{"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:00242195","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00242195","name":"Obec Dublovice","short_name":"Dublovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Příbram","municipality_code":540218},"amounts":{"revenue_approved":24110000,"revenue_adjusted":33871255.04,"revenue_actual":33163137.7,"expense_approved":22526000,"expense_adjusted":31358507.18,"expense_actual":27685183.9,"tax_revenue":27636043.71,"nontax_revenue":3826047.15,"capital_revenue":608610,"transfer_revenue":1092436.84,"current_expense":21952671.54,"capital_expense":5732512.36,"budget_balance":5477953.8,"cash_current":46524927.91,"cash_previous":41748070.09},"ratios":{"revenue_execution":0.97909386,"expense_execution":0.88286039,"balance_to_revenue":0.16518201,"cash_to_expense":1.68049915,"cash_yoy":0.11442105,"capital_expense_share":0.20706066,"transfer_revenue_share":0.0329413},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00242195/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00242195"},"seo":{"slug":"dublovice","path":"/cz/municipalities/dublovice/"},"population":{"value":1076,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":24110000,"expenditure_czk":22526000,"financing_czk":-1584000,"balance_czk":1584000},{"stage":"revised","revenue_czk":33871255.04,"expenditure_czk":31358507.18,"financing_czk":-2512747.86,"balance_czk":2512747.86},{"stage":"actual","revenue_czk":33163137.7,"expenditure_czk":27685183.9,"financing_czk":-5477953.8,"balance_czk":5477953.8}],"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":[["5171",6218000],["6121",4500000],["5169",3481000],["5011",1660000],["5331",1300000],["5023",1100000],["5154",857000],["5031",630000],["5141",400000],["5032",275000],["5139",271350],["5021",245000],["5151",182500],["5229",170000],["5137",160000],["5162",143000],["5168",140000],["5153",130000],["5492",110000],["5156",101000],["5163",77500],["5329",52650],["5194",50000],["5362",50000],["5499",50000],["5213",38000],["5175",25000],["5132",20000],["5166",20000],["5179",20000],["5136",12000],["5161",11000],["5138",10000],["5167",10000],["5494",5000],["5173",1000]],"economic_expenditure_total_czk":22526000,"economic_financing":[["8115",-1584000]],"economic_financing_total_czk":-1584000,"economic_revenue":[["1211",9000000],["1121",4500000],["1111",2700000],["1511",2225000],["1345",1100000],["2111",946000],["1113",700000],["2132",555000],["2139",525000],["4112",338200],["3111",302400],["2141",300000],["2324",220000],["1112",200000],["2112",110000],["1386",100000],["2131",90000],["4111",60000],["1387",55000],["1361",35500],["1342",15000],["1341",10000],["1356",7300],["1335",6000],["1334",5000],["1343",3000],["2149",1600]],"economic_revenue_total_czk":24110000,"purpose_expenditure":[["6171",3948650],["3113",3510000],["2212",3040000],["3612",2465000],["3745",2460000],["6112",1460000],["3722",1300000],["2321",890000],["3419",516500],["2339",500000],["2310",439350],["6310",420000],["3725",260000],["5512",237500],["3631",223000],["3399",120000],["3639",103000],["3635",100000],["3613",97000],["3319",71000],["6114",60000],["3314",55000],["1037",50000],["3421",50000],["2292",38000],["6320",35000],["3329",25000],["3429",20000],["5213",10000],["1014",8000],["3721",8000],["1031",5000],["2411",1000]],"purpose_expenditure_total_czk":22526000},"revised":{"economic_expenditure":[["5171",8504900],["6121",5255665],["5169",4514504],["5011",2043100],["5331",1300000],["5023",1254100],["5154",1072000],["5139",919997],["5137",786883],["5031",748100],["6356",694965.84],["5365",537810],["5021",445403.04],["5141",400000],["5032",312400],["5168",271200],["5151",243888],["5222",239000],["5329",215878.8],["6122",210000],["5162",166700],["5362",138177],["5153",130000],["6130",120000],["5492",110000],["5163",108150],["5156",102300],["5499",76640],["5167",76500],["5229",56000],["5194",54600],["5213",38000],["5175",34176],["5166",26321