{"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:00233366","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00233366","name":"Obec Jivina","short_name":"Jivina","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Beroun","municipality_code":531308},"amounts":{"revenue_approved":5930180,"revenue_adjusted":6767284.93,"revenue_actual":5662070.67,"expense_approved":6270180,"expense_adjusted":7107284.93,"expense_actual":6052928.37,"tax_revenue":4429344.67,"nontax_revenue":611613,"capital_revenue":88070,"transfer_revenue":533043,"current_expense":3512593.74,"capital_expense":2540334.63,"budget_balance":-390857.7,"cash_current":6853727.24,"cash_previous":7244584.94},"ratios":{"revenue_execution":0.83668277,"expense_execution":0.85165129,"balance_to_revenue":-0.06903088,"cash_to_expense":1.13229941,"cash_yoy":-0.0539517,"capital_expense_share":0.41968688,"transfer_revenue_share":0.09414277},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00233366/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00233366"},"seo":{"slug":"jivina","path":"/cz/municipalities/jivina/"},"population":{"value":202,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5930180,"expenditure_czk":6270180,"financing_czk":340000,"balance_czk":-340000},{"stage":"revised","revenue_czk":6767284.93,"expenditure_czk":7107284.93,"financing_czk":340000,"balance_czk":-340000},{"stage":"actual","revenue_czk":5662070.67,"expenditure_czk":6052928.37,"financing_czk":390857.7,"balance_czk":-390857.7}],"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":[["6122",2715680],["5169",1071000],["5171",727400],["5023",565000],["5021",382000],["5139",180000],["5154",110000],["5137",107000],["5229",58600],["5329",46000],["5032",45000],["5163",45000],["5156",31000],["5155",30000],["5166",20000],["5019",18000],["5168",17000],["5175",15000],["5151",13000],["5162",10000],["5167",10000],["5194",10000],["5903",10000],["5136",8000],["5172",7000],["5321",7000],["5179",4000],["5134",3000],["5138",3000],["5161",1000],["5038",500]],"economic_expenditure_total_czk":6270180,"economic_financing":[["8115",340000]],"economic_financing_total_czk":340000,"economic_revenue":[["1211",1800000],["4213",900180],["1121",800000],["1111",600000],["4216",450000],["2111",405000],["1345",200000],["1511",200000],["2131",120000],["1113",106600],["2132",85000],["2141",80000],["4112",72000],["1112",40000],["1386",20000],["1341",12000],["1381",10000],["1387",10000],["3111",10000],["1343",7000],["2329",1400],["1361",1000]],"economic_revenue_total_czk":5930180,"purpose_expenditure":[["6171",2387580],["5512",990000],["6112",625000],["2212",385000],["3745",260000],["3722",250000],["3412",202000],["2310",200000],["3723",200000],["1031",150000],["3613",110000],["3635",100000],["3314",61000],["3631",50000],["6320",42000],["2292",40000],["2341",40000],["3319",36000],["3421",30000],["3721",30000],["2321",20000],["3399",10000],["3429",10000],["5213",10000],["6409",10000],["3543",6000],["3326",5000],["4351",5000],["6310",3000],["3549",2000],["3900",600]],"purpose_expenditure_total_czk":6270180},"revised":{"economic_expenditure":[["6122",2470961.93],["5169",1269040],["5171",1118400],["5023",565000],["5021",434541],["5137",307000],["5139",153778],["5365",138180],["6129",132000],["5154",113500],["5229",58600],["5032",45000],["5163",45000],["5329",41000],["5156",35000],["5155",30000],["5168",17000],["5175",16184],["5019",15500],["5166",15000],["5151",13100],["5162",10000],["5167",10000],["5194",10000],["5903",10000],["5136",8000],["5172",7000],["5321",7000],["5179",4000],["5134",3000],["5138",3000],["5161",1000],["5038",500]],"economic_expenditure_total_czk":7107284.93,"economic_financing":[["8115",340000]],"economic_financing_total_czk":340000,"economic_revenue":[["1211",1890000],["1121",1010000],["4213",770461.93],["1111",680000],["4216",450000],["2111",431300],["1511",232000],["1345",228000],["2141",203300],["1122",138180],["1113",135600],["2131",120000],["3111",110200],["2132",85000],["4112",71800],["1112",66000],["1386",39000],["2324",37200],["1387",17000],["1341",13500],["4111",11243],["1343",10100],["1381",10000],["2329",4400],["2112",2000],["1361",1000]],"economic_revenue_total_czk":6767284.93,"purpose_expenditure":[["6171",2251161.93],["5512",1000000],["2212",637000],["6112",622500],["3612",526500],["3745",339000],["3412",335000],["3722",255000],["3723",225000],["6399",138180],["3613",125100],["3314",76000],["1031",70000],["2219",61000],["2310",60000],["3631",53000],["3635",50000],["3721",45000],["6320",42000],["3319",38000],["2292",30000],["2341",30000],["6114",11243],["2321",10000],["3399",10000],["3421",10000],["3429",10000],["5213",10000],["6409",10000],["3543",6000],["3326",5000],["3541",5000],["4351",5000],["6310",3000],["3549",2000],["3900",600]],"purpose_expenditure_total_czk":7107284.93},"actual":{"economic_expenditure":[["6122",2408998.95],["5171",1024562.27],["5169",945839.44],["5023",468000],["5021",398550],["5365",138180],["6129",131335.68],["5139",103596.99],["5154",90737.89],["5137",83215.19],["5163",43508.6],["5032",42120],["5329",39279],["5156",26835.33],["5155",26588],["5229",23600],["5168",13618.17],["5151",10232],["5175",8828.3],["5162",6930.67],["5321",6000],["5194",4500],["5167",3911],["5179",2863.89],["5136",440],["5038",400],["5161",257]],"economic_expenditure_total_czk":6052928.37,"economic_financing":[["8117",1440000],["8115",-1049142.3]],"economic_financing_total_czk":390857.7,"economic_revenue":[["1211",1881749.89],["1121",1008554.26],["1111",679741.31],["4216",450000],["1345",227989],["1511",219017.44],["2141",202645.72],["2111",195828.7],["1122",138180],["1113",133217.05],["2131",110085],["3111",88070],["4112",71800],["1112",65721.64],["2132",62000],["1386",36738.29],["2324",35478.58],["1387",14400],["1341",13200],["4111",11243],["1343",10000],["2329",3615],["2112",1960],["1361",550],["1381",285.79]],"economic_revenue_total_czk":5662070.67,"purpose_expenditure":[["6171",2111157.98],["5512",930644.31],["6112",510120],["2212",481326.5],["3612",330568.02],["3412",313355.58],["3745",292909.1],["3722",238557.08],["3723",222523.53],["6399",138180],["3613",103944.61],["2219",60610],["2310",48145.56],["3631",47778.17],["3721",41645.78],["6320",41556],["3314",32611.25],["2292",28369],["3319",15472.5],["2341",15340.91],["6114",11243],["6409",8773.89],["3429",7000],["3541",5000],["3399",4500],["3421",3043],["3543",3000],["4351",3000],["6310",1952.6],["3900",600]],"purpose_expenditure_total_czk":6052928.37}},"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."}}}}