{"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:00283622","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00283622","name":"Obec Šitbořice","short_name":"Šitbořice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Břeclav","municipality_code":584932},"amounts":{"revenue_approved":58290300,"revenue_adjusted":65900400,"revenue_actual":64598640.07,"expense_approved":103585000,"expense_adjusted":113481200,"expense_actual":85030170.68,"tax_revenue":49951794.75,"nontax_revenue":9394499.81,"capital_revenue":195718,"transfer_revenue":5056627.51,"current_expense":36421286.11,"capital_expense":48608884.57,"budget_balance":-20431530.61,"cash_current":42249193.05,"cash_previous":54957334.89},"ratios":{"revenue_execution":0.98024655,"expense_execution":0.74928861,"balance_to_revenue":-0.31628422,"cash_to_expense":0.49687297,"cash_yoy":-0.2312365,"capital_expense_share":0.57166632,"transfer_revenue_share":0.07827762},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00283622/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00283622"},"seo":{"slug":"sitborice","path":"/cz/municipalities/sitborice/"},"population":{"value":2123,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":58290300,"expenditure_czk":103585000,"financing_czk":45294700,"balance_czk":-45294700},{"stage":"revised","revenue_czk":65900400,"expenditure_czk":113481200,"financing_czk":47580800,"balance_czk":-47580800},{"stage":"actual","revenue_czk":64598640.07,"expenditure_czk":85030170.68,"financing_czk":20431530.61,"balance_czk":-20431530.61}],"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",60150000],["6122",8012000],["5331",5300000],["5011",4725000],["5169",4134400],["5171",3938000],["5137",3403000],["5154",3067400],["5023",1690000],["5031",1395000],["5139",1051500],["5153",831000],["5362",702500],["5365",587100],["5032",580000],["6351",500000],["5494",490000],["5021",372760],["5151",314800],["5321",300000],["5222",218900],["5323",213700],["5163",209200],["5156",200000],["5499",182000],["5492",150000],["5168",113300],["5175",99740],["5194",90000],["5179",83500],["5167",76200],["5329",61000],["5136",60000],["5903",60000],["5134",42500],["5162",27000],["5041",24000],["5038",20000],["5138",16500],["5811",16000],["5173",10500],["5161",10000],["5909",10000],["5364",7500],["5132",7000],["5223",5000],["5339",5000],["5164",4500],["5019",4000],["5192",3500],["5363",2500],["5039",2000],["5131",1500],["5133",1000],["5141",1000],["5191",1000],["6130",1000]],"economic_expenditure_total_czk":103585000,"economic_financing":[["8123",30000000],["8115",16044700],["8124",-1000000],["8117",250000]],"economic_financing_total_czk":45294700,"economic_revenue":[["1211",21713600],["1121",11058700],["1111",8049200],["2111",4175300],["1511",2500000],["2132",2447000],["1345",1795100],["1113",1398600],["2324",841400],["4112",714800],["2122",680000],["1112",663300],["1122",560000],["1356",268600],["1386",210000],["2131",165000],["4121",150000],["2310",141500],["1387",103000],["1381",100000],["2141",100000],["2212",71000],["2321",70000],["1361",45000],["1341",41000],["1343",40000],["3113",37300],["4111",32000],["3111",29000],["2112",27000],["1334",15300],["1342",15000],["1344",11600],["3122",10000],["2119",5000],["2329",4000],["2139",1000],["2322",1000]],"economic_revenue_total_czk":58290300,"purpose_expenditure":[["3113",48241000],["2212",11600000],["2115",7080000],["3725",5483400],["6171",4563100],["3744",4300000],["3412",3270800],["2321",3232700],["3745",3219200],["6112",2193800],["3612",1601000],["3633",1500000],["6399",1259600],["3399",1041900],["3722",658000],["3613",635800],["3631",611000],["3511",524000],["3429",371000],["5512",366300],["3632",243100],["2292",213700],["3349",188000],["3392",161000],["2412",145000],["3314",134000],["6320",112100],["3419",104000],["2219",101000],["3636",96000],["3326",80000],["5213",62000],["4357",34500],["2310",32000],["6114",32000],["3319",20000],["3639",14500],["4359",13000],["6409",11000],["3721",10000],["6402",7500],["3231",5000],["3330",5000],["6310",4000],["3341",2000],["1014",1000],["2333",1000]],"purpose_expenditure_total_czk":103585000},"revised":{"economic_expenditure":[["6121",60562270],["5137",7397620],["6122",6935530],["5331",5550000],["5171",5062907],["5169",4899228],["5011",4791000],["5154",3057000],["5362",1788400],["5139",1785920],["5023",1690000],["5031",1486000],["5336",1288230],["5153",820000],["5365",616500],["5032",614500],["5494",592400],["6351",500000],["5021",465982],["6130",327625],["5151",320900],["5321",300000],["5175",252788],["5222",250900],["5168",231600],["5323",213700],["5163",209600],["5156",206000],["5499",182200],["5366",150000],["5492",122000],["5194",97000],["5179",83500],["5167",76200],["5138",71200],["5136",71100],["5329",61000],["5903",60000],["5364",44600],["5134",42500],["5172",31600],["5