{"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:00298018","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00298018","name":"Obec Jistebník","short_name":"Jistebník","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Moravskoslezský kraj","district_name":"Nový Jičín","municipality_code":599506},"amounts":{"revenue_approved":45300000,"revenue_adjusted":49684600,"revenue_actual":49558611.57,"expense_approved":59111000,"expense_adjusted":36029494.56,"expense_actual":35593658.26,"tax_revenue":40555192.06,"nontax_revenue":1536661.52,"capital_revenue":27860,"transfer_revenue":7438897.99,"current_expense":27352516.36,"capital_expense":8241141.9,"budget_balance":13964953.31,"cash_current":56222659.14,"cash_previous":42257705.83},"ratios":{"revenue_execution":0.99746424,"expense_execution":0.98790335,"balance_to_revenue":0.28178661,"cash_to_expense":1.57956956,"cash_yoy":0.33047117,"capital_expense_share":0.231534,"transfer_revenue_share":0.15010303},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00298018/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00298018"},"seo":{"slug":"jistebnik","path":"/cz/municipalities/jistebnik/"},"population":{"value":1806,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":45300000,"expenditure_czk":59111000,"financing_czk":13811000,"balance_czk":-13811000},{"stage":"revised","revenue_czk":49684600,"expenditure_czk":36029494.56,"financing_czk":-13655105.44,"balance_czk":13655105.44},{"stage":"actual","revenue_czk":49558611.57,"expenditure_czk":35593658.26,"financing_czk":-13964953.31,"balance_czk":13964953.31}],"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",36400000],["5169",5621000],["5331",4503000],["5171",3535000],["5011",2100000],["5023",1400000],["5139",798000],["5031",740000],["5222",695000],["5153",550000],["5365",350000],["5154",322000],["5032",315000],["5163",275000],["5137",200000],["5492",200000],["5136",187000],["5021",182500],["5156",110300],["6122",100000],["5166",90000],["5168",70000],["5329",60000],["5151",53000],["5175",52000],["5162",45000],["5219",40000],["5167",25000],["5179",25000],["5161",15700],["5038",10000],["5499",10000],["5019",8000],["5041",5000],["5194",5000],["5362",5000],["5364",5000],["5039",2500],["5173",1000]],"economic_expenditure_total_czk":59111000,"economic_financing":[["8115",13811000]],"economic_financing_total_czk":13811000,"economic_revenue":[["1211",15000000],["1121",7900000],["4216",6500000],["1111",5000000],["4211",2300000],["1511",2000000],["1113",1200000],["1345",1000000],["4112",590000],["1112",570000],["2111",538000],["4122",500000],["4222",400000],["1122",390000],["2132",361000],["2122",154000],["1381",150000],["1386",150000],["2131",110000],["1387",100000],["1341",65000],["1361",65000],["3111",50000],["1344",45000],["1334",40000],["4111",40000],["2324",20000],["2119",16000],["1343",15000],["2112",12000],["2321",10000],["2212",5000],["2141",4000]],"economic_revenue_total_czk":45300000,"purpose_expenditure":[["3392",13335000],["3429",12000000],["2212",11010000],["6171",6583000],["3113",2940000],["6112",1795000],["3722",1600000],["3111",1563000],["3729",1302000],["3412",1080000],["3421",945000],["3631",870000],["3745",730000],["2321",650000],["2219",640000],["6399",350000],["3399",320000],["3419",305000],["5512",250000],["6320",250000],["3341",205000],["5213",100000],["3612",45000],["3314",40000],["3512",40000],["3632",38000],["6114",35000],["3726",30000],["4359",25000],["6310",25000],["3312",5000],["6402",5000]],"purpose_expenditure_total_czk":59111000},"revised":{"economic_expenditure":[["6121",7034250],["5169",6083900],["5171",4491000],["5331",4225358.57],["5011",2184000],["5139",1658000],["5023",1656000],["5336",1345751.99],["6351",883784],["5031",789000],["6122",701500],["5222",679000],["5365",641500],["5137",607000],["5492",391000],["5153",336000],["5032",334000],["5154",279500],["