{"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:00226220","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00226220","name":"Obec Návojná","short_name":"Návojná","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Zlín","municipality_code":585521},"amounts":{"revenue_approved":14791000,"revenue_adjusted":17217000,"revenue_actual":16676425.32,"expense_approved":17066000,"expense_adjusted":21926000,"expense_actual":16316163.44,"tax_revenue":13737777.21,"nontax_revenue":1587464.18,"capital_revenue":0,"transfer_revenue":1351183.93,"current_expense":10354221.69,"capital_expense":5961941.75,"budget_balance":360261.88,"cash_current":5732047,"cash_previous":5956273.12},"ratios":{"revenue_execution":0.96860227,"expense_execution":0.74414683,"balance_to_revenue":0.02160306,"cash_to_expense":0.35131096,"cash_yoy":-0.03764537,"capital_expense_share":0.36540096,"transfer_revenue_share":0.08102359},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00226220/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00226220"},"seo":{"slug":"navojna","path":"/cz/municipalities/navojna/"},"population":{"value":683,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":14791000,"expenditure_czk":17066000,"financing_czk":2275000,"balance_czk":-2275000},{"stage":"revised","revenue_czk":17217000,"expenditure_czk":21926000,"financing_czk":4709000,"balance_czk":-4709000},{"stage":"actual","revenue_czk":16676425.32,"expenditure_czk":16316163.44,"financing_czk":-360261.88,"balance_czk":360261.88}],"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",4770000],["5011",2298500],["5901",1730000],["5023",1350000],["5169",1266000],["5031",708500],["5154",545000],["5139",524000],["5153",448000],["5171",397000],["5032",359000],["5222",325000],["5365",294000],["5021",200000],["5903",200000],["5156",195000],["5137",181000],["5499",139000],["5331",130000],["5163",110000],["5229",100000],["5175",85000],["5323",75000],["5362",75000],["5168",60000],["5492",60000],["5162",50000],["6130",50000],["5194",40000],["5329",40000],["5339",37000],["5223",30000],["5151",25000],["5136",24000],["5132",22000],["5167",20000],["5811",20000],["6127",15000],["5038",12000],["5173",10000],["5179",10000],["5133",6000],["5221",6000],["5364",6000],["5161",5000],["5176",5000],["5321",5000],["5361",2000],["5131",1000]],"economic_expenditure_total_czk":17066000,"economic_financing":[["8115",2935000],["8124",-660000]],"economic_financing_total_czk":2275000,"economic_revenue":[["1211",6000000],["1121",2800000],["1111",2000000],["2132",705000],["4112",681700],["1113",520000],["2111",481000],["1345",350000],["1122",260000],["1511",220300],["2324",199000],["4116",153000],["1112",150000],["4122",95000],["1386",80000],["1387",30000],["2131",29000],["1341",12000],["2310",9000],["1343",7000],["1361",7000],["1334",2000]],"economic_revenue_total_czk":14791000,"purpose_expenditure":[["3639",4321000],["6171",2622000],["6112",1745000],["2310",1127000],["2321",1095000],["3111",1019000],["5512",910000],["2212",750000],["3722",670000],["3412",667000],["6399",330000],["3399",224000],["3612",210000],["5213",200000],["3419",190000],["3421",150000],["3631",148000],["6320",100000],["4357",95000],["3314",78000],["2292",75000],["3341",66000],["3429",66000],["3319",38000],["1032",30000],["3113",30000],["3330",30000],["2341",20000],["3632",20000],["1031",10000],["6310",10000],["3522",7000],["6402",6000],["4312",5000],["4359",2000]],"purpose_expenditure_total_czk":17066000},"revised":{"economic_expenditure":[["6121",6595000],["5011",2528500],["5901",1730000],["5169",1401000],["5023",1400000],["5171",1294000],["5139",801700],["5031",728500],["5154",580000],["5153",448000],["6122",390000],["5032",359000],["5365",350500],["5222",335000],["5336",290000],["6119",280000],["5021",221800],["5137",205000],["5903",200000],["5156",195000],["5175",165500],["5499",139000],["5331",130000],["5163",120