{"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:00262358","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00262358","name":"Obec Janov nad Nisou","short_name":"Janov nad Nisou","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Jablonec nad Nisou","municipality_code":563595},"amounts":{"revenue_approved":37295775,"revenue_adjusted":46676052.77,"revenue_actual":46009702.71,"expense_approved":75800601.89,"expense_adjusted":85180879.66,"expense_actual":44368035.32,"tax_revenue":37895922.91,"nontax_revenue":5265800.45,"capital_revenue":416978,"transfer_revenue":2431001.35,"current_expense":24534918.48,"capital_expense":19833116.84,"budget_balance":1641667.39,"cash_current":40145494.28,"cash_previous":39087044.89},"ratios":{"revenue_execution":0.98572394,"expense_execution":0.52086848,"balance_to_revenue":0.0356809,"cash_to_expense":0.90482921,"cash_yoy":0.02707929,"capital_expense_share":0.44701364,"transfer_revenue_share":0.05283671},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00262358/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00262358"},"seo":{"slug":"janov-nad-nisou","path":"/cz/municipalities/janov-nad-nisou/"},"population":{"value":1491,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":37295775,"expenditure_czk":75800601.89,"financing_czk":38504826.89,"balance_czk":-38504826.89},{"stage":"revised","revenue_czk":46676052.77,"expenditure_czk":85180879.66,"financing_czk":38504826.89,"balance_czk":-38504826.89},{"stage":"actual","revenue_czk":46009702.71,"expenditure_czk":44368035.32,"financing_czk":-1641667.39,"balance_czk":1641667.39}],"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",49417740.89],["5169",7743980],["5011",3776000],["5331",2312500],["5171",1535000],["5023",1500000],["5329",1405000],["5031",1319000],["5153",725000],["6119",600000],["5154",523200],["5032",514980],["5362",500000],["5021",469000],["5229",405000],["5321",319800],["5139",315000],["5323",297600],["5163",290000],["5156",250000],["5137",243000],["5499",200000],["5151",134000],["5166",120000],["5168",110000],["5903",100000],["5221",97000],["5132",90000],["5162",70000],["5141",60000],["5164",55001],["5136",50000],["5194",40000],["5493",40000],["5179",38000],["5175",35000],["5167",25000],["5161",21000],["5367",20000],["5038",15000],["5192",10000],["5173",6500],["5365",2300]],"economic_expenditure_total_czk":75800601.89,"economic_financing":[["8115",39088044.89],["8124",-583218]],"economic_financing_total_czk":38504826.89,"economic_revenue":[["1211",14500000],["1121",7000000],["1111",4500000],["1511",2340000],["1345",1400000],["2132",1060000],["4121",1000000],["1113",950000],["2111",855000],["1342",800000],["2133",585375],["3111",500000],["3122",420000],["4112",352400],["1112",300000],["1381",250000],["2131",150000],["2324",150000],["2141",50000],["2212",50000],["2112",32000],["1341",30000],["1361",20000],["1343",1000]],"economic_revenue_total_czk":37295775,"purpose_expenditure":[["6171",29195680.89],["3612",10843000],["3745",8720000],["3639",8040001],["2212",2440000],["3113",2362500],["5311",2351000],["3722",2293980],["6112",2152340],["2292",1697600],["3631",1450000],["3635",600000],["1039",500000],["6399",500000],["3421",360000],["5512",360000],["2321",337000],["3419",330000],["6409",255000],["6320",190000],["3399",180000],["4351",148800],["6310",110000],["5213",100000],["3314",74500],["2310",55000],["3319",50000],["3613",48200],["3632",36000],["3112",20000]],"purpose_expenditure_total_czk":75800601.89},"revised":{"economic_expenditure":[["6121",54623446.71],["5169",7940168],["5011",3783000],["5331",2312500],["5171",2017100],["5154",1751900],["5023",1548000],["5329",1409000],["5031",1319000],["5365",971750],["5336",942982.35],["6119",846961],["5153",725000],["5032",519080],["5021",493441],["5139",368218.5],["5321",342000],["5323",297600],["5163",296800],["5137",288657.9],["5156",250000],["5222",240900],["5499",200000],["5168",180000],["5151",154500],["5166",120000],["5179",118000],["5221",111300],["5903",100000],["6130",92674.2],["5132",90000],["5136",90000],["5164",80501],["5162",70000],["5493",61000],["5141",60000],["5339",46500],["5167",42700],["5363