231",3172867],["3117",2787465],["3326",2400000],["6310",2374200],["2223",2294000],["3632",2270000],["5213",2100000],["3421",2053000],["4351",2028416],["3329",1770780],["5512",1702936],["3635",1608479],["3399",1480000],["3744",1398000],["4371",1375687],["6221",1177910],["2115",1087000],["3341",995000],["4356",778923],["3900",726510],["3319",661048],["4359",632858],["6114",620000],["4344",448125],["6402",411428],["3321",370000],["1039",362000],["3312",349000],["4377",327710],["3311",326000],["5219",281000],["1014",210000],["3211",200000],["3729",180000],["4339",160000],["6223",140500],["3315",139000],["4312",137816],["3429",132000],["3316",113400],["4374",112500],["1037",100000],["4378",97500],["3525",72000],["4354",18365]],"purpose_expenditure_total_czk":733698480},"actual":{"economic_expenditure":[["6121",207045810.75],["5331",90603000],["5169",79497673.68],["5011",67103240],["5336",41621232.56],["5213",29075000],["5171",26229648.14],["6202",20950000],["5031",17284473],["5365",15897310],["5222",15515216.74],["5329",9259825],["6201",8000000],["5032",6446748],["5323",5838870],["5154",5767915.89],["5023",5088324],["5152",5028542.19],["5137",4077641.39],["5164",3655838.19],["5168",3288397.84],["5362",3022057],["5151",2683262],["5141",2289050.53],["5221",2194964],["5139",2170716.48],["6122",2025522.29],["6119",1920609],["6125",1634247.21],["5021",1532759],["6130",1377700],["5161",1300056],["5153",1289801.08],["5163",1136061.45],["5162",922509.83],["5166",899546.58],["5621",743400],["6127",682000],["5499",673988.1],["6351",661800],["6322",600000],["5167",585774.2],["6349",543228],["5156",483249.31],["5493",481900],["5223",480000],["5364",411428],["5339",355000],["5038",341169.23],["5173",309579.72],["5175",298918.35],["5172",283829.7],["5179",277552],["5194",272260.87],["5333",200000],["5132",176957],["5195",142088],["6313",126455],["5492",116000],["5909",106156.44],["5134",103316],["5212",96029],["6356",91000],["5136",81232],["5494",67500],["5176",30640],["5123",20874.44],["5192",14391.5],["6123",5191],["5019",2429],["5131",2180.14],["5189",2000],["5122",1117.3],["5039",116]],"economic_expenditure_total_czk":703544320.12,"economic_financing":[["8123",40000000],["8124",-17869976],["8115",9217099.2],["8901",319005.76]],"economic_financing_total_czk":31666128.96,"economic_revenue":[["1211",154626132.46],["1121",82817162.49],["4216",68681295.19],["1111",61353497.08],["1511",52354752.22],["4122",32577045.39],["4112",31910100],["2132",24070034.24],["4116",23755073.02],["2111",16830145.04],["1122",15897210],["2122",11404000],["1113",10944055.31],["1345",10293944.82],["1361",9910389],["2229",8226153.63],["2212",7399349.6],["2324",6414298.04],["4222",6339373.66],["3122",5807206.86],["1112",5397723.79],["2119",3914589.34],["2131",3856795.46],["4121",3308598],["1386",3017189.25],["1387",2949280.5],["1342",1251131],["2139",1103630],["2329",891845.61],["4213",848206.01],["3111",636568],["1353",523350],["4111",511502.04],["1334",423538.61],["1341",351568],["2141",293296.28],["1385",246480.91],["3113",217550],["1343",158897],["4171",150386],["2321",98000],["2322",35329],["2226",29478],["1381",23855.71],["2133",19360],["2112",8824.6]],"economic_revenue_total_czk":671878191.16,"purpose_expenditure":[["6171",94971618.75],["3314",94707740.28],["4357",69997898.1],["3639",44176855.76],["2212",39468338.85],["3419",36417323.06],["3113",34286846.98],["3722",25597215.1],["3111",24763087.31],["4399",20756127.8],["3631",20074606.23],["6399",18868958],["5311",16701321.92],["3612",15090142.32],["3392",14622455],["3745",12016025.67],["3613",10509234.81],["2219",10467378.41],["3634",9950000],["2310",9205123.37],["3522",8000000],["3114",7016425.95],["6112",6796318.88],["2292",5880870],["2143",5104320],["3599",4171000],["3749",3403405.61],["3231",3171989.95],["3117",2785245.37],["6310",2563210.98],["3725",2534535.51],["3326",2385026.66],["2223",2384700.8],["3632",1897926.1],["4351",1864161],["3421",1800027.54],["5512",1760376.68],["3329",1688745],["3635",1558480],["3744",1397560.86],["3399",1386708.07],["4371",1375687],["6221",1097336],["2115",1086085],["3341",853055.92],["4359",632858],["3900",616008.63],["6114",615706],["3319",522601],["4344",448125],["6402",411428],["1039",362129],["4356",348923],["3312",344955],["4377",327710],["3321",306588.17],["3311",289589],["5219",282081.6],["3211",200000],["4339",140000],["3729",138942.4],["3429",132000],["1014",109009.08],["3315",109000],["4378",97500],["3316",89400],["6223",88798.04],["4312",72816],["3525",72000],["1037",56336.66],["4374",52500],["5213",47453.94],["4354",18365]],"purpose_expenditure_total_czk":703544320.12}},"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."}}}}