{"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:00285358","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00285358","name":"Obec Svatobořice-Mistřín","short_name":"Svatobořice-Mistřín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Hodonín","municipality_code":586625},"amounts":{"revenue_approved":91216300,"revenue_adjusted":98677300,"revenue_actual":109177546.11,"expense_approved":140120200,"expense_adjusted":151296100,"expense_actual":86786169.35,"tax_revenue":82340239.48,"nontax_revenue":7216506.44,"capital_revenue":14629283,"transfer_revenue":4991517.19,"current_expense":61973437.39,"capital_expense":24812731.96,"budget_balance":22391376.76,"cash_current":94894355.83,"cash_previous":70702979.07},"ratios":{"revenue_execution":1.10640995,"expense_execution":0.57361802,"balance_to_revenue":0.20509141,"cash_to_expense":1.09342717,"cash_yoy":0.34215499,"capital_expense_share":0.28590652,"transfer_revenue_share":0.04571927},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00285358/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00285358"},"seo":{"slug":"svatoborice-mistrin","path":"/cz/municipalities/svatoborice-mistrin/"},"population":{"value":3574,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":91216300,"expenditure_czk":140120200,"financing_czk":48903900,"balance_czk":-48903900},{"stage":"revised","revenue_czk":98677300,"expenditure_czk":151296100,"financing_czk":52618800,"balance_czk":-52618800},{"stage":"actual","revenue_czk":109177546.11,"expenditure_czk":86786169.35,"financing_czk":-22391376.76,"balance_czk":22391376.76}],"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",61950000],["5331",13112000],["5169",10070000],["5011",9445000],["5171",5452000],["5154",4230000],["5362",4027000],["5222",3628000],["5031",3106000],["5023",3000000],["6122",2295000],["5329",2237400],["5365",2202000],["6123",2000000],["5153",1425000],["5139",1395000],["5032",1146000],["5137",1120000],["5223",1000000],["6130",1000000],["5229",720000],["5151",706000],["5163",646000],["5021",480000],["5156",460000],["5903",450000],["5168",413000],["5323",353000],["5909",262000],["5136",242000],["5166",240000],["5321",196000],["5175",150000],["5194",131000],["5499",121600],["5162",95500],["6322",90000],["5167",78000],["5134",73000],["5179",53400],["5364",48300],["5038",38000],["5042",32000],["5132",27000],["5164",23500],["5019",20000],["5138",20000],["5161",20000],["5172",20000],["5041",16000],["5173",12000],["5133",10500],["5131",10000],["5039",7000],["5192",7000],["5191",4000],["5176",3000],["5363",1000]],"economic_expenditure_total_czk":140120200,"economic_financing":[["8115",48903900]],"economic_financing_total_czk":48903900,"economic_revenue":[["1211",33000000],["1121",16500000],["1111",11800000],["3111",11000000],["1511",4300000],["2132",2379000],["1122",2200000],["1345",2022000],["1113",2000000],["4112",1097800],["2111",1091000],["2141",1000000],["1112",750000],["2324",635000],["1356",510000],["1386",350000],["1387",150000],["2142",104500],["1334",60000],["1341",58000],["1361",57000],["2131",46000],["2119",40000],["2112",25000],["1343",20000],["2139",15000],["2310",6000]],"economic_revenue_total_czk":91216300,"purpose_expenditure":[["3639",45585900],["2219",14070000],["6171",12038700],["3392",8462000],["3412",7000000],["6399",6200000],["3113",5711000],["3745",4270200],["6112",4169000],["3726",3900200],["3722",3000000],["3631",2575000],["3421",2490000],["3511",2350000],["4351",2213500],["5512",2084400],["2341",2000000],["3429",1921000],["3419",1349000],["3319",1013000],["3330",1000000],["3699",1000000],["2212",710000],["5311",500000],["2321",466000],["5213",450000],["3349",355000],["2292",353000],["3399",315000],["6409",300000],["3612",251000],["6320",250000],["3725",200000],["3900",200000],["3632",190000],["4379",185000],["4339",161000],["3613",121000],["1039",90000],["3341",85000],["3314",66000],["1019",65000],["2229",55000],["1014",53000],["1031",50000],["6402",48300],["2221",35000],["2143",32000],["3326",30000],["6310",30000],["2223",20000],["3599",20000],["3315",10000],["3316",5000],["3543",5000],["4341",5000],["4357",5000],["4329",1000]],"purpose_expenditure_total_czk":140120200},"revised":{"economic_expenditure":[["6121",65176000],["5331",13143000],["5169",11635000],["5011",9705000],["5171",8993000],["5362",4027000],["5222",3700500],["5031",3173500],["5023",3000000],["5154",2789000],["5194",2661000],["6122",2491000],["5365",2242000],["6123",1947000],["5139",1653700],["5336",1612700],["5153",1385500],["5137",1232700],["5032",1172000],["6130",1000000],["5166",840000],["5151",751000],["5229",720000],["5163",656000],["5168",556600],["5021",554100],["5223",550000],["5156",465000],["5903",450000],["5323",353000],["5622",300000],["5329",287400],["5909",262000],["5321",246000],["5136",242000],["5175",218300],["5499",126600],["5162",112500],["6359",100000],["5134",94000],["6322",90000],["5167",78000],["5364",71000],["5363",61000],["5164",57500],["5179",50400],["5038",42000],["5042",32000