.5],["5134",24419],["5179",23700],["5132",16900],["5136",13256],["5219",12000],["5173",11174],["5038",10000],["5123",10000],["5138",10000],["5161",6106],["5131",6000],["5019",3788],["5192",2500],["5039",1305]],"economic_expenditure_total_czk":31358507.18,"economic_financing":[["8115",-2512747.86]],"economic_financing_total_czk":-2512747.86,"economic_revenue":[["1211",11235000],["1121",6020000],["1111",4116500],["1511",2767200],["1345",1342000],["2111",1270973.98],["2139",856000],["1113",795300],["4216",694965.84],["2324",628413],["3111",609400],["2132",596600],["1122",537810],["1112",400000],["4112",344600],["2321",330000],["2141",300000],["1386",220000],["4111",157500],["1387",150000],["2112",131500],["2119",114201],["2131",109100],["1343",38000],["1361",35570],["1334",29000],["1342",15000],["1341",10000],["1356",7300],["1335",6000],["1381",1721.22],["2149",1600]],"economic_revenue_total_czk":33871255.04,"purpose_expenditure":[["6171",5061212],["3113",4514665.84],["2212",3882367],["3745",3469700],["3612",2495000],["6112",1641740],["2321",1570040],["3722",1203800],["3639",1058450],["3631",776200],["3725",766928.8],["5512",688192],["6399",652517],["3419",607398],["2310",571350],["2339",510000],["6310",420650],["3613",264500],["3412",262000],["3399",139000],["1037",131000],["3421",92200],["6173",81454.5],["3319",73159],["3429",68265],["6320",63000],["3314",60647],["6114",52871.04],["3635",50000],["2292",38000],["3329",30000],["3721",26000],["5213",10000],["3723",8700],["1014",8000],["1031",5000],["4349",3000],["2411",1500]],"purpose_expenditure_total_czk":31358507.18},"actual":{"economic_expenditure":[["5171",6383159.76],["6121",4710830.77],["5169",4195337.7],["5011",2042588.8],["5331",1300000],["5023",1254034],["5154",959296.73],["5139",800700.97],["5031",736241],["5137",720697.79],["6356",694965.84],["5365",537810],["5021",422551.5],["5141",373566.14],["5032",294372],["5151",239591.09],["5222",230251],["5168",225361.19],["5329",215878.8],["6122",207137.75],["5162",156969.68],["6130",119578],["5362",109124],["5163",105444.7],["5156",94499],["5153",92325.9],["5499",72936.7],["5167",67065],["5229",56000],["5194",48622],["5213",37460.27],["5175",26979],["5134",24403],["5179",23686],["5492",17600],["5136",12907],["5219",12000],["5173",10424],["5123",9807],["5038",8318],["5138",6750],["5166",6321.5],["5131",5438],["5161",5096],["5019",3737],["5132",3554.32],["5192",2500],["5039",1265]],"economic_expenditure_total_czk":27685183.9,"economic_financing":[["8115",-3958710.79],["8124",-1584000],["8113",83093.69],["8901",-18336.7]],"economic_financing_total_czk":-5477953.8,"economic_revenue":[["1211",11234571.85],["1121",6019047.04],["1111",4116476.17],["1511",2767155.94],["1345",1341836],["2111",1009390.14],["2139",856000],["1113",795238.92],["4216",694965.84],["2324",625965.04],["3111",608610],["2132",589595],["1122",537810],["1112",392267.05],["4112",344600],["2321",330000],["1386",219275.47],["2112",125686],["2119",110751],["2131",99074],["1387",85941.95],["2141",78049.97],["4111",52871],["1361",35570],["1343",35285],["1334",28987.1],["1342",13840],["1341",8620],["1356",2400],["1381",1721.22],["2149",1536]],"economic_revenue_total_czk":33163137.7,"purpose_expenditure":[["6171",4809004.55],["3113",4442125.76],["2212",3815516.76],["3745",3217328.39],["6112",1640773.45],["2321",1530028.25],["3722",1137655.15],["3639",1035220.53],["3612",910119.73],["3725",765966.98],["3631",736288.85],["6399",644934],["5512",641956.82],["2339",477852],["6310",394210.14],["3412",261584.53],["3613",204206.62],["2310",182800.99],["3399",117841],["1037",110000],["3419",99875.21],["3319",72256],["3421",67721.46],["6320",62262],["3314",59647],["6114",52871],["3429",48265],["6173",43109.5],["2292",37460.27],["3329",27902.8],["3721",25333.95],["3723",8694.21],["4349",3000],["2411",1371]],"purpose_expenditure_total_czk":27685183.9}},"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."}}}}