{"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:00233439","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00233439","name":"Obec Kublov","short_name":"Kublov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Beroun","municipality_code":531375},"amounts":{"revenue_approved":19974100,"revenue_adjusted":22968490,"revenue_actual":22701542.52,"expense_approved":27577060,"expense_adjusted":41471706.85,"expense_actual":35213756.08,"tax_revenue":14978393.56,"nontax_revenue":4363265.82,"capital_revenue":231133,"transfer_revenue":3128750.14,"current_expense":14273051.22,"capital_expense":20940704.86,"budget_balance":-12512213.56,"cash_current":21657404.61,"cash_previous":34080613.43},"ratios":{"revenue_execution":0.98837767,"expense_execution":0.84910313,"balance_to_revenue":-0.55116138,"cash_to_expense":0.61502683,"cash_yoy":-0.36452421,"capital_expense_share":0.59467399,"transfer_revenue_share":0.13782104},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00233439/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00233439"},"seo":{"slug":"kublov","path":"/cz/municipalities/kublov/"},"population":{"value":674,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":19974100,"expenditure_czk":27577060,"financing_czk":7602960,"balance_czk":-7602960},{"stage":"revised","revenue_czk":22968490,"expenditure_czk":41471706.85,"financing_czk":18503216.85,"balance_czk":-18503216.85},{"stage":"actual","revenue_czk":22701542.52,"expenditure_czk":35213756.08,"financing_czk":12512213.56,"balance_czk":-12512213.56}],"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",13980000],["5169",2827000],["5171",2295800],["5011",1592000],["6313",1420000],["5365",1005000],["5154",724000],["5023",720000],["5331",510300],["5031",387500],["5139",383000],["5021",253500],["5137",247000],["5156",217000],["5032",206800],["5168",105000],["5163",97200],["5159",80000],["5166",70000],["5132",51000],["6127",50000],["5162",48000],["5167",47000],["5175",40000],["5362",37000],["5194",30000],["5229",30000],["5173",20000],["5222",15750],["5329",13500],["5492",12000],["5172",10000],["6122",10000],["5151",7510],["5038",6400],["5136",5300],["5164",5300],["5179",5000],["5901",5000],["5133",4200],["5161",3000]],"economic_expenditure_total_czk":27577060,"economic_financing":[["8115",7602960]],"economic_financing_total_czk":7602960,"economic_revenue":[["1211",6290000],["1121",3200000],["1111",2260000],["4213",2230000],["2111",1712800],["1122",1000000],["1511",780000],["1345",650000],["1113",405000],["2141",400000],["2131",260000],["1112",190000],["2324",170000],["4112",157800],["1386",55000],["2142",40000],["1381",30000],["1387",25000],["2132",22000],["1334",20000],["2119",20000],["1343",15000],["2112",11000],["1361",8000],["2321",8000],["1341",7000],["1349",5000],["1342",2500]],"economic_revenue_total_czk":19974100,"purpose_expenditure":[["3322",6082000],["3613",3967000],["2142",2531000],["6171",2106100],["2219",1500000],["2321",1433000],["2310",1430800],["3745",1426700],["6399",1030000],["6112",784800],["3631",750000],["3111",738000],["3725",550000],["3399",504500],["3722",500000],["3412",475000],["5512",302310],["2212",280000],["2333",250000],["3635",200000],["2221",130000],["4349",90000],["1031",80000],["3326",76500],["3721",64000],["5311",60000],["3632",36100],["3314",33000],["6409",29250],["3726",23000],["3419",21000],["2229",20000],["3341",20000],["3723",12000],["6310",12000],["3349",10000],["5212",10000],["3319",7000],["3639",2000]],"purpose_expenditure_total_czk":27577060},"revised":{"economic_expenditure":[["6121",22651315.1],["5171",4451387],["5169",3083900],["5011",1738265],["6130",1363960],["5365",921861],["5139",900569.14],["6313",840648],["5023",719146],["5154",718633],["5137",559210.61],["5331",420000],["5031",417451],["5021",341799],["5166",327289],["5131",312000],["5156",231785],["5032",219675],["6111",204175],["5339",160000],["5168",124275],["5362",121775],["5163",103589],["5159",78870],["5132",57300],["5175",51171],