],["5019",21900],["5138",20000],["5161",20000],["5172",20000],["5492",20000],["5132",17000],["5041",16000],["5173",12000],["5131",11000],["5133",10500],["5039",7700],["5192",7000],["5191",4000],["5176",3000]],"economic_expenditure_total_czk":151296100,"economic_financing":[["8115",52618800]],"economic_financing_total_czk":52618800,"economic_revenue":[["1211",33156000],["1121",16500000],["3111",13030000],["1111",11800000],["1511",4300000],["2132",2379000],["1122",2200000],["1345",2022000],["1113",2000000],["4116",1833000],["2324",1598000],["4122",1193000],["4112",1097800],["2111",1091000],["2141",1000000],["1112",793000],["4213",665000],["1356",531400],["1386",455000],["1387",150000],["2321",150000],["4111",130000],["3121",120000],["2142",104500],["1334",60000],["1341",58000],["1361",57000],["2131",46000],["2119",40000],["2322",25400],["2112",25000],["2229",22700],["1343",20000],["2139",17500],["2310",6000],["1349",1000]],"economic_revenue_total_czk":98677300,"purpose_expenditure":[["3639",36015400],["2219",16725000],["6171",12299700],["3412",10650000],["3392",9304000],["3511",7870000],["3113",7181700],["6399",6200000],["3722",5530000],["3745",5078200],["6112",4169000],["3726",3791200],["3421",3445000],["5512",2567400],["3631",2315000],["4351",2227500],["2341",2080000],["3429",1939000],["3419",1489000],["2212",1210000],["3319",1163000],["2321",1016000],["3699",1000000],["2115",550000],["3330",550000],["5311",500000],["5213",450000],["3349",355000],["2292",353000],["3399",327000],["3612",266000],["1031",250000],["6320",250000],["3725",200000],["3900",200000],["4379",195000],["3632",190000],["6409",172000],["4339",161000],["6114",132000],["3613",127000],["1039",90000],["3341",85000],["6402",71000],["3314",66000],["1019",65000],["3769",60000],["1014",58000],["2229",55000],["3749",50000],["2221",35000],["2143",32000],["3326",30000],["6310",30000],["2223",20000],["3599",20000],["3315",14000],["3316",5000],["3543",5000],["4341",5000],["4357",5000],["4329",1000]],"purpose_expenditure_total_czk":151296100},"actual":{"economic_expenditure":[["6121",21366089.75],["5331",12643000],["5169",8465269.6],["5011",7568196.47],["5171",4892317.22],["5222",3615233.1],["5362",3335973],["5194",2564867.45],["5031",2339215],["5023",2289098],["5365",1802570],["6123",1695889],["5336",1612671.19],["5154",1441258.12],["6122",1219049.21],["5139",1136783.52],["5032",886588],["5153",753384.93],["5166",744394],["5137",721679.51],["5229",702000],["5163",544856.23],["5151",479573.36],["5168",422496.04],["5156",377214.7],["5323",352800],["6130",341704],["5622",300000],["5329",287400],["5021",276760.53],["5136",216406.32],["5321",214400],["5909",165761.87],["5223",150000],["5175",146716.8],["6359",100000],["5162",91124.4],["6322",90000],["5499",88770],["5364",70828.04],["5134",70236.63],["5164",35202],["5179",33964.36],["5167",33860],["5038",30655],["5492",20000],["5019",14122.15],["5161",12780],["5131",6164],["5138",5727],["5039",4774.85],["5132",3355],["5133",1608],["5173",1381]],"economic_expenditure_total_czk":86786169.35,"economic_financing":[["8115",-24191376.76],["8901",1800000]],"economic_financing_total_czk":-22391376.76,"economic_revenue":[["1211",35486881.26],["1121",19004505.7],["3111",14509283],["1111",13092521.56],["1511",5469538.56],["1113",2511577.45],["2132",2475340.48],["1345",2048913],["2324",1980709.21],["4116",1905756.19],["1122",1775970],["1112",1238682.72],["4122",1192961],["2111",1133039.2],["4112",1097800],["2141",826420.55],["1386",692382.42],["4213",665000],["1356",531389],["2420",300000],["1387",271362.38],["2321",150000],["4111",130000],["3121",120000],["2142",119240],["2131",112726],["1334",71230.68],["1361",64630],["1341",52856],["2139",36849],["2322",25398],["2119",24805],["2229",22677],["1343",21410],["2112",9302],["1381",5488.75],["1349",900]],"economic_revenue_total_czk":109177546.11,"purpose_expenditure":[["3639",10393483.4],["3412",9292733.86],["3392",8364054.89],["6171",7720284.35],["3113",7159729.19],["6399",5109406],["3722",5016956.36],["3745",4419252.68],["2219",3470074.42],["6112",3051911.9],["3726",2867583.78],["3421",2748183.84],["5512",2438501.94],["2341",2059893.83],["3631",1881470.46],["4351",1682872.93],["3419",1488880],["3511",1391760.01],["3319",1016944.5],["2321",732717.84],["2115",546194],["2212",434731.83],["2292",352800],["3349",304863],["3399",260328.32],["3429",223390.1],["5311",219527.88],["6320",207932],["4379",187400],["3725",178092.41],["3900",174240],["1031",161125.56],["3330",150000],["6409",140000],["6114",124284.51],["4339",112067],["1039",90000],["3612",87954.07],["3632",79725.3],["6402",70828.04],["3613",68043.24],["1019",65000],["3749",50000],["1014",48028],["3341",40425.5],["2221",23421.97],["6310",23400.77],["2223",18876],["3315",13007],["2143",5000],["3316",5000],["3543",5000],["3599",2000],["3699",2000],["4357",2000],["3314",1356.67],["4329",1000],["2229",430]],"purpose_expenditure_total_czk":86786169.35}},"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."}}}}