",42500],["5194",42300],["5175",36680],["5229",28800],["5161",21000],["5367",20000],["5494",20000],["5364",16219],["5038",15000],["5362",11700],["5192",10000],["5173",6500],["5219",5000],["5133",500]],"economic_expenditure_total_czk":85180879.66,"economic_financing":[["8115",39088044.89],["8117",5000000],["8118",-5000000],["8124",-583218]],"economic_financing_total_czk":38504826.89,"economic_revenue":[["1211",15615000],["1121",8369100],["1111",5783000],["1511",2731000],["2111",2598000],["1345",1616300],["1342",1194100],["1113",1105500],["4121",1103200],["2132",1063200],["4116",942982.35],["2133",585375],["1112",545500],["3111",500000],["1122",454650],["3122",432000],["4112",352400],["1386",307000],["2212",302000],["2131",240200],["2329",226589],["2324",158500],["1387",120000],["2119",63500],["2229",54060.33],["2141",50000],["2112",37700],["4111",32500],["1341",30000],["1361",20000],["1334",11500],["1356",10200],["2139",8600],["3119",4800],["1381",2371.09],["2321",2125],["1335",2100],["1343",1000]],"economic_revenue_total_czk":46676052.77,"purpose_expenditure":[["6171",30239947.71],["3612",10858000],["3745",10334700],["3639",8360675.2],["3113",3335682.35],["2212",2731000],["2321",2603600],["3722",2526980],["5311",2361600],["6112",2203840],["2292",1697600],["3631",1633900],["1039",1520000],["6399",954650],["3635",600000],["3421",535000],["2310",470000],["5512",397700],["6409",310235],["3419",268000],["6320",190000],["4351",185500],["3399",180000],["1036",112300],["6310",111800],["5213",100000],["3314",75500],["3319",52300],["3613",48200],["3769",42500],["6114",40685.4],["3632",36000],["3112",20000],["5269",20000],["6402",16219],["3525",6765]],"purpose_expenditure_total_czk":85180879.66},"actual":{"economic_expenditure":[["6121",19077725.64],["5169",6771867.64],["5011",3620589],["5331",2312500],["5023",1547026],["5171",1353036.42],["5154",1345376.95],["5329",1221700],["5031",1169975],["5365",773557],["6119",662717],["5021",481291],["5032",476426],["5153",463332.14],["5321",335500],["5323",297600],["5163",250913.87],["5222",236100],["5139",234719.23],["5499",191700],["5156",184874.91],["5168",176837.57],["5151",149844],["5179",116705.33],["5137",113640.98],["5221",111229],["6130",92674.2],["5136",87861.6],["5164",76920.6],["5162",52239.52],["5132",52185],["5493",45500],["5363",42500],["5194",42296.5],["5339",42169],["5175",31313.5],["5494",20000],["5167",17700],["5161",17430],["5364",16219],["5038",14703.77],["5229",13643],["5362",11657],["5141",8212.95],["5219",5000],["5166",605],["5133",420]],"economic_expenditure_total_czk":44368035.32,"economic_financing":[["8117",5000000],["8118",-5000000],["8115",-1058449.39],["8124",-583218]],"economic_financing_total_czk":-1641667.39,"economic_revenue":[["1211",15614781.72],["1121",8369059.53],["1111",5782479.09],["1511",2730831.91],["2111",2590230],["1345",1616273],["1342",1194035],["1113",1105439.48],["4121",1103119],["2132",1031228],["4116",942982.35],["2133",585373],["1112",545361.99],["1122",454650],["3122",397000],["4112",352400],["1386",304869.32],["2212",302000],["2131",240175],["2329",226330],["1387",119492.22],["2324",72094],["2119",63408],["2229",54060.33],["2141",44185.12],["2112",37472],["4111",32500],["1341",25000],["3111",15200],["1334",11244.3],["1356",10142.26],["2328",8600],["2139",8520],["1361",7882],["3119",4778],["1381",2371.09],["2321",2125],["1335",2010]],"economic_revenue_total_czk":46009702.71,"purpose_expenditure":[["3612",9161404.58],["6171",5435364.54],["3639",5354110.57],["3745",4631827.79],["3722",2472354.24],["3113",2390145.44],["2212",2316731.47],["5311",2262195.96],["6112",2094804],["2292",1515300],["1039",1448973.31],["3631",1308555.66],["6399",756495],["3421",520824.8],["3635",415756],["2321",324013.89],["6409",293822.33],["5512",270571.74],["2310",259578.88],["3419",242260],["4351",181499],["6320",150358],["3399",137901.4],["1036",112260],["3314",67446.6],["6310",59982.22],["3319",50968.5],["3769",42500],["6114",40685.4],["5269",20000],["6402",16219],["3525",6765],["3613",6118],["3632",242]],"purpose_expenditure_total_czk":44368035.32}},"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."}}}}