["6127",50000],["5162",42935],["5167",38168],["5155",33485],["6122",28900],["5172",22811],["5151",22150],["5222",18750],["5229",16925],["5329",13500],["5492",12000],["5194",10649],["5321",8000],["5038",7415],["5161",6398],["5133",5500],["5164",5300],["5179",4472],["5136",3300],["5901",1000]],"economic_expenditure_total_czk":41471706.85,"economic_financing":[["8115",18503216.85]],"economic_financing_total_czk":18503216.85,"economic_revenue":[["1211",6263447],["1121",3354265],["4213",2931044.7],["2111",2766253],["1111",2321255],["1511",830529],["2141",792000],["1122",753270],["1345",580404],["1113",443293],["2119",311753],["3113",231133],["1112",218626.2],["4122",200000],["2131",189997],["4112",159700],["1386",122204.6],["2112",93518],["2324",83350],["2142",58775],["4116",48500],["1387",47895.1],["2321",34500],["4111",32500],["2322",30321],["2132",26750],["1361",13430],["1343",9000],["1334",8922.3],["1341",8425],["1342",2460],["1381",969.1]],"economic_revenue_total_czk":22968490,"purpose_expenditure":[["4339",11525000],["3322",4049000],["3613",3497000],["3612",3000000],["2142",2952244],["6171",2311129],["2321",2113000],["3745",1507700],["3639",1378060],["6399",1030000],["3412",971998.9],["3429",921176.1],["2310",851448],["6112",783946],["3111",725700],["2212",552858],["3725",550000],["3399",504500],["3722",500000],["5512",426989.85],["3631",250000],["3635",200000],["2221",130000],["3326",109500],["1031",96364],["4349",90000],["3721",64000],["5311",60000],["3632",56100],["3314",34440],["6114",32500],["6409",32250],["3723",28000],["3726",23000],["3419",21000],["3349",20778],["2229",20000],["3341",20000],["6310",12000],["3319",10025],["5212",9000],["5213",1000]],"purpose_expenditure_total_czk":41471706.85},"actual":{"economic_expenditure":[["6121",19353814.86],["5171",3782845.89],["5169",2644067.24],["5011",1738265],["6130",1363960],["5365",754370],["5139",736665.27],["5023",700450],["5154",592668.94],["5331",420000],["5031",416810],["5166",327289],["5131",311251.19],["5137",293951.34],["5021",264175],["5032",217909],["5156",210452.27],["6111",204175],["5339",160000],["5362",117432],["5168",116645.48],["5163",96006],["5159",78868.57],["5175",50582],["5162",38179.73],["5155",30622.63],["5167",28823],["5172",22810.92],["6122",18755],["5222",17438],["5229",16925],["5132",16461.19],["5329",13400],["5151",11994.18],["5321",8000],["5194",7607],["5038",7282],["5161",6398],["5492",6000],["5164",5200],["5179",4471.38],["5133",734]],"economic_expenditure_total_czk":35213756.08,"economic_financing":[["8117",8000000],["8115",4423208.82],["8901",89004.74]],"economic_financing_total_czk":12512213.56,"economic_revenue":[["1211",6263446.99],["1121",3354264.72],["4213",2848482.84],["2111",2755646.6],["1111",2321254.66],["1511",830528.42],["2141",792000],["1122",753270],["1345",580404],["1113",443292.62],["2119",311752.2],["3113",231133],["1112",218626.17],["2131",189996.38],["4112",159700],["1386",122204.6],["4122",100000],["2112",89175],["2324",83349.64],["2142",58775],["1387",47895.07],["2321",34500],["2322",30321],["4111",20567.3],["2132",17750],["1361",13430],["1343",9000],["1334",8922.3],["1341",8425],["1342",2460],["1381",969.01]],"economic_revenue_total_czk":22701542.52,"purpose_expenditure":[["4339",10880702.39],["3322",3282507.67],["3613",3212322.59],["2142",2900162.05],["6171",2310987.19],["2321",1836046.86],["3639",1377660],["3612",1366921],["3745",1284305.48],["3429",921176.04],["3412",861024.42],["6399",860566],["6112",763490],["3111",651027.65],["3725",550000],["3399",463419.47],["3722",431441.49],["2212",395179.28],["5512",317904.99],["3631",204421.89],["1031",96364],["3314",31637],["6409",30838],["3632",29953],["4349",22788],["3349",20778],["6114",20567.3],["3723",17361.74],["3721",16568.53],["3726",16522.18],["3635",10000],["3419",9139.2],["3319",8025],["6310",6094],["2310",3379.67],["3326",2474]],"purpose_expenditure_total_czk":35213756.08}},"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."}}}}