{"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:00234478","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00234478","name":"Obec Jemníky","short_name":"Jemníky","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kladno","municipality_code":532428},"amounts":{"revenue_approved":8863100,"revenue_adjusted":9035441.16,"revenue_actual":6388587.54,"expense_approved":8627000,"expense_adjusted":8967896.16,"expense_actual":4901398.35,"tax_revenue":5924960.74,"nontax_revenue":372585.64,"capital_revenue":1700,"transfer_revenue":89341.16,"current_expense":4671593.35,"capital_expense":229805,"budget_balance":1487189.19,"cash_current":17917806.37,"cash_previous":16430617.18},"ratios":{"revenue_execution":0.70705873,"expense_execution":0.54654941,"balance_to_revenue":0.23278842,"cash_to_expense":3.65565194,"cash_yoy":0.09051329,"capital_expense_share":0.0468856,"transfer_revenue_share":0.01398449},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00234478/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00234478"},"seo":{"slug":"jemniky","path":"/cz/municipalities/jemniky/"},"population":{"value":293,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":8863100,"expenditure_czk":8627000,"financing_czk":-236100,"balance_czk":236100},{"stage":"revised","revenue_czk":9035441.16,"expenditure_czk":8967896.16,"financing_czk":-67545,"balance_czk":67545},{"stage":"actual","revenue_czk":6388587.54,"expenditure_czk":4901398.35,"financing_czk":-1487189.19,"balance_czk":1487189.19}],"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",3500000],["5169",1510000],["5171",630000],["5023",590000],["6122",500000],["5021",370000],["5137",290000],["5154",270000],["5139",230000],["5175",155000],["5365",94000],["5032",90000],["5321",80000],["5031",60000],["5163",56000],["5156",50000],["5323",30000],["5162",20000],["5168",20000],["5194",20000],["5166",15000],["5151",10000],["5222",10000],["5161",7000],["5229",5000],["5339",5000],["5903",5000],["5362",4000],["5038",1000]],"economic_expenditure_total_czk":8627000,"economic_financing":[["8115",-236100]],"economic_financing_total_czk":-236100,"economic_revenue":[["1113",2500000],["1211",2500000],["1121",1300000],["1111",810000],["2324",685000],["1511",500000],["1345",155000],["1122",94000],["4112",75000],["1112",70000],["1386",50000],["2141",40000],["1387",30000],["1381",20000],["2139",13000],["2119",10000],["2111",5000],["3111",3000],["1341",2500],["2131",600]],"economic_revenue_total_czk":8863100,"purpose_expenditure":[["3639",2669000],["6171",1528000],["3745",860000],["6112",650000],["3631",595000],["3421",550000],["3722",300000],["3725",300000],["2219",270000],["3319",185000],["3399",150000],["3723",120000],["3635",100000],["6399",94000],["2321",60000],["3113",50000],["6320",50000],["2292",30000],["3721",20000],["5512",20000],["3419",10000],["6310",6000],["3111",5000],["5213",5000]],"purpose_expenditure_total_czk":8627000},"revised":{"economic_expenditure":[["5171",2336000],["6121",1964000],["5169",1504106],["5023",590000],["6122",500000],["5021",386146],["5137",289000],["5154",270000],["5139",230116.16],["5175",138279],["5365",94000],["5032",90000],["5153",80000],["5321",80000],["5031",60000],["5163",56000],["5156",50000],["5212",45000],["5323",30000],["5172",28000],["5162",20000],["5168",20000],["5194",20000],["5492",18000],["5166",15000],["5151",10000],["5222",10000],["5161",7000],["6130",5894],["5229",5355],["5339",5000],["5903",5000],["5362",4000],["5038",1000],["5136",1000]],"economic_expenditure_total_czk":8967896.16,"economic_financing":[["8115",-67545]],"economic_financing_total_czk":-67545,"economic_revenue":[["1211",2600200],["1113",2071914],["1121",1397000],["1111",946400],["2324",691400],["1511",500000],["2141",264126],["1345",155000],["1122",94000],["1112",90960],["4112",71800],["1386",51000],["1387",30000],["1381",20000],["4111",17541.16],["2139",13000],["2119",10000],["2111",5000],["3111",3000],["1341",2500],["2131",600]],"economic_revenue_total_czk":9035441.16,"purpose_expenditure":[["6171",3116355],["3639",1137000],["3745",926000],["6112",650000],["3631",595000],["3421",481000],["2321",330000],["3722",300000],["3725",300000],["2219",270000],["3319",185000],["3399",150000],["3723",120000],["3635",100000],["6399",94000],["3113",50000],["6320",50000],["2292",30000],["3721",20000],["5512",20000],["6114",17541.16],["3419",10000],["6310",6000],["3111",5000],["5213",5000]],"purpose_expenditure_total_czk":8967896.16},"actual":{"economic_expenditure":[["5171",2151457.58],["5169",908386.5],["5023",585036],["5021",294689],["6121",223911],["5137",114758.68],["5154",111159.74],["5153",77212.76],["5032",74196],["5031",59394],["5139",47206.19],["5212",45000],["5321",43120],["5163",29400.2],["5172",27201],["5323",26473],["5492",18000],["5168",12359.64],["5365",9240],["5175",8102],["5162",6202.8],["6130",5894],["5229",5355],["5222",5000],["5339",5000],["5156",2701],["5194",2370],["5038",974],["5136",670],["5151",499.26],["5161",429]],"economic_expenditure_total_czk":4901398.35,"economic_financing":[["8117",4000000],["8118",-4000000],["8115",-1487189.19]],"economic_financing_total_czk":-1487189.19,"economic_revenue":[["1211",2600194.81],["1121",1396614.57],["1111",946331.5],["1511",476228.99],["2141",264125.24],["1113",184214.2],["1345",147680],["1112",90956.4],["2324",86361],["4112",71800],["1386",50857.83],["1387",19937.01],["4111",17541.16],["2139",12299.4],["1122",9240],["2119",7200],["2111",2600],["1341",2330],["3111",1700],["1381",375.43]],"economic_revenue_total_czk":6388587.54,"purpose_expenditure":[["6171",2397381.69],["6112",637680],["2321",307221.58],["3745",255788.47],["2219",241516],["3722",206389.31],["3725",184984.97],["3723",116074.56],["3631",108772.33],["3421",95427],["3639",74453],["3319",68334],["3399",65106],["2292",26473],["3113",24000],["6320",23512],["5512",18120],["6114",17541.16],["6399",9240],["3721",7495.08],["6310",5888.2],["3111",5000],["3419",5000]],"purpose_expenditure_total_czk":4901398.35}},"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."}}}}