{"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:00640760","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00640760","name":"Obec Roblín","short_name":"Roblín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-západ","municipality_code":571318},"amounts":{"revenue_approved":8360500,"revenue_adjusted":8459460,"revenue_actual":23454155.79,"expense_approved":41602500,"expense_adjusted":41927460,"expense_actual":22039130.84,"tax_revenue":5450568.36,"nontax_revenue":595659.46,"capital_revenue":2540000,"transfer_revenue":14867927.97,"current_expense":1983709.66,"capital_expense":20055421.18,"budget_balance":1415024.95,"cash_current":16482358.32,"cash_previous":0},"ratios":{"revenue_execution":2.77253581,"expense_execution":0.52564908,"balance_to_revenue":0.06033152,"cash_to_expense":0.74786789,"cash_yoy":null,"capital_expense_share":0.90999147,"transfer_revenue_share":0.63391444},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00640760/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00640760"},"seo":{"slug":"roblin","path":"/cz/municipalities/roblin/"},"population":{"value":247,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":8360500,"expenditure_czk":41602500,"financing_czk":33242000,"balance_czk":-33242000},{"stage":"revised","revenue_czk":8459460,"expenditure_czk":41927460,"financing_czk":33468000,"balance_czk":-33468000},{"stage":"actual","revenue_czk":23454155.79,"expenditure_czk":22039130.84,"financing_czk":-1415024.95,"balance_czk":1415024.95}],"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",38400000],["5169",1209700],["5023",400000],["5154",393000],["5171",284000],["5139",142000],["5323",90000],["5021",76000],["5141",73000],["5166",62300],["5153",62000],["5032",50000],["5339",50000],["6119",50000],["5163",42000],["5175",34000],["5042",30000],["5321",29300],["5162",28000],["5011",21000],["5903",20000],["5137",16000],["5194",14000],["5329",5500],["5031",5200],["5363",4500],["5151",3500],["5132",2000],["5164",2000],["5136",1500],["5156",1000],["5161",1000]],"economic_expenditure_total_czk":41602500,"economic_financing":[["8115",33899144],["8124",-657144]],"economic_financing_total_czk":33242000,"economic_revenue":[["1211",2322272],["3122",2281850],["1121",1541851],["1111",821483],["1511",373649],["1345",226100],["2111",213650],["1113",186846],["4112",70500],["1112",60109],["1386",35715],["1122",33820],["1348",30000],["2324",30000],["2132",23500],["2321",21000],["1381",20000],["1387",19455],["1356",16500],["1341",11200],["2119",10000],["2131",10000],["1361",1000]],"economic_revenue_total_czk":8360500,"purpose_expenditure":[["2321",39000000],["6171",600000],["6112",450000],["3722",270000],["3723",200000],["3745",200000],["2212",150000],["6310",107000],["3631",100000],["2292",90000],["3399",85000],["2310",50000],["3113",50000],["3635",50000],["3721",50000],["3412",35000],["3613",25000],["5213",20000],["3319",15000],["3421",15000],["5512",15000],["3341",10000],["6320",8000],["3749",5500],["3429",2000]],"purpose_expenditure_total_czk":41602500},"revised":{"economic_expenditure":[["6121",38400000],["5169",1417827],["5023",507400],["5154",421000],["5171",248300],["5323",90000],["5166",83000],["5339",75000],["5141",73000],["5139",68361],["5021",64918],["5153",62000],["6119",55000],["5137",50200],["5032",50000],["5042",47660],["5163",37200],["5175",33100],["5321",29300],["5194",27550],["5011",21000],["5903",20000],["5162",17200],["5329",5500],["5031",5200],["5363",4500],["5164",4114],["5151",3500],["5132",2000],["5136",1500],["5161",1130],["5156",1000]],"economic_expenditure_total_czk":41927460,"economic_financing":[["8115",34125144],["8124",-657144]],"economic_financing_total_czk":33468000,"economic_revenue":[["1211",2322272],["3122",2281850],["1121",1541851],["1111",821483],["1511",373649],["1345",226100],["2111",213650],["1113",186846],["1122",131480],["4112",71800],["1112",60109],["1386",35715],["1348",30000],["2324",30000],["2132",23500],["2321",21000],["1381",20000],["1387",19455],["1356",16500],["1341",11200],["2119",10000],["2131",10000],["1361",1000]],"economic_revenue_total_czk":8459460,"purpose_expenditure":[["2321",39000000],["6171",697660],["6112",557400],["3722",330000],["3723",203700],["3745",200000],["2212",150000],["6310",107000],["3631",100000],["2292",90000],["3399",85000],["3113",75000],["3721",61200],["3635",55000],["2310",50000],["3412",35000],["3613",25000],["5213",20000],["3319",15000],["3421",15000],["5512",15000],["6114",15000],["3341",10000],["6320",8000],["3749",5500],["3429",2000]],"purpose_expenditure_total_czk":41927460},"actual":{"economic_expenditure":[["6121",20000729.18],["5169",930007.07],["5023",507383],["5362",-325095],["5154",198773.57],["5166",82900.13],["5171",66200.9],["5365",63840],["5339",56000],["6119",54692],["5153",46249.17],["5032",45814],["5137",40173],["5141",34026.43],["5175",32987.3],["5042",30678.99],["5321",29300],["5194",27547.74],["5323",25704],["5139",20732.7],["5162",17081.26],["5163",16499.4],["5011",12650],["5021",8200],["5329",5500],["5363",4500],["5164",4114],["5151",1617],["5161",325]],"economic_expenditure_total_czk":22039130.84,"economic_financing":[["8115",-5671382.49],["8123",4913501.54],["8124",-657144]],"economic_financing_total_czk":-1415024.95,"economic_revenue":[["4213",14549533.33],["3122",2540000],["1211",2348124.83],["1121",1256101.76],["1111",863929.18],["2329",420533.6],["1511",400342.14],["4113",232321.44],["1345",181832],["1113",166124.7],["2111",153140.03],["1112",81895.44],["4112",71800],["1122",63840],["1386",45760.29],["1387",17937.4],["1356",16500],["4111",14273.2],["2132",10000],["1341",7400],["2131",7361],["2119",3900],["2141",724.83],["1361",400],["1381",372.31],["1382",8.31]],"economic_revenue_total_czk":23454155.79,"purpose_expenditure":[["2321",20086631.61],["6171",590863.49],["6112",553197],["3722",326036.85],["6399",-261255],["3723",203679.01],["3745",97164],["3399",74208.74],["3631",62335.55],["3721",61039.66],["3113",56000],["3635",54692],["6310",42813.83],["2292",25704],["2212",18984.9],["5512",15000],["6114",14273.2],["6320",7712],["3749",5500],["2310",4550]],"purpose_expenditure_total_czk":22039130.84}},"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."}}}}