{"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:48679861","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"48679861","name":"Obec Josefův Důl","short_name":"Josefův Důl","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mladá Boleslav","municipality_code":529613},"amounts":{"revenue_approved":11400000,"revenue_adjusted":13946463.97,"revenue_actual":14423715.74,"expense_approved":12000000,"expense_adjusted":17390248.97,"expense_actual":16876630.81,"tax_revenue":11061662.89,"nontax_revenue":1009934.88,"capital_revenue":2203634,"transfer_revenue":148483.97,"current_expense":8544583.32,"capital_expense":8332047.49,"budget_balance":-2452915.07,"cash_current":6189679.22,"cash_previous":9451634.29},"ratios":{"revenue_execution":1.03422027,"expense_execution":0.97046516,"balance_to_revenue":-0.17006125,"cash_to_expense":0.36676036,"cash_yoy":-0.34512075,"capital_expense_share":0.49370325,"transfer_revenue_share":0.01029443},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/48679861/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/48679861"},"seo":{"slug":"josefuv-dul-48679861","path":"/cz/municipalities/josefuv-dul-48679861/"},"population":{"value":444,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":11400000,"expenditure_czk":12000000,"financing_czk":600000,"balance_czk":-600000},{"stage":"revised","revenue_czk":13946463.97,"expenditure_czk":17390248.97,"financing_czk":3443785,"balance_czk":-3443785},{"stage":"actual","revenue_czk":14423715.74,"expenditure_czk":16876630.81,"financing_czk":2452915.07,"balance_czk":-2452915.07}],"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",4900000],["5169",1707000],["5011",1150000],["5023",1020000],["5213",400000],["5031",380000],["5171",321000],["5153",300000],["5032",290000],["5166",240000],["5221",200000],["6122",200000],["5154",120000],["5321",105000],["5021",100000],["5137",80000],["5229",70000],["5139",65000],["5163",62000],["5168",60000],["5141",45000],["5156",30000],["5162",30000],["5194",30000],["5132",20000],["5175",20000],["5151",10000],["5222",10000],["5492",10000],["5161",7000],["5038",5000],["5903",5000],["5173",4000],["5179",4000]],"economic_expenditure_total_czk":12000000,"economic_financing":[["8115",1409000],["8124",-809000]],"economic_financing_total_czk":600000,"economic_revenue":[["1211",3500000],["1511",3000000],["1121",1800000],["1111",1300000],["3112",900000],["1113",225000],["2111",180000],["2132",167000],["1112",100000],["4112",100000],["2324",50000],["1386",30000],["1381",15000],["1387",15000],["1342",10000],["1361",5000],["2131",3000]],"economic_revenue_total_czk":11400000,"purpose_expenditure":[["6171",2565000],["3612",2210000],["3613",1960000],["2219",1200000],["6112",1165000],["3722",450000],["2292",400000],["3723",400000],["2212",350000],["3745",280000],["3111",200000],["3412",160000],["5311",150000],["3631",101000],["3113",90000],["3399",90000],["3419",70000],["6310",57000],["6320",50000],["1031",22000],["5512",15000],["5213",10000],["3314",5000]],"purpose_expenditure_total_czk":12000000},"revised":{"economic_expenditure":[["6121",8244716],["5169",1842864],["5011",1152337],["5023",1010500],["5171",567000],["5031",519452],["5021",464453],["5137",400000],["5213",400000],["6122",393416],["5032",290000],["5365",263130],["5166",236000],["5139",216038.97],["5221",200000],["5153",191000],["5175",178747],["5154",161000],["5362",119076],["5321",105000],["5163",62000],["5194",61360],["5168",60000],["5229",50000],["5141",45000],["5156",30000],["5162",30000],["5132",20000],["5151",11000],["5222",10000],["5492",10000],["5164",7659],["5019",7000],["5161",7000],["5038",5000],["5903",5000],["5167",4000],["5173",4000],["5179",4000],["5039",2500]],"economic_expenditure_total_czk":17390248.97,"economic_financing":[["8115",3252785],["8117",1000000],["8124",-809000]],"economic_financing_total_czk":3443785,"economic_revenue":[["1211",3500000],["1511",3081000],["3112",1949656],["1121",1800000],["1111",1300000],["2132",545000],["2111",453000],["1122",263130],["3111",238800],["1113",238000],["1112",100000],["4112",82000],["2324",79000],["1386",71000],["2141",55000],["4222",50000],["2142",36394],["1387",28000],["3113",21000],["4111",16483.97],["1381",15000],["1342",10000],["1361",5000],["1345",4000],["2131",3000],["2119",2000]],"economic_revenue_total_czk":13946463.97,"purpose_expenditure":[["3613",5026797],["6171",3719449],["3612",2569375],["6112",1165000],["3631",1101000],["2219",568000],["3745",514640],["3722",441500],["2292",400000],["3723",400000],["3399",305014],["6399",263130],["3111",200000],["5311",168360],["3412",160000],["3113",90000],["6310",57000],["2212",50000],["3419",50000],["6320",50000],["1031",25000],["3721",19500],["6114",16483.97],["5512",15000],["5213",10000],["3314",5000]],"purpose_expenditure_total_czk":17390248.97},"actual":{"economic_expenditure":[["6121",7875713.56],["5169",1727970.68],["5023",997398],["5011",985043],["5137",568447.04],["5171",563488],["5031",468054],["5021",466790],["6122",456333.93],["5213",396422.2],["5032",338359],["5365",263130],["5139",226801.58],["5166",221615],["5175",201611.21],["5153",182862.37],["5154",152049.49],["5221",133750],["5362",124574],["5321",102844],["5194",61993.3],["5163",56324.22],["5229",50000],["5168",41526.66],["5141",36072.53],["5222",30000],["5156",28041],["5162",26675.59],["5132",24390.05],["5151",19421],["5492",12000],["5019",10765.3],["5164",7659],["5038",5724],["5179",3889.1],["5167",3780],["5039",3639],["5161",1473]],"economic_expenditure_total_czk":16876630.81,"economic_financing":[["8115",2261955.07],["8117",1000000],["8124",-809040]],"economic_financing_total_czk":2452915.07,"economic_revenue":[["1211",3622761.29],["1511",3369293.02],["3112",1944292.03],["1121",1943008.92],["1111",1368662.73],["2132",572084],["1122",263130],["1113",256530.76],["2111",239942.63],["3111",238341.97],["1112",126591.15],["4112",82000],["2324",78975.5],["1386",70773.08],["2141",67375],["4222",50000],["2142",36394],["1387",27740.38],["3113",21000],["4111",16483.97],["2131",13163.75],["1345",6700],["1342",4880],["2119",2000],["1361",1050],["1381",541.56]],"economic_revenue_total_czk":14423715.74,"purpose_expenditure":[["3613",4916626.71],["6171",3718669.25],["3612",2568562.05],["6112",1153763.3],["3631",991060.35],["3745",514284.78],["2219",497128.56],["3722",433146.7],["2292",396422.2],["3723",364046.87],["3399",304061.19],["6399",263130],["5311",168359.4],["3111",133750],["3412",133460.9],["3113",87844],["3419",50000],["6320",47378],["6310",45018.75],["1031",21780],["3721",19024.83],["6114",16483.97],["5512",15000],["2212",12629],["3314",5000]],"purpose_expenditure_total_czk":16876630.81}},"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."}}}}