{"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:00288845","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00288845","name":"Obec Šubířov","short_name":"Šubířov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Prostějov","municipality_code":590096},"amounts":{"revenue_approved":12849103.09,"revenue_adjusted":14673385.42,"revenue_actual":14673371.86,"expense_approved":14390303.09,"expense_adjusted":7351404.58,"expense_actual":7338915.11,"tax_revenue":5878155.82,"nontax_revenue":1168653.33,"capital_revenue":0,"transfer_revenue":7626562.71,"current_expense":6390235.43,"capital_expense":948679.68,"budget_balance":7334456.75,"cash_current":9975828.16,"cash_previous":5344022.99},"ratios":{"revenue_execution":0.99999908,"expense_execution":0.99830108,"balance_to_revenue":0.49984808,"cash_to_expense":1.35930557,"cash_yoy":0.86672628,"capital_expense_share":0.12926702,"transfer_revenue_share":0.51975529},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00288845/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00288845"},"seo":{"slug":"subirov","path":"/cz/municipalities/subirov/"},"population":{"value":265,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":12849103.09,"expenditure_czk":14390303.09,"financing_czk":1541200,"balance_czk":-1541200},{"stage":"revised","revenue_czk":14673385.42,"expenditure_czk":7351404.58,"financing_czk":-7321980.84,"balance_czk":7321980.84},{"stage":"actual","revenue_czk":14673371.86,"expenditure_czk":7338915.11,"financing_czk":-7334456.75,"balance_czk":7334456.75}],"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",7881691.69],["5011",1118172],["5023",779000],["5154",778770],["5169",644070],["5021",589908],["5139",527300],["5031",451195.37],["5137",307800],["5153",270000],["5032",169433],["5331",150000],["5156",111000],["5171",101000],["5163",90300],["5365",80000],["5909",50877],["5323",47908],["6119",37163.1],["5364",32806.93],["5162",30000],["5151",28209],["5167",25000],["5175",21650],["5362",20000],["5194",13000],["5173",12200],["5172",10000],["5038",4849],["5141",2500],["5136",2000],["5132",1500],["5161",1000]],"economic_expenditure_total_czk":14390303.09,"economic_financing":[["8115",5041200],["8114",-3500000]],"economic_financing_total_czk":1541200,"economic_revenue":[["4216",6091629.09],["1211",2000000],["1121",1250000],["1111",800000],["2111",626000],["4116",500000],["2132",300500],["1511",280000],["1345",200000],["1113",180000],["1356",150000],["2324",120000],["1122",80000],["4112",71800],["1112",60000],["4111",32000],["1381",30000],["1386",25000],["2119",18524],["1387",11000],["1334",5000],["1341",5000],["1349",5000],["2112",4500],["1361",2500],["1343",500],["2141",150]],"economic_revenue_total_czk":12849103.09,"purpose_expenditure":[["6171",9378542.79],["3115",1700488.37],["6112",962400],["3612",713877],["3745",582500],["3722",210000],["3111",150000],["3631",119000],["2310",112500],["3723",81950],["6399",80000],["5512",78800],["3319",54650],["2292",47908],["6402",32806.93],["6114",32000],["3632",20580],["3721",20000],["2212",12000],["6310",300]],"purpose_expenditure_total_czk":14390303.09},"revised":{"economic_expenditure":[["5011",1358986.12],["6121",948679.68],["5023",841527],["5169",628005.27],["5021",560133.3],["5154",557442],["5031",497465.04],["5153",325475],["5336",262420.1],["5137",204180.29],["5032",198245],["5331",163468.8],["5365",115290],["5163",107897.6],["5139",95817.25],["5141",64824.6],["5909",59075],["5156",58134],["5323",53308.4],["5171",52675],["5362",44134],["5364",38117.03],["5162",35351],["5151",19849],["5175",17037],["5173",15278],["5321",7740],["5038",5582],["5194",4350],["5492",3000],["5138",2906],["5167",2500],["5161",1596],["5132",780],["5144",135],["6119",0.1]],"economic_expenditure_total_czk":7351404.58,"economic_financing":[["8115",-4619329.26],["8114",-2702651.58]],"economic_financing_total_czk":-7321980.84,"economic_revenue":[["4216",5496386.74],["1211",2351772.85],["4116",1995663.47],["1121",1256501],["1111",855500],["2111",668270],["1356",430458],["1511",317129],["2132",305052],["1345",227931],["1113",166313],["2324",157200],["1122",115290],["1112",81948],["4112",71800],["1386",45762],["4111",32500],["2119",30681],["4122",30212.6],["1387",17871.67],["2229",7308],["1341",4300],["1334",4041.2],["1361",2150],["1349",800],["1381",358.68],["2141",155.54],["1382",29.67]],"economic_revenue_total_czk":14673385.42,"purpose_expenditure":[["6171",2162540.97],["3115",1608058.98],["6112",1072881],["3612",618946],["3745",538652],["3111",419368],["3722",213230],["2310",164076],["6399",115290],["3631",85112],["3723",66786],["6310",64974.2],["2292",53308.4],["5512",40544],["6402",38117.03],["6114",32000],["3319",27198],["3632",17415],["2212",6721],["3721",6186]],"purpose_expenditure_total_czk":7351404.58},"actual":{"economic_expenditure":[["5011",1358985.63],["6121",948679.68],["5023",841527],["5169",628011.05],["5021",557908.37],["5154",557441.98],["5031",497466],["5153",325475],["5336",262420.1],["5137",204091.85],["5032",198164],["5331",163468.4],["5365",115290],["5163",107895.6],["5139",88376.76],["5141",64824.6],["5909",59075],["5156",58129],["5323",53308.4],["5171",52674.96],["5362",44134],["5364",38097.03],["5162",35351.7],["5151",19844],["5173",15169],["5175",14517],["5321",7740],["5038",5582],["5194",4350],["5492",3000],["5138",2906],["5167",2500],["5161",1596],["5132",780],["5144",135]],"economic_expenditure_total_czk":7338915.11,"economic_financing":[["8115",-4631805.17],["8114",-2702651.58]],"economic_financing_total_czk":-7334456.75,"economic_revenue":[["4216",5496386.74],["1211",2351772.85],["4116",1995663.47],["1121",1256501.4],["1111",855499.04],["2111",668270],["1356",430457.76],["1511",317129],["2132",305052],["1345",227931],["1113",166312.71],["2324",157200.79],["1122",115290],["1112",81948.92],["4112",71800],["1386",45761.92],["4111",32500],["2119",30667],["4122",30212.5],["1387",17871.67],["2229",7308],["1341",4300],["1334",4041.2],["1361",2150],["1349",800],["1381",358.68],["2141",155.54],["1382",29.67]],"economic_revenue_total_czk":14673371.86,"purpose_expenditure":[["6171",2162334.19],["3115",1607488.77],["6112",1072881.97],["3612",618944.95],["3745",538646.72],["3111",419368],["3722",213236.19],["2310",164075.75],["6399",115290],["3631",85111.96],["3723",66786.77],["6310",64974.2],["2292",53308.4],["5512",40543.94],["6402",38097.03],["3319",27188],["6114",20321.27],["3632",17410],["2212",6721],["3721",6186]],"purpose_expenditure_total_czk":7338915.11}},"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."}}}}