162",28100],["5041",25600],["5038",20200],["5811",16000],["5132",13000],["5161",10000],["5173",10000],["5909",10000],["5019",9000],["5164",6500],["5223",5000],["5339",5000],["5192",3500],["5363",2500],["5039",2000],["5131",1500],["5133",1000],["5141",1000],["5191",1000],["5142",800]],"economic_expenditure_total_czk":113481200,"economic_financing":[["8123",30000000],["8115",18330800],["8124",-1000000],["8117",250000]],"economic_financing_total_czk":47580800,"economic_revenue":[["1211",21713600],["1121",11531900],["1111",8148200],["2111",4394150],["4116",3318360],["1511",3242800],["2132",2488950],["1345",1795360],["1113",1524300],["2324",1184200],["1112",751700],["4112",714800],["2122",680000],["2141",662900],["1122",588000],["4216",552400],["1386",420160],["1356",280800],["2131",211600],["3111",201800],["2112",176400],["1387",164670],["4122",152130],["4121",150000],["2310",141500],["1381",100000],["4152",93900],["2212",73600],["2321",70000],["1361",48120],["1343",42500],["1341",41000],["3113",37300],["2229",37100],["4222",34000],["4111",32500],["4171",17950],["1344",16150],["1334",15300],["1342",15000],["2119",12300],["2329",11000],["3122",10000],["2139",1000],["2322",1000]],"economic_revenue_total_czk":65900400,"purpose_expenditure":[["3113",47007060],["3725",11445840],["2115",8425670],["2321",6975400],["2212",6233930],["6171",4889750],["3744",4300000],["3745",3656753],["3412",3172706],["6399",2374900],["3633",2225700],["6112",2193800],["3612",1612500],["3399",1609970],["2412",1029000],["3722",988000],["3613",895000],["3631",763000],["3511",536050],["5512",462471],["3639",384850],["3429",371000],["3632",334600],["2292",213700],["3392",200100],["3349",198700],["3314",134000],["6320",112200],["3419",104000],["2219",101000],["3636",96000],["3326",80000],["5213",62000],["2310",54500],["6402",44600],["4357",34500],["6114",32500],["3341",22000],["3319",20000],["2221",14650],["4359",13000],["6409",11000],["2223",10300],["3721",10000],["3635",8500],["3231",5000],["3330",5000],["6310",4000],["1014",1000],["2333",1000]],"purpose_expenditure_total_czk":113481200},"actual":{"economic_expenditure":[["6121",42453108.07],["5331",5550000],["6122",5328151.5],["5011",4630121.34],["5169",4012805.1],["5137",3678924.09],["5171",3520429.83],["5154",2393964.4],["5362",1788278],["5023",1612992],["5031",1405688],["5139",1379709.49],["5336",1288130.8],["5494",591960],["5365",588500],["5032",566388],["6351",500000],["5153",477783.88],["5021",400503.66],["6130",327625],["5321",268839],["5175",238475.07],["5168",221572.2],["5323",213700],["5151",190791],["5222",176814.38],["5163",170630],["5156",158113.67],["5366",150000],["5492",90000],["5499",86300],["5179",81093.69],["5136",70988.32],["5194",70616.5],["5329",61000],["5138",58867.9],["5364",44424.28],["5167",41791.22],["5172",31581],["5041",23080.68],["5162",21085.19],["5038",19044],["5134",14003.49],["5161",6877],["5164",6416],["5132",6195],["5339",5000],["5019",4458],["5039",1507],["5173",1050],["5142",792.93]],"economic_expenditure_total_czk":85030170.68,"economic_financing":[["8117",23038758.11],["8118",-6352869],["8123",5193375.82],["8115",-3496858.16],["8901",2049123.84]],"economic_financing_total_czk":20431530.61,"economic_revenue":[["1211",21539078.15],["1121",11531811.85],["1111",7950753.51],["2111",4258743.54],["4116",3318160.97],["1511",3242745.21],["2132",2477325.46],["1345",1795360],["1113",1524282.37],["2324",1004997.16],["1112",751680.17],["4112",714800],["2141",662831.7],["1122",588000],["4216",552329.19],["1386",420150.24],["2122",334991.06],["1356",280754],["2131",209546],["3111",195718],["2112",170223],["1387",164664.78],["4122",152101],["4121",141028.83],["2310",123752],["4152",93803.52],["2212",60531.8],["1361",48120],["2321",42456],["1343",42220],["1341",37708],["2229",36972],["4222",34000],["4111",32500],["4171",17904],["1344",16128],["2119",12130.09],["1334",7896.6],["1342",7090],["1381",3351.87]],"economic_revenue_total_czk":64598640.07,"purpose_expenditure":[["3113",34558419.99],["2115",7931578.42],["2321",6600838.17],["3725",6377118.16],["2212",6029543.86],["6171",4323607.98],["3745",3434074.34],["6399",2373838],["3412",2310002.6],["6112",2070603.95],["3399",1347850.42],["2412",1018971.83],["3722",969560.09],["3633",907743.02],["3612",777225.99],["3613",727784.62],["3631",606925.2],["5512",375370.91],["3639",373182.6],["3744",293780],["3511",261952.7],["2292",213700],["3349",187366.2],["3632",168081.51],["3392",161589.15],["3314",125548.78],["6320",112187],["3636",95192],["3429",75000],["3419",55000],["6402",44424.28],["6114",32336.66],["2310",23406.13],["3341",20124],["2221",14641],["2223",10251.12],["3635",8470],["3231",5000],["6310",3800],["4359",3000],["4357",1080]],"purpose_expenditure_total_czk":85030170.68}},"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."}}}}