{"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:00241318","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00241318","name":"Město Jesenice","short_name":"Jesenice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-západ","municipality_code":539325},"amounts":{"revenue_approved":372448189.99,"revenue_adjusted":390910537.93,"revenue_actual":370957355.71,"expense_approved":461224800,"expense_adjusted":480957003.94,"expense_actual":430479057.21,"tax_revenue":278296804.77,"nontax_revenue":49907257.87,"capital_revenue":21346892,"transfer_revenue":21406401.07,"current_expense":213013039.97,"capital_expense":217466017.24,"budget_balance":-59521701.5,"cash_current":66829097.38,"cash_previous":133352005.88},"ratios":{"revenue_execution":0.94895716,"expense_execution":0.89504686,"balance_to_revenue":-0.1604543,"cash_to_expense":0.15524355,"cash_yoy":-0.49885195,"capital_expense_share":0.50517212,"transfer_revenue_share":0.05770583},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00241318/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00241318"},"seo":{"slug":"jesenice","path":"/cz/municipalities/jesenice/"},"population":{"value":10535,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":372448189.99,"expenditure_czk":461224800,"financing_czk":88776610.01,"balance_czk":-88776610.01},{"stage":"revised","revenue_czk":390910537.93,"expenditure_czk":480957003.94,"financing_czk":90046466.01,"balance_czk":-90046466.01},{"stage":"actual","revenue_czk":370957355.71,"expenditure_czk":430479057.21,"financing_czk":59521701.5,"balance_czk":-59521701.5}],"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":[["6121",235200000],["5169",62275000],["5011",33000000],["5331",29400000],["5171",25050000],["6130",11000000],["5031",8470820],["5362",5047000],["5329",5010000],["5365",4500000],["6122",4400000],["5154",4185000],["5023",3850000],["5032",3262980],["5222",2415000],["5141",2350000],["5137",2134000],["5139",2083000],["5168",1852000],["5164",1675000],["5499",1615000],["5166",1382000],["5153",1000000],["5021",950000],["5163",870000],["6123",800000],["5221",764000],["5162",675000],["5136",631000],["5194",628000],["6351",600000],["5492",575000],["5901",500000],["5151",440000],["5156",290000],["5167",270000],["5175",260000],["5161",250000],["6119",234000],["5909",185000],["5038",150000],["5131",135000],["5132",120000],["5172",115000],["5903",100000],["5123",95000],["5042",68000],["5041",60000],["5173",50000],["5179",50000],["5138",45000],["5192",41000],["5229",32000],["5223",20000],["5493",20000],["5122",10000],["5133",10000],["5134",10000],["5176",10000],["5213",5000]],"economic_expenditure_total_czk":461224800,"economic_financing":[["8117",130000000],["8118",-50000000],["8115",14776610.01],["8124",-6000000]],"economic_financing_total_czk":88776610.01,"economic_revenue":[["1211",107950000],["1121",54850000],["1111",40970000],["1511",33000000],["2132",29868190],["4213",24999999.99],["3122",12500000],["1345",12100000],["4112",9700000],["1113",8100000],["3111",6500000],["2111",5798000],["1122",4500000],["2324",3490000],["1112",3280000],["4121",2000000],["1343",1755000],["2141",1750000],["1334",1600000],["1386",1500000],["1361",1200000],["4221",1000000],["2131",900000],["2119",720000],["1387",600000],["4116",410000],["1341",330000],["2212",252000],["3113",250000],["4111",220000],["2321",200000],["2322",100000],["1342",45000],["2112",10000]],"economic_revenue_total_czk":372448189.99,"purpose_expenditure":[["3111",73760000],["3412",72110000],["2321",59947000],