{"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:00259268","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00259268","name":"Obec Bublava","short_name":"Bublava","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Karlovarský kraj","district_name":"Sokolov","municipality_code":560308},"amounts":{"revenue_approved":11070000,"revenue_adjusted":12415576.38,"revenue_actual":13175487.29,"expense_approved":15381000,"expense_adjusted":17769679.87,"expense_actual":13368771.59,"tax_revenue":9107514.14,"nontax_revenue":1809614.15,"capital_revenue":1430159,"transfer_revenue":828200,"current_expense":11324549.91,"capital_expense":2044221.68,"budget_balance":-193284.3,"cash_current":8494609.48,"cash_previous":9637372.34},"ratios":{"revenue_execution":1.06120625,"expense_execution":0.7523361,"balance_to_revenue":-0.01466999,"cash_to_expense":0.63540688,"cash_yoy":-0.11857619,"capital_expense_share":0.15291021,"transfer_revenue_share":0.06285916},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00259268/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00259268"},"seo":{"slug":"bublava","path":"/cz/municipalities/bublava/"},"population":{"value":404,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":11070000,"expenditure_czk":15381000,"financing_czk":4311000,"balance_czk":-4311000},{"stage":"revised","revenue_czk":12415576.38,"expenditure_czk":17769679.87,"financing_czk":5354103.49,"balance_czk":-5354103.49},{"stage":"actual","revenue_czk":13175487.29,"expenditure_czk":13368771.59,"financing_czk":193284.3,"balance_czk":-193284.3}],"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",3070000],["5169",2261050],["6121",2100000],["5011",1900000],["6129",1420000],["5023",1300000],["5031",657000],["5154",406500],["5032",288000],["5166",250000],["5139",167150],["5168",165000],["6122",150000],["5499",141200],["5153",130000],["5137",120000],["5156",115000],["5321",98000],["5178",94000],["5021",90000],["6119",82800],["5163",58000],["5167",48000],["5329",43000],["5162",40000],["5175",30000],["5151",28000],["5222",20000],["5134",15000],["5194",15000],["5221",13000],["5038",12000],["5365",11000],["5179",10000],["5132",5500],["5131",5000],["5161",5000],["5339",5000],["5133",3000],["5362",2300],["5164",2000],["5173",2000],["5136",1500],["5903",1000]],"economic_expenditure_total_czk":15381000,"economic_financing":[["8115",5261000],["8124",-950000]],"economic_financing_total_czk":4311000,"economic_revenue":[["1211",3600000],["1121",1800000],["1111",1300000],["3111",1000000],["1511",900400],["2131",472000],["1345",451000],["2111",352500],["1113",230000],["1342",200000],["2141",180000],["2132",155000],["1112",100000],["4112",96100],["2119",80000],["1381",45000],["1386",30000],["1339",20000],["1341",20000],["1387",15000],["1361",10000],["2142",7000],["1343",3000],["2112",3000]],"economic_revenue_total_czk":11070000,"purpose_expenditure":[["6171",4077600],["2212",2048150],["6112",1641700],["3421",1446000],["2219",1140000],["3639",901000],["3631",790000],["2310",666000],["3722",580000],["2321",500000],["3632",440000],["3399",356500],["3635",300000],["3612",205000],["6320",53000],["5512",50000],["4351",48000],["2341",40000],["3341",30000],["3721",15000],["3723",13000],["3741",11000],["3419",8000],["1039",6050],["3231",5000],["6310",5000],["1037",2000],["5213",2000],["4379",1000]],"purpose_expenditure_total_czk":15381000},"revised":{"economic_expenditure":[["5171",3435296.31],["5169",2648385],["6121",2100000],["5011",1916013.26],["6129",1420000],["5023",1300000],["5031",688472.74],["6122",675295],["5137",423000],["5154",415300],["5139",316320.08],["5032",303753],["5166",294144],["5168",200627],["5021",180000],["5153",167700],["5499",142430],["5156",129800],["6123",100000],["5321",98000],["5178",94000],["6313",84827.45],["6119",82800],["5163",81000],["5151",51825],["5167",