{"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:00473421","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00473421","name":"Obec Xaverov","short_name":"Xaverov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Benešov","municipality_code":571415},"amounts":{"revenue_approved":1283500,"revenue_adjusted":1612800,"revenue_actual":1491682.13,"expense_approved":1027500,"expense_adjusted":1623000,"expense_actual":1332677.75,"tax_revenue":1343446.57,"nontax_revenue":51884.66,"capital_revenue":0,"transfer_revenue":96350.9,"current_expense":1137229.14,"capital_expense":195448.61,"budget_balance":159004.38,"cash_current":1468218.41,"cash_previous":1373287.09},"ratios":{"revenue_execution":0.92490211,"expense_execution":0.82111999,"balance_to_revenue":0.10659401,"cash_to_expense":1.1017055,"cash_yoy":0.06912708,"capital_expense_share":0.14665857,"transfer_revenue_share":0.06459211},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00473421/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00473421"},"seo":{"slug":"xaverov","path":"/cz/municipalities/xaverov/"},"population":{"value":56,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":1283500,"expenditure_czk":1027500,"financing_czk":-256000,"balance_czk":256000},{"stage":"revised","revenue_czk":1612800,"expenditure_czk":1623000,"financing_czk":10200,"balance_czk":-10200},{"stage":"actual","revenue_czk":1491682.13,"expenditure_czk":1332677.75,"financing_czk":-159004.38,"balance_czk":159004.38}],"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":[["5023",300000],["5171",220000],["5169",162000],["5329",68000],["5154",40000],["5021",35000],["5032",30000],["5162",25000],["5163",25000],["6121",25000],["5139",22000],["5168",22000],["5903",15000],["5339",12000],["5901",10000],["5137",5000],["5175",4000],["5194",2000],["5136",1000],["5156",1000],["5167",1000],["5321",1000],["5492",1000],["5161",500]],"economic_expenditure_total_czk":1027500,"economic_financing":[["8115",-142000],["8124",-114000]],"economic_financing_total_czk":-256000,"economic_revenue":[["1211",490000],["1121",260000],["1111",180000],["2111",115000],["1511",110000],["1113",45000],["1345",33000],["1112",12000],["1381",10000],["2324",8000],["1343",7000],["1386",6000],["1334",3000],["1387",3000],["1341",1000],["2141",500]],"economic_revenue_total_czk":1283500,"purpose_expenditure":[["6112",330000],["6171",228500],["2212",210000],["3722",75000],["3639",52000],["3632",39000],["6310",25000],["2221",18000],["5213",15000],["5512",12000],["5212",10000],["3631",5000],["3399",2000],["3723",2000],["3745",2000],["3113",1000],["3421",1000]],"purpose_expenditure_total_czk":1027500},"revised":{"economic_expenditure":[["5169",499000],["5023",330000],["5171",220000],["6121",196000],["5329",68000],["5154",58000],["5021",46500],["5168",34000],["5032",33000],["5139",33000],["5162",27000],["5163",25000],["5903",15000],["5339",12000],["5901",10000],["5137",5000],["5175",4000],["5194",2000],["5136",1000],["5156",1000],["5167",1000],["5321",1000],["5492",1000],["5161",500]],"economic_expenditure_total_czk":1623000,"economic_financing":[["8115",150600],["8124",-140400]],"economic_financing_total_czk":10200,"economic_revenue":[["1211",570000],["1121",308000],["1111",220000],["1511",135000],["2111",115000],["4112",71800],["1113",45000],["1345",42000],["4111",32500],["1112",22000],["1386",12000],["1381",10000],["1387",8000],["2324",8000],["1343",7000],["1334",5000],["1341",1000],["2141",500]],"economic_revenue_total_czk":1612800,"purpose_expenditure":[["6171",579500],["2212",330000],["6112",330000],["3722",90000],["3639",52000],["3632",47500],["3723",47000],["3745",30000],["6114",28000],["6310",25000],["2221",18000],["5213",15000],["5512",12000],["5212",10000],["3631",5000],["3399",2000],["3113",1000],["3421",1000]],"purpose_expenditure_total_czk":1623000},"actual":{"economic_expenditure":[["5169",458000.75],["5023",308971],["6121",195448.61],["5171",87233.74],["5329",59633],["5154",57685.09],["5021",44781],["5162",26777.4],["5032",25740],["5139",23170.9],["5168",23019.86],["5163",22216.4]],"economic_expenditure_total_czk":1332677.75,"economic_financing":[["8124",-88000],["8115",-71004.38]],"economic_financing_total_czk":-159004.38,"economic_revenue":[["1211",569182.39],["1121",304734.89],["1111",216385.96],["1511",132060.83],["4112",71800],["2111",51851.5],["1345",41600],["1113",40280.04],["4111",24550.9],["1112",19863.59],["1386",11102.24],["1387",4351.36],["1334",2276.7],["1343",1000],["1341",520],["1381",88.57],["2141",33.16]],"economic_revenue_total_czk":1491682.13,"purpose_expenditure":[["6171",536527.17],["6112",305745],["2212",204294.95],["3722",88218.13],["3639",43673],["3632",34033],["3723",29629.2],["3745",27830],["6114",24550.9],["6310",22216.4],["2221",15960]],"purpose_expenditure_total_czk":1332677.75}},"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."}}}}