["3639",41641000],["6171",41173800],["3113",20400000],["2212",16950000],["5311",15847000],["2219",12820000],["2333",12520000],["6399",9500000],["3631",9030000],["3725",8690000],["3722",7720000],["2292",5000000],["3727",4890000],["6112",4800000],["3613",4520000],["3421",4470000],["3745",4375000],["3399",4045000],["2310",3810000],["4351",3700000],["2221",2730000],["3612",2550000],["6310",2460000],["3419",2000000],["3726",1850000],["3349",1490000],["3429",1240000],["4359",750000],["3632",716000],["3635",686000],["6320",600000],["5512",550000],["2223",500000],["3319",300000],["6114",220000],["4399",200000],["5212",192000],["3314",112000],["5213",100000],["1014",70000],["3326",60000],["3716",40000],["3749",20000],["4371",20000],["3525",15000],["4379",15000],["3900",10000],["6221",10000]],"purpose_expenditure_total_czk":461224800},"revised":{"economic_expenditure":[["6121",225644514.75],["5169",69366153.27],["5011",33610340],["5171",31341700],["5331",26387000],["6130",10800000],["5365",9360890],["5031",8852361],["5137",6036300],["5362",5479600],["5154",5434800],["5329",5065580],["5023",4235000],["6122",4118930],["5032",3450180],["5139",3370263.29],["5336",2940827.8],["6413",2500000],["5141",2345000],["5222",2306000],["5168",1844000],["5499",1749000],["5164",1578405.96],["5901",1400000],["5166",1376900],["5153",1006270],["5163",963000],["5021",929720],["5221",784000],["5194",706200],["5162",703200],["5136",606000],["6351",600000],["5492",587600],["5151",490000],["5161",413743.87],["5175",409000],["5156",295000],["6119",234000],["5167",221000],["5038",144500],["5123",134200],["5909",125000],["5026",121000],["5132",109800],["5903",100000],["5131",86000],["5172",84200],["5212",84000],["5179",69000],["5042",61000],["5138",41800],["5134",38500],["5173",35616],["5229",34500],["5041",30000],["5192",21300],["5176",18600],["5364",15000],["6331",14400],["5122",13000],["5223",10000],["5133",6500],["5213",5000],["5321",4800],["5363",3000],["5019",2846],["5039",962]],"economic_expenditure_total_czk":480957003.94,"economic_financing":[["8117",130000000],["8118",-50000000],["8115",16046466.01],["8124",-6000000]],"economic_financing_total_czk":90046466.01,"economic_revenue":[["1211",107950000],["1121",54850000],["1111",40970000],["1511",33000000],["2132",29868190],["4213",24999999.99],["3122",14000000],["1345",12100000],["4112",9809300],["1122",9355500],["1113",8100000],["3111",6500000],["2111",6028000],["2324",4277700],["4221",4000000],["1112",3280000],["4116",3190498.8],["4216",2468797],["4121",2000000],["1343",1755000],["2141",1750000],["1334",1600000],["1386",1500000],["1361",1200000],["2322",1026730],["2122",1000000],["2131",900000],["2119",720000],["1387",600000],["2412",364000],["1341",330000],["3113",318000],["2212",252000],["4111",201980.39],["2321",200000],["4122",191600],["4113",157984.75],["1342",45000],["2229",40257],["2112",10000]],"economic_revenue_total_czk":390910537.93,"purpose_expenditure":[["3412",72840000],["3111",71835608.8],["2321",46696014.75],["3639",45641000],["6171",41205071],["2212",29350000],["3113",22765219],["5311",15847000],["6399",14785500],["2219",14320000],["2333",13854000],["3725",10890000],["3631",9330000],["3722",7880000],["3727",5390000],["3745",5310000],["6112",5280000],["2292",5000000],["3399",4570000],["3613",4520000],["3421",4470000],["2310",3810000],["4351",2922000],["3612",2748000],["2221",2580000],["6310",2470000],["3429",2307210],["3419",1930000],["3726",1890000],["3349",1608000],["3319",800000],["3633",800000],["5512",750000],["4359