{"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:00255611","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00255611","name":"Město Janovice nad Úhlavou","short_name":"Janovice nad Úhlavou","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Klatovy","municipality_code":556394},"amounts":{"revenue_approved":63658320,"revenue_adjusted":89625017.72,"revenue_actual":90644990.13,"expense_approved":81038320,"expense_adjusted":95282792.49,"expense_actual":86299216.23,"tax_revenue":65210588.96,"nontax_revenue":6180678.87,"capital_revenue":11761590,"transfer_revenue":7492132.3,"current_expense":57855600.95,"capital_expense":28443615.28,"budget_balance":4345773.9,"cash_current":11795077.56,"cash_previous":28234087.08},"ratios":{"revenue_execution":1.01138044,"expense_execution":0.9057167,"balance_to_revenue":0.04794279,"cash_to_expense":0.13667653,"cash_yoy":-0.58223981,"capital_expense_share":0.32959297,"transfer_revenue_share":0.08265357},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00255611/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00255611"},"seo":{"slug":"janovice-nad-uhlavou","path":"/cz/municipalities/janovice-nad-uhlavou/"},"population":{"value":2450,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":63658320,"expenditure_czk":81038320,"financing_czk":17380000,"balance_czk":-17380000},{"stage":"revised","revenue_czk":89625017.72,"expenditure_czk":95282792.49,"financing_czk":5657774.77,"balance_czk":-5657774.77},{"stage":"actual","revenue_czk":90644990.13,"expenditure_czk":86299216.23,"financing_czk":-4345773.9,"balance_czk":4345773.9}],"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",21569200],["5169",12032087],["5171",9977500],["5011",7092000],["6123",6966000],["5331",6852318],["6122",2623000],["5031",1999750],["5023",1450000],["5362",1185423],["5154",1063000],["5139",891242],["5222",777000],["5032",771000],["5163",712000],["5223",648700],["5137",555000],["5499",498000],["5021",384000],["5166",360000],["5151",355000],["5156",339000],["5168",318000],["5153",234000],["5162",172200],["5132",170800],["5323",153000],["6129",150000],["5194",122000],["5175",84000],["5042",65000],["5167",57500],["5179",55600],["5136",52000],["5903",50000],["5173",43000],["5161",41000],["5041",30000],["5038",29000],["5019",28000],["5365",20000],["5155",15000],["5321",12000],["5164",10000],["5329",10000],["5133",6000],["5172",4000],["5176",4000],["5134",1000]],"economic_expenditure_total_czk":81038320,"economic_financing":[["8115",17380000]],"economic_financing_total_czk":17380000,"economic_revenue":[["1211",25900000],["1121",12200000],["1111",9300000],["1511",3900000],["2111",3118152],["2132",2130926],["1113",2100000],["1345",1400000],["4112",1131000],["1112",700000],["2324",500000],["3113",400000],["1386",320000],["1387",180000],["2131",146242],["1342",120000],["1361",100000],["2310",10000],["4121",2000]],"economic_revenue_total_czk":63658320,"purpose_expenditure":[["3639",11299000],["6171",9744750],["3113",8685400],["2212",6828700],["3631",5214000],["2321",4689000],["2219",4523000],["3322",4408000],["3111",2869918],["6112",1908500],["3632",1739209],["3412",1735200],["3722",1728000],["3319",1428000],["5512",1366750],["3723",1322000],["1032",1179980],["6399",1172423],["3399",1107000],["3314",1015100],["2310",910000],["3729",820000],["3341",650000],["3745",579100],["3330",478700],["1031",458590],["1036",403000],["6320",400000],["3326",352000],["2333",300000],["3419",290000],["4356",230000],["2341",190000],["3349",182000],["3721",170000],["2295",153000],["1039",121000],["3743",100000],["3429",96000],["6409",62000],["5213",50000],["6310",26000],["1014",20000],["2322",10000],["4379",10000],["4378",8000],["3421",5000]],"purpose_expenditure_total_czk":81038320},"revised":{"economic_expenditure":[["6121",20799831.06],["5171",13188060],["5169",11296156.56],["5011",7156188],["5331",6954725],["6123",6194794],["5365",5479100],["6122",3163915],["5362",2997304],["5031",2012950],["5336",1917946.4],["5023",1542127],["5154",1541285],["6351",1295021.84],["5139",1067082.5],["6356",859084],["5222",835000],["5163",816371],["5032",777358],["5499",739319],["5137",707897],["5166",491450],["5021",387600],["5151",365589],["5156",339000],["5168",310000],["5153",280200],["5223",228097],["5132",170600],["5162",159497.1],["5323",153000],["6129",126000],["5194",106920],["5175",101964],["5042",101600],["5161",63532],["5136",60900],["5179",54600],["5903",50000],["5167",47500],["5173",42300],["5123",41274],["5164",37224],["5019",31417.96],["5041",30000],["5038",29559],["5138",26609],["5909",16837],["5155",15000],["5321",14000],["5229",12100],["5329",10000],["5192",9067],["5133",6446],["5176",6000