{"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:00245445","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00245445","name":"Obec Srubec","short_name":"Srubec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"České Budějovice","municipality_code":545066},"amounts":{"revenue_approved":59189280,"revenue_adjusted":65771843.17,"revenue_actual":74177792.96,"expense_approved":53475000,"expense_adjusted":60057563.17,"expense_actual":47781611.7,"tax_revenue":63355019.69,"nontax_revenue":5132141.74,"capital_revenue":269180,"transfer_revenue":5421451.53,"current_expense":42392412.49,"capital_expense":5389199.21,"budget_balance":26396181.26,"cash_current":55951336.63,"cash_previous":34325561.39},"ratios":{"revenue_execution":1.12780469,"expense_execution":0.79559691,"balance_to_revenue":0.35585018,"cash_to_expense":1.17098052,"cash_yoy":0.63001956,"capital_expense_share":0.11278814,"transfer_revenue_share":0.07308726},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00245445/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00245445"},"seo":{"slug":"srubec","path":"/cz/municipalities/srubec/"},"population":{"value":2984,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":59189280,"expenditure_czk":53475000,"financing_czk":-5714280,"balance_czk":5714280},{"stage":"revised","revenue_czk":65771843.17,"expenditure_czk":60057563.17,"financing_czk":-5714280,"balance_czk":5714280},{"stage":"actual","revenue_czk":74177792.96,"expenditure_czk":47781611.7,"financing_czk":-26396181.26,"balance_czk":26396181.26}],"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",12400000],["5169",7415000],["5011",7290000],["5331",4450000],["5213",4000000],["5031",2240000],["5171",1920000],["6122",1650000],["5154",1430000],["5023",1400000],["5365",1300000],["5164",1103500],["5362",1002500],["5032",845000],["5139",695000],["5021",685000],["5499",490000],["5222",440000],["5153",338000],["5141",300000],["5156",270000],["5163",240000],["5137",220000],["6123",180000],["5194",150000],["5168",130000],["5162",104000],["5221",90000],["5493",90000],["5151",67000],["5166",65000],["5175",65000],["5903",60000],["5167",55000],["6351",50000],["5492",45000],["5138",40000],["5132",35000],["5038",25000],["5136",25000],["5134",20000],["5173",20000],["5223",20000],["5161",15000]],"economic_expenditure_total_czk":53475000,"economic_financing":[["8124",-5714280]],"economic_financing_total_czk":-5714280,"economic_revenue":[["1211",25000000],["1121",14000000],["1111",7800000],["1511",2771700],["2132",2559080],["1113",2000000],["1345",1770000],["1122",1200000],["1112",700000],["4112",683500],["2111",275000],["1386",200000],["1341",130000],["1387",100000]],"economic_revenue_total_czk":59189280,"purpose_expenditure":[["3113",10760000],["2212",6620000],["6171",4874500],["3639",4832000],["2292",4000000],["3631",3820000],["3723",3740000],["3722",3170000],["6399",2300000],["2223",2197000],["6112",1947000],["2310",1230000],["2411",1044000],["3613",469500],["3399",385000],["5512",355000],["3419",290000],["3745",265000],["4349",170000],["3612",168000],["6320",120000],["3721",77000],["3314",70000],["1037",69000],["3349",68000],["5213",60000],["2321",50000],["4329",50000],["1031",30000],["3111",30000],["3421",30000],["2219",25000],["2222",25000],["6310",25000],["5219",20000],["1014",15000],["3429",15000],["5311",15000],["1036",10000],["3319",10000],["3341",10000],["3525",10000],["5273",4000]],"purpose_expenditure_total_czk":53475000},"revised":{"economic_expenditure":[["6121",10707525.85],["5171",8804325.7],["5169",7847362.9],["5011",5622125.38],["5331",4505000],["5213",4087900],["5164",1866770],["5031",1801924.77],["6122",1720575],["5023",1416178],["5154",1408840],["5365",1311400],["5362",1019040],["5336",999846.5],["5032",838812.14],["5139",732524.25],["5021",725581.71],["6123",541000],["5222",520000],["5499",490192],["5137",363109.5],["5141",300000],["5156",264265],["5153",242869],["5163",237815],["5168",201540],["5166",186161],["5194",150000],["6351",121000],["5493",115000],["5162",111055.1],["5221",90000],["5151",75607],["5123",67200.5],["6130",65000],["5492",63000],["5175",60950],["5903",60000],["5167",45870],["5138",40000],["5132",35000],["5136",28760],["5038",25000],["5134",20000],["5223