{"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:00240249","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00240249","name":"OBEC JENŠTEJN","short_name":"JENŠTEJN","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-východ","municipality_code":538264},"amounts":{"revenue_approved":32121000,"revenue_adjusted":34713353.34,"revenue_actual":36824399.57,"expense_approved":31027000,"expense_adjusted":35144156.34,"expense_actual":31860714.07,"tax_revenue":31607404.66,"nontax_revenue":2768341.57,"capital_revenue":796800,"transfer_revenue":1651853.34,"current_expense":23468596.26,"capital_expense":8392117.81,"budget_balance":4963685.5,"cash_current":16568591.9,"cash_previous":11690267.86},"ratios":{"revenue_execution":1.06081366,"expense_execution":0.90657217,"balance_to_revenue":0.13479339,"cash_to_expense":0.52003203,"cash_yoy":0.41729788,"capital_expense_share":0.26340018,"transfer_revenue_share":0.04485758},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00240249/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00240249"},"seo":{"slug":"jenstejn","path":"/cz/municipalities/jenstejn/"},"population":{"value":1503,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":32121000,"expenditure_czk":31027000,"financing_czk":-1094000,"balance_czk":1094000},{"stage":"revised","revenue_czk":34713353.34,"expenditure_czk":35144156.34,"financing_czk":430803,"balance_czk":-430803},{"stage":"actual","revenue_czk":36824399.57,"expenditure_czk":31860714.07,"financing_czk":-4963685.5,"balance_czk":4963685.5}],"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":[["5169",7930000],["6121",6600000],["5329",2300000],["5023",2000000],["5011",1850000],["5171",1490000],["5321",1410000],["6119",1200000],["5331",1000000],["5031",740000],["5139",470000],["5154",440000],["5021",396000],["5032",350000],["5499",325000],["5137",300000],["5323",270000],["5166",220000],["5164",207000],["5172",200000],["5222",195000],["5153",180000],["5194",160000],["5362",135000],["5168",120000],["5175",92000],["5138",80000],["5163",75000],["5167",75000],["5156",45000],["5162",40000],["5173",40000],["5229",36000],["5151",25000],["5038",10000],["5161",10000],["5903",10000],["5136",1000]],"economic_expenditure_total_czk":31027000,"economic_financing":[["8115",-1094000]],"economic_financing_total_czk":-1094000,"economic_revenue":[["1211",12500000],["1121",6350000],["1111",4490000],["1511",1900000],["2132",1315000],["1345",1300000],["1113",1185000],["3122",765000],["4112",431000],["2324",380000],["2141",250000],["2119",195000],["4121",180000],["1112",170000],["2111",153000],["1386",130000],["1122",125000],["2112",70000],["2321",65000],["1387",60000],["1341",55000],["2131",27000],["1361",20000],["1343",5000]],"economic_revenue_total_czk":32121000,"purpose_expenditure":[["6171",4494000],["2321",4120000],["3745",3050000],["3113",2700000],["3722",2657000],["2219",2630000],["6112",2485000],["3111",1200000],["3635",1200000],["5311",950000],["3322",933000],["3399",762000],["5512",685000],["3631",570000],["3421",550000],["3613",370000],["3412",275000],["2292",270000],["3419",245000],["4199",220000],["2341",150000],["6399",125000],["3349",75000],["3341",46000],["3632",45000],["6320",45000],["3721",35000],["3314",34000],["6310",30000],["3319",26000],["2310",20000],["3612",20000],["5213",10000]],"purpose_expenditure_total_czk":31027000},"revised":{"economic_expenditure":[["5169",8727000],["6121",8190600],["5329",2300000],["5171",2101984],["5023",2000000],["5011",1850000],["5321",1423625],["6119",1200000],["5331",1000000],["5031",740000],["5137",520000],["6122",520000],["5154",440000],["5139",430864.94],["5021",415713],["5336",373950.4],["5032",350000],["5499",325000],["5323",270000],["5166",220000],["5164",210000],["