{"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:00252921","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00252921","name":"Město Soběslav","short_name":"Soběslav","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Tábor","municipality_code":553131},"amounts":{"revenue_approved":229227100,"revenue_adjusted":276998702.27,"revenue_actual":285975187.33,"expense_approved":241833000,"expense_adjusted":309054264.82,"expense_actual":292532346.59,"tax_revenue":186226797.97,"nontax_revenue":35956361.76,"capital_revenue":4116403,"transfer_revenue":59675624.6,"current_expense":212103688.55,"capital_expense":80428658.04,"budget_balance":-6557159.26,"cash_current":134099405.65,"cash_previous":141159150.41},"ratios":{"revenue_execution":1.03240624,"expense_execution":0.9465404,"balance_to_revenue":-0.02292912,"cash_to_expense":0.45840881,"cash_yoy":-0.05001266,"capital_expense_share":0.27493937,"transfer_revenue_share":0.20867413},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00252921/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00252921"},"seo":{"slug":"sobeslav","path":"/cz/municipalities/sobeslav/"},"population":{"value":6996,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":229227100,"expenditure_czk":241833000,"financing_czk":12605900,"balance_czk":-12605900},{"stage":"revised","revenue_czk":276998702.27,"expenditure_czk":309054264.82,"financing_czk":32055562.55,"balance_czk":-32055562.55},{"stage":"actual","revenue_czk":285975187.33,"expenditure_czk":292532346.59,"financing_czk":6557159.26,"balance_czk":-6557159.26}],"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",55400000],["5169",36010000],["5011",35844000],["5331",35523000],["5171",25425000],["5031",9490000],["5222",7650000],["5213",5705000],["5032",3709000],["5362",3381000],["6122",3050000],["5023",3000000],["5168",1570000],["5154",1520000],["5139",1388000],["5021",1300000],["5137",1000000],["6125",1000000],["6130",1000000],["6123",950000],["5163",806000],["5365",705000],["5161",500000],["5167",405000],["5166",400000],["5162",375000],["5499",360000],["5136",351000],["5909",350000],["6119",300000],["5138",275000],["5173",255000],["5223",240000],["5151",230000],["5156",205000],["5038",200000],["6111",200000],["5134",185000],["5164",170000],["5123",150000],["5152",150000],["5175",130000],["5194",110000],["5221",105000],["5493",100000],["5903",100000],["5192",85000],["5492",70000],["5179",61000],["5336",60000],["5172",50000],["5212",50000],["5660",50000],["5132",40000],["5133",30000],["5176",20000],["5229",20000],["5195",15000],["5039",5000],["5321",5000]],"economic_expenditure_total_czk":241833000,"economic_financing":[["8115",12605900]],"economic_financing_total_czk":12605900,"economic_revenue":[["1211",73000000],["1121",37000000],["1111",25000000],["4112",21547100],["2132",20682029],["1511",12500000],["1361",5500000],["1113",5000000],["1345",5000000],["4116",2880000],["1385",2200000],["1112",2000000],["2122",1998526],["2111",1875068],["1122",1500000],["2324",1479377],["2141",1450000],["2212",1450000],["2131",1330000],["3111",1000000],["1386",850000],["4216",850000],["1353",800000],["2139",350000],["1343",300000],["1381",300000],["4111",300000],["1341",250000],["2112",220000],["1387",150000],["2119",150000],["1342",100000],["4121",60000],["2322",50000],["1334",40000],["2133",35000],["1335",10000],["2310",10000],["2321",10000]],"economic_revenue_total_czk":229227100,"purpose_expenditure":[["6171",57400000],["3639",36000000],["2219",17600000],["3113",15998000],["3392",12000000],["3412",10800000],["3612",9300000],["3111",8875000],["2321",8500000],["2212",6650000],["3722",5510000],["5311",5500000],["4339",5000000],["4350",4325000],["3322",4000000],["6112",4000000],["6399",3900000],["3723",3130000],["3613",