{"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:00583057","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00583057","name":"Obec Kubova Huť","short_name":"Kubova Huť","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Prachatice","municipality_code":563978},"amounts":{"revenue_approved":16684069.59,"revenue_adjusted":13590961,"revenue_actual":11078614.18,"expense_approved":14756867.59,"expense_adjusted":19868397.05,"expense_actual":11922815.14,"tax_revenue":3042153.57,"nontax_revenue":4991687.61,"capital_revenue":0,"transfer_revenue":3044773,"current_expense":5813308.69,"capital_expense":6109506.45,"budget_balance":-844200.96,"cash_current":4714906.59,"cash_previous":4430563.55},"ratios":{"revenue_execution":0.81514576,"expense_execution":0.60008943,"balance_to_revenue":-0.07620095,"cash_to_expense":0.39545246,"cash_yoy":0.06417762,"capital_expense_share":0.51242147,"transfer_revenue_share":0.27483338},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00583057/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00583057"},"seo":{"slug":"kubova-hut","path":"/cz/municipalities/kubova-hut/"},"population":{"value":95,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":16684069.59,"expenditure_czk":14756867.59,"financing_czk":-1927202,"balance_czk":1927202},{"stage":"revised","revenue_czk":13590961,"expenditure_czk":19868397.05,"financing_czk":6277436.05,"balance_czk":-6277436.05},{"stage":"actual","revenue_czk":11078614.18,"expenditure_czk":11922815.14,"financing_czk":844200.96,"balance_czk":-844200.96}],"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",6621911],["6122",2500000],["5169",2160115.59],["5171",519200],["5023",493200],["5164",460000],["5011",240000],["5154",221500],["5139",219000],["5141",171433],["5021",148000],["6123",100000],["6130",100000],["5137",75000],["5192",72000],["5032",64500],["5163",60000],["5362",59380],["5031",55000],["5173",52000],["6119",50000],["6329",50000],["6341",50000],["5142",32000],["5363",25000],["5194",22000],["5492",20000],["5166",18634],["5321",15500],["5365",15003],["5175",15000],["5162",10200],["5165",10128],["5138",8400],["5156",8000],["5179",5184],["5161",3000],["5151",2561],["5167",2000],["5038",1018],["5903",1000]],"economic_expenditure_total_czk":14756867.59,"economic_financing":[["8124",-1927202]],"economic_financing_total_czk":-1927202,"economic_revenue":[["2212",4595320],["4213",3108559.59],["4216",1925000],["2111",1448500],["1342",900000],["1211",840000],["2132",630000],["2133",478810],["2119",473000],["1121",380000],["2420",350000],["1111",275000],["2143",250000],["1511",200000],["2131",150000],["3113",150000],["4116",75000],["4112",74900],["1113",70100],["1122",57380],["3111",50000],["2329",45000],["1112",36500],["1345",25000],["2321",20000],["2322",20000],["1381",16000],["1386",7000],["2112",7000],["1335",5000],["2139",5000],["2324",5000],["1382",3500],["1387",3500],["1334",1000],["1341",1000],["1361",1000],["2141",1000]],"economic_revenue_total_czk":16684069.59,"purpose_expenditure":[["3613",4448567],["2115",2500000],["3725",1833679],["6171",918525],["3639",720000],["2223",604758],["6112",588200],["3429",517200],["3326",451000],["2321",327680],["2310",318502],["3631",270000],["6310",213433],["3612",185000],["2212",173443.59],["3745",154000],["3722",150000],["2332",82600],["6399",57380],["3421",50000],["3635",50000],["6320",50000],["2219",30000],["3399",27000],["1036",15000],["2141",8400],["3419",7500],["5272",2000],["5512",2000],["5213",1000]],"purpose_expenditure_total_czk":14756867.59},"revised":{"economic_expenditure":[["6121",7061814],["5169",3971610.75],["6122",3887796],["5164",988400],["5171",979089],["5023",493200],["5141",346178],["5139",327082.2],["5011",240000],["5154",229271.1],["5021",161