000],["5362",116000],["5229",106000],["5213",81000],["5323",75000],["5162",74000],["5168",73000],["5194",60000],["5492",60000],["6130",50000],["5329",40000],["5339",40000],["5167",31000],["5223",30000],["5136",28000],["5151",25000],["5132",24000],["5811",20000],["5321",17000],["6127",16000],["5038",12000],["5173",10000],["5179",10000],["5176",8000],["5172",7000],["5161",6500],["5133",6000],["5221",6000],["5364",6000],["5131",1000]],"economic_expenditure_total_czk":21926000,"economic_financing":[["8115",5369000],["8124",-660000]],"economic_financing_total_czk":4709000,"economic_revenue":[["1211",6320000],["1121",3400000],["1111",2350000],["2132",750000],["4112",681700],["2111",635000],["1113",520000],["4116",443000],["1345",350000],["2324",297500],["1122",285000],["1112",225000],["1511",223300],["4222",204000],["4129",144000],["1386",124000],["4122",95000],["1387",49000],["4111",32500],["2131",31000],["2310",19000],["1341",12000],["2329",8000],["1343",7000],["1361",7000],["1334",2000],["1381",1000],["1382",1000]],"economic_revenue_total_czk":17217000,"purpose_expenditure":[["3639",4354000],["6171",3190500],["5512",3091000],["6112",1795000],["2212",1610000],["2321",1196000],["2310",1127000],["3111",1024000],["3419",765000],["3722",670000],["3412",530000],["6399",395000],["3399",293000],["3612",286000],["3635",280000],["5213",200000],["3631",172000],["3421",150000],["6320",110000],["4357",99000],["3314",78000],["3429",76000],["2292",75000],["3341",66000],["3319",58000],["6114",32500],["1032",30000],["3113",30000],["3330",30000],["2341",20000],["3632",20000],["3723",15000],["3745",15000],["1031",10000],["3522",10000],["6310",10000],["6402",6000],["4312",5000],["4359",2000]],"purpose_expenditure_total_czk":21926000},"actual":{"economic_expenditure":[["6121",5593600.75],["5011",1949736],["5023",1254614],["5169",1103497.24],["5171",1045211.02],["5031",654584],["5139",592584],["5154",487426.18],["6122",352341],["5365",350244],["5222",328268],["5336",289423.19],["5032",287377],["5153",242305.98],["5021",168610],["5137",145659.85],["5175",135218.44],["5156",131992.29],["5331",130000],["5499",119700],["5362",111801],["5163",109061.8],["5229",105410],["5213",81000],["5162",72697.66],["5168",72254.08],["5323",68900],["5194",59147],["5339",35000],["5329",31420],["5223",30000],["5136",26019],["5167",25622.6],["5132",21360.77],["5321",16400.34],["6127",16000],["5492",14000],["5151",10443],["5179",8050],["5038",8020],["5176",7804.5],["5172",6002],["5364",5129.75],["5221",5000],["5173",4646],["5161",2581]],"economic_expenditure_total_czk":16316163.44,"economic_financing":[["8124",-658800],["8115",298538.12]],"economic_financing_total_czk":-360261.88,"economic_revenue":[["1211",6318110.12],["1121",3381301.93],["1111",2321805.81],["4112",681700],["2132",637155],["2111",614952],["1113",447060.38],["1345",346500],["4116",289423.19],["1122",284970],["2324",282397.18],["1511",223224.68],["1112",220427.89],["4222",204000],["4129",143560.74],["1386",123194.73],["1387",48283.86],["4111",32500],["2131",27021],["2310",18570],["1341",9770],["2329",7369],["1343",5920],["1361",5721],["1381",991.99],["1334",487.8],["1382",7.02]],"economic_revenue_total_czk":16676425.32,"purpose_expenditure":[["3639",3570382.91],["5512",2977604.67],["6171",2878662.99],["6112",1596834.85],["2212",872823.22],["3419",760667.75],["3111",722996.02],["3722",616473.08],["6399",394217],["3412",356561.06],["3612",260789.52],["2310",236776.32],["3399",190374],["2321",154986.46],["3631",132074.13],["6320",103483],["4357",98843],["3314",72116],["2292",68900],["3429",44884.86],["3319",35546.44],["3341",32832.03],["6114",31979],["3330",30000],["3113",25000],["3723",13146.58],["3745",10500],["3522",10000],["6310",5578.8],["6402",5129.75],["4312",5000],["4359",1000]],"purpose_expenditure_total_czk":16316163.44}},"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."}}}}