],["5364",4264],["5172",4000],["5039",2444.07],["5131",2200],["5122",1186],["5134",1000],["5191",300]],"economic_expenditure_total_czk":95282792.49,"economic_financing":[["8115",5657774.77]],"economic_financing_total_czk":5657774.77,"economic_revenue":[["1211",25900000],["1121",13200000],["3111",9738470],["1111",9300000],["1122",5441100],["1511",4200000],["4116",3280249.05],["2111",3160607],["2132",2611312],["1113",2100000],["3113",1574910],["4222",1500000],["1345",1400000],["4112",1040800],["4216",859083.25],["3112",848210],["2324",770173],["4122",745000],["1112",700000],["1386",503000],["1387",180000],["2131",166242],["1342",120000],["1361",100000],["4111",65000],["2226",41848],["2112",24700],["2139",18320],["2119",17000],["2310",10000],["1381",3993.42],["2329",3000],["4121",2000]],"economic_revenue_total_czk":89625017.72,"purpose_expenditure":[["3639",11044016],["6171",9694270],["3113",9676987.4],["6399",8425104],["2212",6828700],["3322",6488594],["2219",5767266],["3631",5435067],["2321",4689000],["3111",2905606],["3412",2720589],["6112",2092688],["3722",2000209],["3632",1802736],["3319",1752680],["5512",1519694],["3723",1482384],["3399",1279422],["1032",1179980],["3729",1037724],["3314",1023977],["2310",910000],["3341",650000],["3745",579100],["3326",483758],["1031",458590],["1036",403000],["6320",400000],["2333",357800],["3419",310000],["4356",239000],["3349",216203],["2341",190000],["3721",172110],["2295",153000],["6409",151326],["1039",123000],["3429",105206],["3743",100000],["6114",71359.09],["3635",61000],["5213",50000],["2229",48848],["3330",34097],["6310",34000],["2322",26103],["1014",20000],["6117",20000],["4357",15000],["5299",12100],["4359",10000],["4379",10000],["4378",8000],["3421",5000],["6402",4264],["2221",4235]],"purpose_expenditure_total_czk":95282792.49},"actual":{"economic_expenditure":[["6121",19523021.77],["5171",11312918.86],["5169",9597500.04],["5011",7106014],["5331",6954725],["6123",6193970.26],["5365",5465300],["5362",2996712],["5031",1999797],["5336",1917946.05],["5023",1541727],["5154",1402182.92],["6122",1030133.5],["5139",860706.6],["6356",859083.25],["5163",809005.64],["5222",808000],["5032",776883],["6351",712111],["5499",707936.2],["5137",551531.59],["5166",378873.8],["5151",287843],["5156",282422.3],["5153",278264.77],["5168",251386.98],["5223",194000],["5021",191527],["5323",152964],["5132",149319.25],["5162",143630.93],["6129",125295.5],["5194",100222],["5042",86364.05],["5175",84190.99],["5161",57882],["5136",57024],["5179",47476.36],["5123",41274],["5164",33811.95],["5167",31125.4],["5038",29559],["5173",29177],["5138",26608.5],["5041",25358.13],["5019",20759.96],["5909",16836.75],["5321",13901],["5229",12100],["5192",9067],["5364",4263.06],["5039",2393.07],["5131",2184],["5176",2000],["5133",1419],["5122",1185.8],["5191",300]],"economic_expenditure_total_czk":86299216.23,"economic_financing":[["8118",-22000000],["8115",17117104.85],["8901",537121.25]],"economic_financing_total_czk":-4345773.9,"economic_revenue":[["1211",26028474.27],["1121",13944175.44],["1111",10251947.18],["3111",9738470],["1122",5441100],["1511",4355818.04],["4116",3280249.05],["2132",2732988.9],["2111",2235602.9],["1113",1842385.71],["1345",1545381],["4222",1500000],["3113",1174910],["4112",1040800],["1112",908770.59],["4216",859083.25],["3112",848210],["2324",839755.63],["4122",745000],["1386",507994.69],["1387",199100.62],["2131",143453],["1342",117398],["4111",65000],["1361",64050],["2322",58008],["2226",41847.5],["2119",40946.94],["2139",30160],["2112",30031],["2329",15603],["2310",12282],["1381",3993.42],["4121",2000]],"economic_revenue_total_czk":90644990.13,"purpose_expenditure":[["3639",10909801.69],["3113",8767414.3],["6399",8425104],["6171",7441936.69],["2212",6752527.58],["3322",6471744.76],["2219",5767250.02],["3631",5260359.78],["2321",3381758.77],["3412",2376405.12],["3111",2298277.82],["6112",2055544.78],["3722",1982506.28],["3632",1751070.51],["3319",1724241.68],["3723",1477062.63],["5512",1315942.51],["3399",1276802.87],["3314",964042.73],["3729",943690.97],["1032",743307.56],["3341",641657.1],["3745",541156.11],["3326",435091.18],["6320",396987],["1036",330610],["3419",310000],["4356",234760],["3349",211498.04],["3721",172109.8],["2295",152964],["1031",150299.4],["6409",132392.36],["3429",102336],["2333",84050.56],["6114",65000],["3635",59786.1],["2229",48362.15],["6310",33451.64],["2322",26102.12],["1014",15000],["4357",15000],["5299",12100],["4359",10000],["4379",10000],["4378",7901],["6402",4263.06],["2221",4235],["2310",3310.56],["1039",2000]],"purpose_expenditure_total_czk":86299216.23}},"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."}}}}