2600000],["3419",2550000],["2310",2000000],["3421",1400000],["3631",1300000],["3745",1250000],["3721",1200000],["2223",1000000],["3636",700000],["2221",600000],["3429",600000],["3519",600000],["6320",600000],["2341",500000],["3231",500000],["3399",500000],["3632",450000],["3634",400000],["4356",360000],["2141",350000],["5512",350000],["3349",300000],["3635",300000],["3744",300000],["6114",300000],["6409",300000],["1036",250000],["1014",200000],["3633",200000],["6310",200000],["3299",150000],["3725",110000],["2143",100000],["2229",100000],["3319",100000],["3326",100000],["3341",100000],["5213",100000],["4349",95000],["4341",60000],["2242",50000],["4359",50000],["5212",50000],["4379",20000]],"purpose_expenditure_total_czk":241833000},"revised":{"economic_expenditure":[["6121",74494350],["5331",39315613],["5011",37137914],["5169",36638852.7],["5336",27943333.45],["5171",26051469],["5031",9474076],["5222",9310000],["5213",7205000],["5032",3614000],["5023",3455000],["5365",3233120],["6130",3100000],["6122",2850000],["6313",2500000],["6351",2360339],["5168",1754000],["5152",1645000],["5139",1395331],["5154",1197000],["5021",1165978.3],["6356",1026522.5],["6123",950000],["5362",857880],["5123",857200],["5364",855653.2],["5163",806000],["5166",678000],["5223",672000],["5137",610999],["5167",493410],["5161",414000],["5162",380000],["5136",333000],["5499",320000],["5909",320000],["5138",265000],["5164",257000],["5366",228753.67],["6111",200000],["5173",199000],["6119",198000],["5492",180000],["5156",172500],["5175",165300],["5221",165000],["5038",162000],["5493",150000],["5172",140000],["5194",136500],["6322",130000],["5151",125000],["5179",120500],["6125",100000],["5199",94000],["5042",70000],["5132",70000],["5134",60000],["5212",45000],["5176",40000],["5660",30000],["5903",30000],["5229",20000],["5811",16670],["5192",15000],["5195",15000],["5339",10000],["5019",6500],["5039",5500],["5133",5000],["5191",5000],["5321",5000],["5122",2000]],"economic_expenditure_total_czk":309054264.82,"economic_financing":[["8115",32055562.55]],"economic_financing_total_czk":32055562.55,"economic_revenue":[["1211",75000000],["1121",37000000],["1111",28500000],["4122",23221807],["4112",21547100],["2132",20967029],["1511",12500000],["4116",10016865.5],["1361",6100000],["1113",5000000],["1345",5000000],["3112",3500000],["1122",3228120],["4216",3080416.1],["2212",2190000],["1387",2100000],["2111",2065068],["1112",2000000],["2122",1998526],["2324",1840377],["2141",1450000],["1386",1400000],["2131",1330000],["1353",1000000],["3111",1000000],["2229",776957.67],["4171",542236],["4213",447700],["1343",400000],["2139",334000],["4111",312500],["4121",270000],["1341",250000],["2112",220000],["2119",120000],["1342",100000],["2322",50000],["1334",40000],["2133",40000],["2321",40000],["1335",10000],["2310",10000]],"economic_revenue_total_czk":276998702.27,"purpose_expenditure":[["6171",56653700],["3639",30300000],["4350",26488000],["4339",26383500],["3113",19836931.7],["2212",15400000],["3412",14610000],["2321",14260000],["3392",14077000],["3111",12233225.25],["2219",10500000],["3612",8030000],["5311",6600000],["3722",5410000],["3613",4590000],["3322",4492000],["6112",4450000],["6399",3900000],["3631",3007350],["3419",2935000],["2310",2785000],["3723",2730000],["3745",2370000],["3511",1580000],["3633",1520000],["3231",1165000],["3513",1076666.67],["3634",1050000],["3721",1000000],["6402",855653.2],["3399",685000],["2341",615000],["3429",600000],["3519",600000],["6320",600000],["3421",595000],["1036",570000],["3632",435000],["4356",410000],["2221",340000],["6114",312500],["2141",300000],["3349",300000],["3636",300000],["6409",300000],["5512",250000],["6310",200000],["1014",150000],["3744",150000],["3635",130000],["4341",117738],["