",740000],["3632",716000],["3635",686000],["6320",645000],["2223",500000],["4399",210000],["6114",201980.39],["5212",192000],["3900",160000],["3314",112000],["5213",100000],["1014",70000],["3326",60000],["3716",40000],["3525",35000],["3749",20000],["4371",20000],["4379",15000],["6402",15000],["5511",14400],["6221",10000]],"purpose_expenditure_total_czk":480957003.94},"actual":{"economic_expenditure":[["6121",200188942.3],["5169",66631516.49],["5011",32271258],["5331",26387000],["5171",18004240.97],["6130",10603860],["5365",9360535],["5031",8462524],["5137",5747803.7],["5362",5467905],["5154",4384975.75],["5023",4210955],["6122",3858814.94],["5329",3644498],["5032",3293529],["5139",3183499.89],["5336",2940827.8],["6413",2500000],["5141",2337766.11],["5222",2303060],["5168",1824601.84],["5499",1724028],["5164",1501414.64],["5166",1011717],["5163",944607.72],["5021",909760],["5153",886059.29],["5194",694337.14],["5162",642679.03],["5136",592503.8],["5492",486298],["5221",435178.8],["5151",405912.71],["5161",404113],["5175",401414.01],["6351",300000],["5156",269968.17],["5038",144459],["5167",142934],["5026",120054],["5909",96874],["5123",93798.49],["5212",84000],["5131",82107.1],["5172",81445.1],["5132",73637],["5179",68302.92],["5042",57934.8],["5134",38349],["5229",34438.88],["5041",27445.85],["5138",21324.57],["5176",18503.9],["5173",18030],["5364",15000],["6331",14400],["5223",10000],["5321",4800],["5192",3414],["5363",3000],["5019",2846],["5122",2722.5],["5039",962],["5133",169]],"economic_expenditure_total_czk":430479057.21,"economic_financing":[["8117",80000000],["8115",-13477091.5],["8124",-6000000],["8901",-1001207]],"economic_financing_total_czk":59521701.5,"economic_revenue":[["1211",107299447.02],["1121",57465152.38],["1111",40379009.73],["1511",34283049.42],["2132",29125229.93],["3122",14379252],["1345",11768076.4],["4112",9809300],["1122",9355500],["1113",7594208.04],["2324",7344453.05],["3111",6899640],["2111",5966044.59],["4213",4513850.13],["1112",3745442.19],["4116",3190498.8],["4216",2468797],["2141",2416974.79],["1386",2093588.35],["1361",1567450],["1343",1540085],["2322",1105352],["2122",1000000],["2131",940962.52],["4121",872390],["1387",820532.98],["2119",676966.71],["2321",524586.28],["2212",377666],["2412",364000],["1341",307100],["4111",201980.39],["4122",191600],["4113",157984.75],["3113",68000],["2229",40257],["1342",36950],["2112",24765],["1334",24633],["1381",16580.26]],"economic_revenue_total_czk":370957355.71,"purpose_expenditure":[["3412",72189710.2],["3111",71103088.91],["3639",44543367.27],["6171",41033229.42],["2212",28354438.87],["2321",27338275.11],["3113",17520637],["6399",14785465],["2333",13843679.1],["5311",13490541.27],["2219",12693217.31],["3631",8533535.71],["3722",7858943.69],["3725",7771271.51],["3745",5306599.19],["6112",5201465.97],["3399",4527590.42],["3727",4464175.34],["3613",4288761.79],["2292",3578918],["6310",2457931.83],["2310",2371096.27],["3429",2186173.84],["4351",2082900.03],["3419",1927060],["2221",1889906.82],["3726",1886937.45],["3612",1787004.03],["3349",1592278.53],["4359",652851.7],["6320",643094],["3319",520131.25],["3421",480526.4],["5512",479950.87],["3635",239240],["4399",207823],["6114",201980.39],["5212",147846.7],["3633",76600],["3900",57875],["3314",41544.52],["3525",35000],["3632",16130],["4379",15000],["6402",15000],["5511",14400],["4371",10000],["3326",8954],["1014",6909.5]],"purpose_expenditure_total_czk":430479057.21}},"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."}}}}