{"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:00237957","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00237957","name":"Obec Jivina","short_name":"Jivina","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mladá Boleslav","municipality_code":535974},"amounts":{"revenue_approved":10770000,"revenue_adjusted":14985833.78,"revenue_actual":17522664.13,"expense_approved":11239000,"expense_adjusted":14620391.6,"expense_actual":11204214.93,"tax_revenue":14665211.1,"nontax_revenue":590876.43,"capital_revenue":27900,"transfer_revenue":2238676.6,"current_expense":9019291.02,"capital_expense":2184923.91,"budget_balance":6318449.2,"cash_current":6595438.45,"cash_previous":6880065.38},"ratios":{"revenue_execution":1.1692819,"expense_execution":0.76634164,"balance_to_revenue":0.36058725,"cash_to_expense":0.5886569,"cash_yoy":-0.0413698,"capital_expense_share":0.1950091,"transfer_revenue_share":0.12775892},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00237957/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00237957"},"seo":{"slug":"jivina-00237957","path":"/cz/municipalities/jivina-00237957/"},"population":{"value":503,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":10770000,"expenditure_czk":11239000,"financing_czk":469000,"balance_czk":-469000},{"stage":"revised","revenue_czk":14985833.78,"expenditure_czk":14620391.6,"financing_czk":-365442.18,"balance_czk":365442.18},{"stage":"actual","revenue_czk":17522664.13,"expenditure_czk":11204214.93,"financing_czk":-6318449.2,"balance_czk":6318449.2}],"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":[["5362",2087000],["5169",1700500],["5011",1458500],["5023",864200],["6121",864000],["5331",850000],["5031",572800],["5171",486000],["5141",370000],["5139",292000],["5168",250000],["5032",221600],["5021",196460],["5499",186000],["5154",145000],["5163",92000],["5155",90000],["5156",60000],["5137",58000],["5167",45000],["5178",40000],["5151",35000],["5162",35000],["5179",30000],["5194",25000],["5321",25000],["5136",22840],["5164",21000],["5172",20000],["5175",17100],["5173",15000],["5229",15000],["5329",12000],["5038",9000],["5132",8000],["5161",5000],["5166",5000],["5903",5000],["5909",3000],["5042",2000]],"economic_expenditure_total_czk":11239000,"economic_financing":[["8115",1429000],["8124",-960000]],"economic_financing_total_czk":469000,"economic_revenue":[["1211",3359000],["1121",2100000],["1511",1600000],["1111",1400000],["1334",613000],["1345",460000],["1113",400000],["2324",166000],["1112",130000],["2132",100000],["4112",91800],["2111",78000],["1386",63000],["1387",60000],["2141",50000],["4111",32000],["1341",22000],["2142",20000],["3111",20000],["1361",5200]],"economic_revenue_total_czk":10770000,"purpose_expenditure":[["6171",4227000],["3639",2041000],["6112",1130000],["2321",660000],["3412",650000],["3722",500000],["3111",425000],["3113",425000],["3725",400000],["1031",120000],["3631",110000],["3745",95000],["3632",90000],["2212",70000],["6320",60000],["3399",50000],["3721",40000],["6399",40000],["6114",32000],["6310",23000],["3319",16000],["3314",15000],["3419",15000],["5213",5000]],"purpose_expenditure_total_czk":11239000},"revised":{"economic_expenditure":[["6121",2380808],["5362",2224760],["5169",2079350],["5011",1432500],["5023",886000],["5331",850000],["5031",572800],["5171",548900],["5336",396613.6],["5141",370000],["6122",344471],["5139",293231],["5168",250000],["5137",243821],["5032",221600],["5021",212795],["5499",186400],["6351",180000],["6123",153000],