{"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:00509302","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00509302","name":"Obec Obrubce","short_name":"Obrubce","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mladá Boleslav","municipality_code":570893},"amounts":{"revenue_approved":10225000,"revenue_adjusted":14281827.06,"revenue_actual":13940446.74,"expense_approved":17075000,"expense_adjusted":19453702.23,"expense_actual":16639583.23,"tax_revenue":6449449.55,"nontax_revenue":1863526.56,"capital_revenue":0,"transfer_revenue":5627470.63,"current_expense":10270969.06,"capital_expense":6368614.17,"budget_balance":-2699136.49,"cash_current":26237726.95,"cash_previous":28957032.91},"ratios":{"revenue_execution":0.97609687,"expense_execution":0.85534275,"balance_to_revenue":-0.19361908,"cash_to_expense":1.57682597,"cash_yoy":-0.09390831,"capital_expense_share":0.3827388,"transfer_revenue_share":0.40367936},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00509302/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00509302"},"seo":{"slug":"obrubce","path":"/cz/municipalities/obrubce/"},"population":{"value":250,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":10225000,"expenditure_czk":17075000,"financing_czk":6850000,"balance_czk":-6850000},{"stage":"revised","revenue_czk":14281827.06,"expenditure_czk":19453702.23,"financing_czk":5171875.17,"balance_czk":-5171875.17},{"stage":"actual","revenue_czk":13940446.74,"expenditure_czk":16639583.23,"financing_czk":2699136.49,"balance_czk":-2699136.49}],"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",7280783],["6121",7240000],["5169",517217],["5023",391000],["5365",301000],["5151",300000],["5154",195000],["5021",174000],["6122",120000],["5139",115000],["5321",109000],["5167",80000],["5323",75000],["5163",46000],["5032",27000],["5137",20000],["5166",15000],["5903",15000],["5156",10000],["5194",10000],["5175",9000],["5164",5500],["5173",5000],["5901",5000],["5168",3000],["5172",2000],["5161",1500],["5179",1000],["5339",1000],["5038",500],["5136",500]],"economic_expenditure_total_czk":17075000,"economic_financing":[["8117",30000000],["8118",-30000000],["8115",6850000]],"economic_financing_total_czk":6850000,"economic_revenue":[["4116",4169355.57],["1211",1800000],["1121",980000],["1511",650000],["1111",630000],["2141",600000],["2111",324144.43],["1122",300000],["1345",205000],["1113",180000],["2324",61000],["4112",56000],["2131",50000],["1112",47000],["4111",32000],["2132",31500],["1335",30000],["1386",25000],["1387",15000],["1381",10000],["3111",10000],["4121",6000],["1341",5000],["1334",4000],["2112",3000],["1361",1000]],"economic_revenue_total_czk":10225000,"purpose_expenditure":[["2219",5047000],["3613",4113000],["2321",2500000],["3326",1117783],["2212",1083000],["3631",705000],["6112",418000],["2310",360000],["6399",300000],["6171",280717],["3745",228000],["3725",200000],["3722",182000],["3113",100000],["3412",100000],["2292",75000],["3399",58000],["6320",42000],["3633",40000],["6114",32000],["5512",30000],["5213",15000],["3111",10000],["3330",10000],["3341",10000],["2341",5000],["5311",5000],["6310",4000],["3429",3000],["3419",1000],["3639",500]],"purpose_expenditure_total_czk":17075000},"revised":{"economic_expenditure":[["5171",8409736.01],["6121",7415000],["5169",1188622.22],["5023",391000],["5365",390970],["5151",340000],["5154",245000],["5021",203895],["6119",140000],["6122",120000],["5139",114746],["5321",110600],["5137",105000],["5167",50000],["5163",48000],["5323",36177],["5032",30000],["5156",18000],["5173",15965],["5166",15000],["5903",15000],["5175",14991],["5194",10000],["5164",7500],["5339",5000],["5901",5000],["5168",3000],["5172",2000],["5161",1500],["5179",1000],["5038",500],["5136",500]],"economic_expenditure_total_czk":19453702.23,"economic_financing":[["8118",-181000000],["8117",158000000],["8115",28171875.17]],"economic_financing_total_czk":5171875.17,"economic_revenue":[["4116",4899912.57],["1211",2422000],["1121",1298000],["1511",923000],["4213",901047.06],["1111",883000],["2111",795144.43],["2141",650000],["1122",389970],["2322",251817],["1345",209333],["1113",180000],["1112",85000],["2324",69162],["4112",56000],["1386",50000],["2131",50000],["2132",34800],["1335",30000],["2212",26620],["1387",20000],["4111",14411],["1381",10000],["3111",10000],["4121",6000],["1334",4000],["1341",3610],["2112",3000],["2321",3000],["2119",2000],["1361",1000]],"economic_revenue_total_czk":14281827.06,"purpose_expenditure":[["2219",5347000],["3613",4160000],["2321",2500000],["3326",2268504.23],["2212",1158000],["3631",950000],["2310",470000],["6112",421000],["6171",400717],["6399",389970],["3745",362823],["3725",230000],["3722",189000],["3633",140000],["3113",104000],["3412",100000],["3399",60000],["6320",42000],["2292",36177],["5512",30000],["3341",23000],["5213",15000],["6114",14411],["3111",11600],["3330",10000],["6310",6000],["2341",5000],["5311",5000],["3429",3000],["3419",1000],["3639",500]],"purpose_expenditure_total_czk":19453702.23},"actual":{"economic_expenditure":[["5171",7213621.07],["6121",6229114.17],["5169",1181366.68],["5365",390120],["5151",339603],["5023",322158],["5154",206130.41],["5021",190736],["6119",139500],["5321",110600],["5137",102129.14],["5139",57202.16],["5163",36656.2],["5323",36177],["5032",29000],["5156",14019.6],["5173",12847],["5175",7336],["5164",6989],["5168",5161.8],["5339",5000],["5194",2410],["5179",1000],["5038",400],["5161",306]],"economic_expenditure_total_czk":16639583.23,"economic_financing":[["8118",-181000000],["8117",158000000],["8115",25699136.49]],"economic_financing_total_czk":2699136.49,"economic_revenue":[["4116",4650012.57],["1211",2421224.85],["1121",1297915.65],["1511",922985.96],["4213",901047.06],["1111",882242.55],["2111",778755],["2141",647153.56],["1122",389970],["2322",251817],["1345",209333],["1113",171418.75],["1112",84573.75],["2324",68162],["4112",56000],["2131",48939],["1386",47277.56],["2132",34800],["2212",26620],["1387",18531.19],["4111",14411],["4121",6000],["1341",3610],["2321",3000],["2112",2080],["2119",2000],["1381",366.29],["2139",200]],"economic_revenue_total_czk":13940446.74,"purpose_expenditure":[["2219",5165823.9],["3613",3749492.4],["3326",2163454.23],["2321",1823586.16],["3631",926303.87],["2310",438049.72],["6399",389970],["6112",351158],["6171",325636.21],["3745",281162.79],["3725",228216.39],["3722",186750.13],["2212",185875.36],["3633",139500],["3113",104000],["2292",36177],["6320",31936],["3399",30748],["5512",28280],["3341",22231.87],["6114",14411],["3111",11600],["6310",4720.2],["3639",500]],"purpose_expenditure_total_czk":16639583.23}},"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."}}}}