5163",237500],["5021",228850],["5136",191000],["5168",171000],["5223",150000],["5156",125800],["5219",100000],["5493",80000],["5329",63300],["5167",57000],["5151",47000],["5175",45600],["5162",44000],["5166",38000],["5499",33500],["5041",23000],["5179",23000],["5362",15500],["5161",15400],["5038",9000],["5019",3000],["5194",2500],["5363",2000],["5364",2000],["5039",1000]],"economic_expenditure_total_czk":36029494.56,"economic_financing":[["8115",-13655105.44]],"economic_financing_total_czk":-13655105.44,"economic_revenue":[["1211",17827000],["1121",9559000],["1111",6550000],["4216",3300000],["4116",2678000],["1511",2209000],["1345",1373000],["1113",1263000],["4222",900000],["1112",623000],["4112",557500],["2111",497900],["1122",492000],["2132",358800],["1386",349000],["2321",220000],["1387",137000],["2122",130000],["2141",123000],["2131",103500],["4113",80000],["2322",60400],["1341",59000],["1361",54000],["4111",33000],["1334",31000],["3111",28000],["2119",24000],["1344",23000],["2112",21500],["1343",12000],["2212",5000],["1381",3000]],"economic_revenue_total_czk":49684600,"purpose_expenditure":[["6171",9009300],["3113",4613842.97],["3392",4196500],["3111",3843801.59],["6112",2071000],["3421",2017700],["3429",1592000],["3722",1556000],["2212",1015000],["3632",801000],["2321",792500],["3729",778000],["5512",707000],["3745",644500],["6399",492000],["3631",373000],["3399",323000],["3412",239000],["6320",213500],["3419",200000],["3612",119500],["2219",112500],["3512",100000],["3726",48000],["3314",41000],["6114",32850],["4359",25000],["6310",24000],["3312",23000],["3341",23000],["6402",2000]],"purpose_expenditure_total_czk":36029494.56},"actual":{"economic_expenditure":[["6121",6656407.3],["5169",6073622.59],["5171",4476868.62],["5331",4225358.57],["5011",2183363],["5023",1655775],["5139",1652964.61],["5336",1345427.99],["6351",883784],["5031",788564],["6122",700950.6],["5222",678720],["5365",640334],["5137",604965.4],["5492",390530],["5153",335445.08],["5032",332548],["5154",277584.42],["5163",237083.2],["5021",228595],["5136",190680.52],["5168",170922.8],["5223",150000],["5156",115044.5],["5219",100000],["5493",80000],["5329",63254],["5167",55819],["5151",45732],["5175",44943.28],["5162",43237.35],["5166",37600],["5499",33500],["5179",22771],["5041",22334.98],["5161",15224.6],["5362",15200],["5038",8929],["5019",2548.85],["5194",2500],["5363",1893],["5364",1771],["5039",861]],"economic_expenditure_total_czk":35593658.26,"economic_financing":[["8115",-13964953.31]],"economic_financing_total_czk":-13964953.31,"economic_revenue":[["1211",17826215.02],["1121",9558521.36],["1111",6549455.63],["4216",3212098.06],["4116",2656799.93],["1511",2208804.06],["1345",1372332],["1113",1262186.27],["4222",900000],["1112",622798.1],["4112",557500],["2111",495549.36],["1122",491190],["2132",358308],["1386",348176.46],["2321",219664],["1387",136470.05],["2122",128588],["2141",122940.22],["2131",103020.94],["4113",80000],["2322",60059],["1341",58550],["1361",53120],["4111",32500],["1334",30493.5],["3111",27860],["2119",22958],["1344",22840],["2112",21074],["1343",11360],["2212",4500],["1381",2679.61]],"economic_revenue_total_czk":49558611.57,"purpose_expenditure":[["6171",8987830.4],["3113",4613344.8],["3111",3842048.07],["3392",3811707.7],["6112",2069630],["3421",2015663.96],["3429",1591666.05],["3722",1555308.85],["2212",1012800.25],["3632",799560.86],["2321",791325.75],["3729",777107.34],["5512",700871.14],["3745",641878.96],["6399",491190],["3631",372415.62],["3399",323000],["3412",236986.35],["6320",213110],["3419",200000],["3612",118578.81],["2219",111473.28],["3512",100000],["3726",47911.26],["3314",40724.2],["6114",32189.9],["4359",25000],["6310",23973.2],["3312",22334.98],["3341",22255.53],["6402",1771]],"purpose_expenditure_total_czk":35593658.26}},"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."}}}}