49680],["5329",43000],["5162",40000],["5362",34300],["5175",30919],["5365",30120],["5364",27497.77],["5222",27000],["5194",22681],["5164",20150],["5221",17000],["5134",15000],["5038",12335.26],["5173",11718],["5179",10000],["5161",5790],["5131",5500],["5132",5500],["5339",5000],["5133",3000],["5369",2000],["5136",1500],["5903",1000]],"economic_expenditure_total_czk":17769679.87,"economic_financing":[["8115",6304103.49],["8124",-950000]],"economic_financing_total_czk":5354103.49,"economic_revenue":[["1211",3600000],["1121",1800000],["1111",1300000],["3111",1000000],["1511",900400],["4122",600000],["2131",544361.66],["1345",451000],["2111",434986],["2329",274000],["1113",230000],["1342",200000],["2141",180000],["2119",173179],["2132",155000],["1112",100000],["4112",96100],["4116",83000],["1386",53277.57],["1381",45000],["2324",39416],["4111",32500],["1335",21455.91],["1387",20750.77],["1339",20000],["1341",20000],["1122",15120],["1361",10000],["2142",7416],["1343",3000],["2112",3000],["1334",2613.47]],"economic_revenue_total_czk":12415576.38,"purpose_expenditure":[["6171",4705510.26],["2212",2253977.74],["6112",1641700],["3421",1459608],["3639",1412475.56],["2219",1242700],["3632",940000],["3631",790000],["2310",608413.2],["3399",591181],["3722",586124],["2321",500000],["3612",360054],["3635",234000],["6320",76000],["5512",50000],["4351",48000],["2329",42414.25],["3723",31150],["3341",30000],["6114",29197.09],["6402",27497.77],["5399",20000],["6399",15120],["3721",15000],["3741",11000],["3900",9494],["1039",8063],["3419",8000],["6409",8000],["3231",5000],["6310",5000],["1037",2000],["5213",2000],["4379",1000]],"purpose_expenditure_total_czk":17769679.87},"actual":{"economic_expenditure":[["5171",2994393.52],["5169",1959902.05],["5011",1588527.48],["5023",1289060],["6121",986649.01],["6122",618270],["5031",576335],["5137",369630.05],["6129",360012.57],["5154",333996.72],["5166",294143.61],["5139",278003.42],["5032",259478],["5168",200626.46],["5021",171365],["5153",149181],["5499",115541.52],["5156",113566.62],["5321",96000],["5178",93247.44],["6313",79290.1],["5163",58756],["5151",50200.26],["5167",39050],["5162",37483.56],["5329",37221],["5362",32000],["5364",27497.77],["5222",26000],["5365",21120],["5164",19982],["5194",19680.92],["5221",17000],["5134",12106],["5173",9718],["5175",8753.6],["5038",6259],["5161",5568.8],["5339",5000],["5132",4206],["5179",3558.11],["5131",391]],"economic_expenditure_total_czk":13368771.59,"economic_financing":[["8115",1142762.86],["8124",-950000],["8901",521.44]],"economic_financing_total_czk":193284.3,"economic_revenue":[["1211",3648385.47],["1121",1954108.01],["3111",1430159],["1111",1349915.58],["1511",1053552.22],["2131",668487.06],["4122",600000],["1345",432532.26],["2111",386267.44],["2329",274000],["1113",258225.82],["2119",173179],["2132",140966],["1112",127360.88],["2141",124312.65],["1342",108796],["4116",99600],["4112",96100],["1386",71191.66],["4111",32500],["2324",32000],["1387",27902.09],["1335",21455.91],["1341",18675],["1122",15120],["1339",12470.4],["2142",7416],["1361",4150],["1334",3110.27],["2310",2986],["1381",562.57]],"economic_revenue_total_czk":13175487.29,"purpose_expenditure":[["6171",4051471.37],["2212",2036381.43],["6112",1505553],["3639",1142606.37],["2219",1126542.27],["3632",735244.22],["3722",586124],["3631",558373.25],["3399",504058.01],["3421",384025.54],["3612",286676.13],["6320",53833],["5512",50000],["4351",48000],["2310",45696.53],["2329",39645.57],["2321",32670],["6114",29197.09],["3341",28229.3],["6402",27497.77],["3723",19213.7],["6399",15120],["3721",14901.04],["3741",10000],["1039",8063],["3419",8000],["6409",8000],["3231",5000],["6310",4923],["1037",1832],["4379",1000],["3900",894]],"purpose_expenditure_total_czk":13368771.59}},"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."}}}}