["5154",145000],["5163",92000],["5155",90000],["5156",60000],["5167",45000],["5178",40000],["5151",35000],["5162",35000],["5179",30000],["5194",25000],["5321",25000],["5136",22840],["5164",21000],["5172",20000],["5175",16722],["5173",15000],["5229",15000],["5329",12600],["6130",9350],["5038",9000],["5132",8000],["5161",5830],["5166",5000],["5903",5000],["5909",4000],["5042",2000]],"economic_expenditure_total_czk":14620391.6,"economic_financing":[["8124",-6960000],["8115",6594557.82]],"economic_financing_total_czk":-365442.18,"economic_revenue":[["1211",3861257],["1121",2100000],["4213",1890745],["1511",1600000],["1111",1400000],["4216",763096.18],["4116",641013.6],["1334",613000],["1345",460000],["1113",400000],["2324",166000],["2229",144000],["1122",137760],["1112",130000],["2132",100000],["2322",99000],["4112",91800],["2111",83000],["1386",63000],["1387",60000],["2141",50000],["4113",26894],["1341",22000],["3111",20900],["4111",20018],["2142",20000],["3113",7000],["1361",5200],["2321",5000],["2119",3800],["2131",850],["2310",500]],"economic_revenue_total_czk":14985833.78,"purpose_expenditure":[["6171",4260618],["3725",2417332],["3639",2041000],["6112",1151800],["3113",1001613.6],["2321",660000],["3412",650000],["3722",500000],["3111",425000],["3635",275000],["3745",252000],["1031",179900],["6399",177760],["2212",130000],["3631",110000],["3632",110000],["3399",70000],["6320",60000],["3721",40000],["6310",23000],["6114",20018],["3314",20000],["3319",16000],["3419",15000],["2219",9350],["5213",5000]],"purpose_expenditure_total_czk":14620391.6},"actual":{"economic_expenditure":[["5362",2250379],["5169",1561934.06],["6121",1507423.42],["5023",885812],["5331",850000],["5011",814775],["5031",400619],["5336",396613.6],["6122",344160.49],["5141",282948.54],["5137",225614.51],["5168",202643.59],["5021",190520],["6351",180000],["5499",163025],["5032",158916],["6123",143990],["5139",126613.65],["5154",99349.55],["5163",69751],["5171",66212.68],["5155",59520],["5178",39579.1],["5162",30631.63],["5156",28520.3],["5321",24975],["5164",15463.8],["5329",12600],["5194",11741.5],["5179",9382.4],["6130",9350],["5151",8382.11],["5136",6468],["5167",5830],["5038",4871],["5909",4000],["5172",3267],["5175",3151],["5166",3025],["5161",2156]],"economic_expenditure_total_czk":11204214.93,"economic_financing":[["8124",-7055327.46],["8115",736878.26]],"economic_financing_total_czk":-6318449.2,"economic_revenue":[["1211",5706400.36],["1121",3062340.54],["1111",2083108.83],["1511",1800786.7],["4213",1544345],["1334",626264.4],["4116",582513.6],["1345",464800],["1113",404156.52],["2324",209128.27],["1112",199486.15],["1122",137760],["2111",117468.42],["1386",111534.37],["2132",103650],["2322",99000],["4112",91800],["1387",43718.92],["2141",33447.74],["1341",22233],["3111",20900],["4111",20018],["2142",18088],["3113",7000],["2321",5000],["2119",3773],["1361",1780],["1381",841.31],["2131",821],["2310",500]],"economic_revenue_total_czk":17522664.13,"purpose_expenditure":[["3725",2381941.74],["3639",2040220],["6171",1936729.24],["6112",1151333],["3113",1001613.6],["3722",434792.79],["3111",425000],["2321",414244.54],["3412",356793.91],["6399",210159],["3635",190000],["3745",179648.1],["2212",101171.86],["3632",83311],["1031",58927],["3631",58045.95],["6320",51332],["3399",45521.5],["6114",20018],["3314",15049],["3319",15000],["6310",13159],["3721",10853.7],["2219",9350]],"purpose_expenditure_total_czk":11204214.93}},"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."}}}}