{"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:00233161","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00233161","name":"Obec Bubovice","short_name":"Bubovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Beroun","municipality_code":531103},"amounts":{"revenue_approved":10486000,"revenue_adjusted":11327406,"revenue_actual":12265286.18,"expense_approved":11054000,"expense_adjusted":14717906,"expense_actual":13676661.83,"tax_revenue":11116298.14,"nontax_revenue":562906.95,"capital_revenue":119775.09,"transfer_revenue":466306,"current_expense":11110213.12,"capital_expense":2566448.71,"budget_balance":-1411375.65,"cash_current":3162210.56,"cash_previous":4785593.1},"ratios":{"revenue_execution":1.08279744,"expense_execution":0.92925324,"balance_to_revenue":-0.11507075,"cash_to_expense":0.23121216,"cash_yoy":-0.33922285,"capital_expense_share":0.18765169,"transfer_revenue_share":0.03801835},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00233161/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00233161"},"seo":{"slug":"bubovice","path":"/cz/municipalities/bubovice/"},"population":{"value":582,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":10486000,"expenditure_czk":11054000,"financing_czk":568000,"balance_czk":-568000},{"stage":"revised","revenue_czk":11327406,"expenditure_czk":14717906,"financing_czk":3390500,"balance_czk":-3390500},{"stage":"actual","revenue_czk":12265286.18,"expenditure_czk":13676661.83,"financing_czk":1411375.65,"balance_czk":-1411375.65}],"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",2387500],["5023",1400000],["5011",1340000],["5171",1225000],["6121",710000],["5031",580000],["5139",546000],["5137",361000],["5032",260000],["5141",260000],["5175",256500],["5194",244000],["5321",170000],["5154",169000],["5365",151000],["5021",146000],["5153",120000],["5156",120000],["5492",97000],["5134",60000],["6129",60000],["5168",50000],["5163",46000],["5166",45000],["5151",33000],["5162",30000],["5179",26000],["5222",25000],["5323",22000],["5123",20000],["6341",16000],["5133",14000],["5167",9000],["5329",8500],["5038",7000],["5362",7000],["5164",6000],["5161",5000],["5901",5000],["5229",4500],["5132",4000],["5221",2500],["5136",2000],["5173",1000],["5363",1000],["5903",1000],["5909",500]],"economic_expenditure_total_czk":11054000,"economic_financing":[["8115",1368000],["8124",-800000]],"economic_financing_total_czk":568000,"economic_revenue":[["1211",4300000],["1121",2300000],["1111",1500000],["1345",430000],["1113",400000],["1511",380000],["2324",197000],["2132",171000],["2321",170000],["1122",150000],["4112",140000],["1112",100000],["1386",50000],["2343",50000],["1381",23000],["1356",20000],["1387",20000],["2131",20000],["1334",15000],["2329",10000],["3111",10000],["2141",8000],["1341",7000],["1335",5000],["2111",5000],["1361",3000],["2119",2000]],"economic_revenue_total_czk":10486000,"purpose_expenditure":[["6171",2297000],["6112",1740000],["3745",1395000],["3722",1000000],["2212",900000],["3319",609000],["3723",500000],["3111",438000],["3613",365000],["2219",201000],["3399",197000],["3631",184000],["5512",172000],["3421",166000],["6399",150000],["2321",140000],["2310",100000],["3721",100000],["3314",91000],["3412",84000],["3419",40000],["5213",36000],["6409",36000],["6114",23500],["2292",22000],["2141",20000],["3632",20000],["6310",13000],["3429",10000],["3639",3000],["6115",1500]],"purpose_expenditure_total_czk":11054000},"revised":{"economic_expenditure":[["5169",2584500],["5011",1788000],["6121",1714000],["5171",1547200],["5023",1400000],["5139",779106],["5031",662100],["5194",593500],["6130",374000],["6123",350000],["5321",317000],["5175",309100],["5032",280500],["5