5172",200000],["5222",195000],["5153",180000],["5194",160000],["5362",135000],["5168",120000],["5175",93776],["5138",80000],["5167",78504],["5163",75643],["5156",45000],["5162",40000],["5173",40000],["5229",36000],["5151",25000],["5161",10496],["5038",10000],["5903",10000],["5136",1000]],"economic_expenditure_total_czk":35144156.34,"economic_financing":[["8115",430803]],"economic_financing_total_czk":430803,"economic_revenue":[["1211",12500000],["1121",6350000],["1111",4490000],["1511",2050000],["3122",1407000],["2132",1321000],["1345",1300000],["1113",1185000],["2324",423000],["4112",405700],["4116",387950.4],["1112",370000],["4213",332144],["2141",315000],["1386",270000],["2119",263500],["4222",208157],["4121",192000],["2111",171500],["1122",125000],["1387",110000],["1334",100000],["4122",99465],["2112",81500],["2321",65000],["1341",55000],["2131",54000],["1343",32000],["4111",26436.94],["1361",23000]],"economic_revenue_total_czk":34713353.34,"purpose_expenditure":[["2321",4820000],["6171",4494000],["2219",3906000],["3722",3508984],["3745",3095000],["3113",2700000],["6112",2485000],["3111",1573950.4],["3635",1200000],["5311",963625],["3322",933000],["3631",912600],["5512",788504],["3399",762000],["3412",613000],["3421",550000],["3613",370000],["2292",270000],["3419",245000],["4199",220000],["2341",150000],["6399",125000],["3349",75000],["3632",54000],["3341",52413],["2310",50000],["6320",45643],["3721",35000],["3314",34000],["6310",30000],["6114",26436.94],["3319",26000],["3612",20000],["5213",10000]],"purpose_expenditure_total_czk":35144156.34},"actual":{"economic_expenditure":[["5169",8758982.7],["6121",7184456.13],["5329",2152349],["5023",1886965],["5011",1806920],["5171",1413412.76],["5321",1362372.2],["5331",1000000],["6119",786500],["5031",720232],["5137",597841.48],["6122",421161.68],["5139",377566.58],["5336",373950.4],["5154",373932.55],["5032",332457],["5499",280880],["5194",279424],["5021",276479],["5222",202170.75],["5166",189728],["5323",180862],["5164",166406.84],["5362",121423],["5168",117658.82],["5153",90383],["5163",72243.07],["5138",67584.3],["5167",60574.9],["5173",47879],["5175",40953.64],["5162",39216.73],["5229",29500],["5156",24306.54],["5151",19689],["5182",-15000],["5161",9663],["5038",7344],["5136",2245]],"economic_expenditure_total_czk":31860714.07,"economic_financing":[["8118",-11000000],["8117",8000000],["8115",-1972194.5],["8901",8509]],"economic_financing_total_czk":-4963685.5,"economic_revenue":[["1211",13456596.76],["1121",7218599.03],["1111",5013757.33],["1511",2516277.71],["2132",1337272],["1345",1298499],["1113",952934.85],["3122",765800],["2324",530006.5],["1112",470282.85],["4112",405700],["4116",387950.4],["4213",332144],["2141",312350.07],["1386",262926.25],["2119",256352],["4222",208157],["4121",192000],["2111",181028],["1387",103058.46],["1334",102109.74],["4122",99465],["1122",97440],["2112",85495],["2131",54838],["1341",54069],["1343",33903],["3111",31000],["4111",26436.94],["1361",24948],["2321",11000],["1381",2002.68]],"economic_revenue_total_czk":36824399.57,"purpose_expenditure":[["2321",4426618.52],["6171",4416107.04],["2219",3831765.68],["3722",3493129.15],["3745",2871827.87],["3113",2505099],["6112",2353001],["3111",1377338.4],["5311",963622.2],["3631",797367.56],["5512",786826.76],["3635",786500],["3399",715616.52],["3322",680247.71],["3412",459067.54],["3421",218110],["3419",215897.6],["2292",180862],["4199",180300],["3613",113900],["6399",97440],["3349",60846.29],["3632",53943],["3341",51025.8],["6320",45643],["2310",42676.71],["3314",33900],["6310",26600.07],["6114",26436.94],["3721",25165.58],["3319",23832.13]],"purpose_expenditure_total_czk":31860714.07}},"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."}}}}