3725",110000],["3319",100000],["4349",100000],["4359",100000],["2143",79999],["2242",50000],["3299",50000],["3341",50000],["2229",30000],["5213",30000],["2115",20001],["3326",20000],["4379",20000],["5212",20000],["3900",15000],["2223",10000]],"purpose_expenditure_total_czk":309054264.82},"actual":{"economic_expenditure":[["6121",68445210.35],["5331",39265613],["5011",36648523],["5169",34746328.08],["5336",27883333.45],["5171",23446054.57],["5031",9454317],["5222",9275134],["5213",6505000],["5032",3596363],["5023",3452134],["5365",3228120],["6130",2832940],["6313",2500000],["6351",2360339],["6122",2208608.19],["5168",1740762.89],["5152",1612802.38],["5154",1176072.77],["5021",1146755],["5139",1134977.31],["6356",1026522.5],["6123",906888],["5364",855653.2],["5123",823866.93],["5223",667000],["5163",654888.45],["5362",-628446.87],["5166",618970],["5167",428313.91],["5161",406485],["5137",384593.38],["5162",369444.37],["5136",324591.48],["5164",243907.17],["5366",228753.67],["5499",223435],["5138",186002.76],["5173",182209],["5492",179000],["5156",164490.34],["5221",161000],["5175",157061.9],["5038",152458],["5493",145510],["5194",132152.98],["6322",130000],["5172",129409.5],["5179",113342.35],["5199",92639],["5151",88389.2],["5042",67760],["5134",58165.38],["5132",56459],["5176",34520],["5212",25000],["6119",18150],["5811",16670],["5229",14245],["5192",10000],["5339",10000],["5019",6388],["5321",4000],["5191",1484],["5133",821],["5122",605],["5039",160]],"economic_expenditure_total_czk":292532346.59,"economic_financing":[["8115",7059744.76],["8901",-502585.5]],"economic_financing_total_czk":6557159.26,"economic_revenue":[["1211",75330001.29],["1121",40341089.56],["1111",29097921.98],["4122",23221807],["2132",22378810.01],["4112",21547100],["1511",13977424.83],["4116",10016865.5],["1361",6350380],["1113",5331428.72],["1345",5023160.74],["3112",3500000],["1122",3228120],["4216",3080416.1],["1112",2629381.4],["2212",2324778.28],["2324",2236243.99],["2122",1999443],["2111",1995267.71],["2131",1940286.43],["1387",1539239.96],["1386",1469732.97],["2141",1458281.06],["1353",1002600],["2229",776217.67],["3111",616403],["4171",542236],["4213",447700],["1343",420010],["2139",353083],["4111",312500],["4121",270000],["4132",237000],["2112",215552.56],["1341",210668.09],["1342",128040],["1385",118295.76],["2322",98356],["2321",67000],["2119",58188.9],["2133",44780],["1381",11656.79],["1334",9797.7],["1349",7848.18],["2329",7773.15],["2310",2300]],"economic_revenue_total_czk":285975187.33,"purpose_expenditure":[["6171",55492185.16],["3639",29257621.73],["4350",26329532.49],["4339",25612401.09],["3113",19594814.26],["2212",14455644.92],["3392",14077000],["3412",12986363.04],["3111",12211481.25],["2321",11703784.86],["2219",9419121.54],["3612",7835922.18],["5311",6274747.62],["3722",5181712.24],["6112",4395963.2],["3613",4309626.36],["3322",4232761.79],["3419",2930938],["3631",2763845.65],["6399",2420462.13],["3723",2392996.33],["2310",2201174.85],["3745",2161439.74],["3633",1505296.29],["3511",1493506.39],["3231",1139507.36],["3513",1076666.67],["3634",1028417.73],["6402",855653.2],["3721",744957.76],["3399",656875.26],["3519",600000],["3429",563000],["1036",560222],["6320",519250],["4356",405000],["3632",389713],["6114",308411.66],["3349",299723.2],["2221",289000.03],["3421",251827.98],["2341",222092.73],["2141",214932.23],["5512",195110.54],["6310",131818.45],["3725",106813],["1014",99750],["4349",96000],["4359",91400],["3319",85805.45],["3636",77440],["3744",69410.44],["2143",68854.17],["4341",57738],["2115",20000.01],["3341",16555.65],["3900",15000],["4379",15000],["2229",10134.96],["2223",9922]],"purpose_expenditure_total_czk":292532346.59}},"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."}}}}