",20000],["5811",17750],["5321",16000],["5229",13431],["5172",12000],["5173",11500],["5364",10884.87],["5161",9371],["5179",8500],["5909",2000]],"economic_expenditure_total_czk":60057563.17,"economic_financing":[["8117",8000000],["8118",-8000000],["8124",-5714280]],"economic_financing_total_czk":-5714280,"economic_revenue":[["1211",25000000],["1121",14000000],["1111",7800000],["1511",2771700],["4216",2703369.19],["2132",2559080],["1113",2000000],["1345",1770000],["1122",1200000],["4116",1189082.34],["4121",750000],["4112",714000],["1112",700000],["2119",545338.77],["2111",471541],["2321",450000],["2324",332681],["1386",200000],["3111",195000],["1341",130000],["1387",100000],["3113",70000],["4111",65000],["2131",31300],["2112",12866],["1334",10884.87]],"economic_revenue_total_czk":65771843.17,"purpose_expenditure":[["3113",9554899.32],["2212",7809000],["3639",5258000.03],["6171",5166222.1],["2292",4087900],["3723",3870000],["3631",3820000],["3722",3373476],["3111",3151495.08],["2223",3066414.9],["6399",2300000],["6112",1960431],["2411",1734021.97],["2310",1236000],["3613",678541],["3399",405000],["3419",370000],["5512",355000],["3745",265000],["3421",219000],["4349",170000],["3612",168000],["2341",115000],["6320",109922],["3349",81334.9],["3721",77000],["3314",76270],["1037",69000],["6114",65000],["5213",60000],["2321",50000],["4329",50000],["1031",30000],["3543",30000],["2219",25000],["2222",25000],["3429",25000],["6310",25000],["5219",20000],["3632",17750],["1014",15000],["5311",15000],["6402",10884.87],["1036",10000],["3319",10000],["3341",10000],["3525",10000],["5273",4000],["4341",3000]],"purpose_expenditure_total_czk":60057563.17},"actual":{"economic_expenditure":[["5171",7938190.12],["5169",7103759.59],["5011",5455575.38],["5331",4502623.5],["6121",4340982.25],["5213",4087860],["5031",1580423],["5023",1416178],["5365",1262160],["5154",1198362.98],["5164",1101971.47],["5336",999846.5],["5362",828938],["5032",616856],["5021",546504],["6123",540870],["5222",520000],["5139",480848.41],["5499",444108.62],["6122",321463.12],["5137",308645.1],["5153",202955.77],["5163",201587.34],["5168",201366.9],["5141",198625.35],["5156",181440],["5166",180125],["6351",120883.84],["5194",101775.6],["5162",97173.22],["5493",95500],["5221",90000],["5123",67200.5],["6130",65000],["5151",62076],["5175",48227],["5492",33000],["5167",32980.5],["5138",26785.77],["5038",22043],["5136",20145],["5223",20000],["5134",19895],["5811",17750],["5321",16000],["5229",13431],["5172",11979],["5364",10884.87],["5161",9277],["5179",8500],["5173",5370],["5132",2321],["5909",1147]],"economic_expenditure_total_czk":47781611.7,"economic_financing":[["8115",-12657901.26],["8118",-8000000],["8124",-5714280],["8901",-24000]],"economic_financing_total_czk":-26396181.26,"economic_revenue":[["1211",28007020.64],["1121",15010534.29],["1111",10139258.23],["1511",3110292.22],["2132",2899189],["4216",2703369.19],["1113",1982722.96],["1345",1764060],["2324",1279206.18],["1122",1250760],["4116",1189082.34],["1112",978154.52],["4121",750000],["4112",714000],["2111",564700.54],["1386",546808.1],["2119",303482.96],["1387",214318.71],["3111",199180],["1334",176961.6],["1341",127293],["3113",70000],["4111",65000],["2131",55351.81],["1349",26220],["2112",21855],["1361",16360],["1381",4255.42],["2321",4000],["2322",3050],["2141",1306.25]],"economic_revenue_total_czk":74177792.96,"purpose_expenditure":[["3113",8912105.26],["2212",7553939.18],["3639",4792307.33],["6171",4746731.51],["2292",4087860],["3723",3858921.65],["3722",2818463.8],["6399",2060658],["6112",1846729.14],["3631",1593981.72],["2411",1341407.26],["2223",917990.7],["3613",678084.03],["3419",352704],["3399",327169.6],["5512",317869],["3111",258586.05],["3421",187399],["3612",131711.96],["4349",131500],["2341",114950],["3745",105945.96],["6320",101098],["3349",81313.9],["3314",67661],["6114",62968],["1037",61704],["4329",50000],["2310",35991.45],["3721",34144.99],["3543",30000],["2219",22506],["6310",20727.34],["3429",20000],["3632",17750],["6402",10884.87],["3525",10000],["1036",5123],["1014",4595],["2222",3314],["4341",3000],["2321",1815]],"purpose_expenditure_total_czk":47781611.7}},"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."}}}}