141",260000],["5137",247000],["6122",245000],["5365",174000],["5021",171800],["5154",168000],["5134",100900],["5156",93000],["5153",86500],["5168",53100],["5163",52300],["5151",52200],["6129",41000],["5222",35000],["5162",30300],["5123",29000],["5166",28000],["5221",22500],["5179",22000],["5323",22000],["5492",19000],["5133",13000],["5329",8500],["5038",8000],["5136",8000],["5164",5000],["5901",5000],["6341",5000],["5362",4600],["5229",4500],["5161",2700],["5363",1000],["5903",1000]],"economic_expenditure_total_czk":14717906,"economic_financing":[["8115",4190500],["8124",-800000]],"economic_financing_total_czk":3390500,"economic_revenue":[["1211",4300000],["1121",2300000],["1111",1798000],["1345",430000],["1113",400000],["1511",366100],["4213",277913],["2324",197000],["2132",196000],["1122",173000],["2321",170000],["4112",168900],["1112",122000],["3111",120000],["1386",75000],["2343",50000],["1387",30000],["1381",23000],["1356",20000],["2131",20000],["4111",19493],["1334",15000],["1341",12000],["2322",11000],["2329",10000],["2141",8000],["1335",5000],["2111",5000],["1361",3000],["2119",2000]],"economic_revenue_total_czk":11327406,"purpose_expenditure":[["6171",3006000],["3745",2704000],["6112",1740000],["3613",1095000],["3722",800000],["3319",728700],["3723",700000],["2212",639000],["3111",438000],["3639",408000],["2219",385000],["3399",336206],["5512",302000],["3412",191000],["3631",184000],["2321",175000],["6399",173000],["3421",166000],["2310",100000],["3721",100000],["3314",91000],["3419",54000],["5213",36000],["6409",36000],["6114",25000],["2292",22000],["2141",20000],["3525",20000],["3632",20000],["6310",13000],["3429",10000]],"purpose_expenditure_total_czk":14717906},"actual":{"economic_expenditure":[["5169",2259968.19],["5011",1786746],["6121",1602453.71],["5171",1439404.73],["5023",1331786],["5139",682025.73],["5031",651223],["5194",585380.33],["6130",370000],["6123",350000],["5175",304461.86],["5321",299000],["5032",280172],["6122",243995],["5137",228554],["5365",173620],["5021",166215],["5154",152375.14],["5141",124535.86],["5156",92684.89],["5134",91888.08],["5153",86400],["5168",53081.5],["5151",51127],["5163",47534.6],["5222",35000],["5162",30283.45],["5123",28700],["5166",27983],["5221",22500],["5179",21808],["5323",14972],["5038",7299],["5136",6825],["5329",5500],["5362",4194],["5229",4164.71],["5164",4114],["5492",3171],["5133",2949.05],["5161",2566]],"economic_expenditure_total_czk":13676661.83,"economic_financing":[["8115",1954963.65],["8124",-543588]],"economic_financing_total_czk":1411375.65,"economic_revenue":[["1211",4959165.24],["1121",2654542.29],["1111",1811743.25],["1511",433920.72],["1345",391300],["1113",350926.66],["4213",277913],["2119",208535],["1112",173041.14],["1122",172620],["4112",168900],["2321",145000],["2132",129722],["3111",119775.09],["1386",96718.62],["1387",37905.34],["2324",27516.69],["2131",22270],["4111",19493],["2322",19325],["1356",18243.1],["1341",13000],["2141",10538.26],["1361",1750],["1381",775.28],["1334",646.5]],"economic_revenue_total_czk":12265286.18,"purpose_expenditure":[["6171",3001412.2],["3745",2694323.37],["6112",1661152.23],["3613",1066092.72],["3319",724694.02],["3723",680110.75],["3722",633178.79],["2212",587738.35],["3639",402634],["2219",372616.69],["3399",335901.33],["5512",291000],["3111",243749.72],["6399",172620],["3631",161028.99],["3412",151809.52],["2321",145110.61],["3421",87946.93],["3314",50517.6],["3721",44743.38],["3419",42932.88],["6409",31472.71],["2310",29412.44],["3525",20000],["6114",19493],["2292",14972],["6310",8526.6],["3632",1471]],"purpose_expenditure_total_czk":13676661.83}},"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."}}}}