852],["5362",145374],["6123",100000],["6130",100000],["5137",99500],["5192",72000],["5032",64500],["5163",60800],["5031",55000],["5173",53541],["6119",50000],["6329",50000],["6341",50000],["5492",34000],["5142",32000],["5162",30460],["5194",25630],["5363",25000],["5365",21003],["5166",18634],["5321",18500],["5175",16184],["5165",10128],["6127",9000],["5138",8400],["5156",8000],["5179",7484],["5329",5000],["5161",3255],["5151",2861],["5167",2000],["5019",1369],["5038",1018],["5903",1000],["5039",463]],"economic_expenditure_total_czk":19868397.05,"economic_financing":[["8115",5204638.05],["8113",3000000],["8124",-1927202]],"economic_financing_total_czk":6277436.05,"economic_revenue":[["2212",3105320],["4216",1905000],["2111",1458500],["4122",960473],["1342",912000],["1211",849500],["2132",740000],["2119",555528],["2133",478810],["1121",470000],["2459",350000],["1111",344550],["2143",250000],["1511",239000],["2131",150000],["3113",150000],["1122",142380],["4116",75000],["4112",71800],["1113",70100],["3111",50000],["2329",45000],["1112",36500],["4111",32500],["1345",28000],["2321",20000],["2322",20000],["1386",17000],["1381",16000],["2139",15000],["1387",8500],["2112",7000],["1335",5000],["2324",5000],["1382",3500],["1334",1000],["1341",1000],["1361",1000],["2141",1000]],"economic_revenue_total_czk":13590961,"purpose_expenditure":[["2115",4526529],["3613",4453730],["3725",1957679],["3639",1620540.16],["6171",1588426],["3429",973610],["2223",688866],["6112",588200],["3326",451000],["6310",388978],["3745",356889],["2321",329260],["2310",324502],["3631",270000],["3722",205908],["3312",198371.2],["3612",185000],["2212",173443.59],["6399",142380],["2332",82600],["3421",50000],["3635",50000],["6320",50000],["3419",45737.1],["3399",41000],["3369",34848],["6114",32500],["2219",30000],["1036",15000],["2141",8400],["5272",2000],["5512",2000],["5213",1000]],"purpose_expenditure_total_czk":19868397.05},"actual":{"economic_expenditure":[["6121",4712810.45],["5169",2878135.8],["6122",1387696],["5171",579646.51],["5164",514683],["5023",493200],["5141",344846.49],["5011",214000],["5139",163022.2],["5362",145164],["5154",83387.72],["5032",63636],["5192",57084],["5163",56187.71],["5031",53072],["5137",24500],["5162",20635.95],["5492",20200],["5363",20000],["5365",17661],["5021",16702],["5194",9630],["6127",9000],["5166",7260],["5321",6500],["5179",6000],["5165",5059],["5175",4549.2],["5151",2534.11],["5173",1541],["5156",1501],["5019",1369],["5038",883],["5039",463],["5161",255]],"economic_expenditure_total_czk":11922815.14,"economic_financing":[["8113",3000000],["8124",-1871456],["8115",-284343.04]],"economic_financing_total_czk":844200.96,"economic_revenue":[["2212",2907377.14],["4216",1905000],["4122",960473],["1342",911290],["1211",845741.78],["2111",514163.87],["2132",474480],["1121",451757.54],["2119",439325],["2459",350000],["1111",320302.13],["2133",297500],["1511",227643.94],["1122",142170],["4116",75000],["4112",71800],["1113",59804.49],["4111",32500],["1112",29465.43],["1345",28000],["1386",16452.19],["2139",8000],["1387",6452],["1335",2023.6],["1341",800],["2131",677],["1381",138.39],["1361",100],["2141",89.6],["2143",75],["1382",12.08]],"economic_revenue_total_czk":11078614.18,"purpose_expenditure":[["3613",4411183.9],["2115",2026529],["6171",1179920.24],["3639",1064789.92],["2223",664665.1],["6112",537576],["3429",514038.73],["6310",355599.2],["3745",204798],["3722",187179.99],["3725",169210.22],["6399",142170],["3631",120852.51],["2212",80220],["3312",57371.2],["3419",45537.1],["6320",45435],["3369",34848],["6114",32500],["3399",25000],["2310",17661],["3326",4150.03],["2321",1580]],"purpose_expenditure_total_czk":11922815.14}},"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."}}}}