{"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:00241342","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00241342","name":"Obec Jinočany","short_name":"Jinočany","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-západ","municipality_code":539350},"amounts":{"revenue_approved":67433916,"revenue_adjusted":74886475.24,"revenue_actual":71684661.25,"expense_approved":68740386,"expense_adjusted":74529894.96,"expense_actual":56722155.53,"tax_revenue":59376837.84,"nontax_revenue":8242220.76,"capital_revenue":1490525.42,"transfer_revenue":2575077.23,"current_expense":45440165.84,"capital_expense":11281989.69,"budget_balance":14962505.72,"cash_current":81813994.64,"cash_previous":71232605.29},"ratios":{"revenue_execution":0.95724443,"expense_execution":0.76106582,"balance_to_revenue":0.20872674,"cash_to_expense":1.44236399,"cash_yoy":0.14854699,"capital_expense_share":0.19889917,"transfer_revenue_share":0.03592229},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00241342/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00241342"},"seo":{"slug":"jinocany","path":"/cz/municipalities/jinocany/"},"population":{"value":2403,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":67433916,"expenditure_czk":68740386,"financing_czk":1306470,"balance_czk":-1306470},{"stage":"revised","revenue_czk":74886475.24,"expenditure_czk":74529894.96,"financing_czk":-356580.28,"balance_czk":356580.28},{"stage":"actual","revenue_czk":71684661.25,"expenditure_czk":56722155.53,"financing_czk":-14962505.72,"balance_czk":14962505.72}],"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",19671738],["5011",9900000],["5169",8102648],["5331",3270000],["5171",3075000],["6130",3000000],["5154",2362000],["5023",1766000],["5031",1697000],["5323",1400000],["5166",1380000],["5137",1080000],["5032",1061000],["5321",1000000],["6122",1000000],["5365",989000],["5139",927000],["5222",862000],["5021",740000],["5141",708000],["5168",653000],["5153",642000],["5179",503000],["5901",500000],["5499",455000],["5362",352000],["5163",251000],["6125",250000],["5156",170000],["5175",138000],["5194",130000],["5151",99000],["5164",84000],["5162",79000],["5041",67000],["5167",65000],["5173",53000],["5132",47000],["5903",42000],["5136",41000],["5039",40000],["5192",20000],["5161",18000],["5138",11000],["5229",10000],["5329",8000],["5172",6000],["5131",5000],["5165",5000],["5492",5000]],"economic_expenditure_total_czk":68740386,"economic_financing":[["8115",5680470],["8124",-4374000]],"economic_financing_total_czk":1306470,"economic_revenue":[["1211",23100000],["1121",11500000],["1111",8700000],["1511",6000000],["2111",2629000],["2141",2415000],["2324",2295000],["1345",1855000],["1113",1450000],["2132",1400000],["4112",1397000],["4216",1109268],["1122",889000],["1361",700000],["1112",690000],["1381",480000],["1386",250000],["1387",100000],["2322",100000],["2142",85000],["4116",77648],["1341",77000],["4111",34000],["1343",30000],["2131",30000],["4121",25000],["1342",7000],["2329",5000],["1334",3000],["2112",1000]],"economic_revenue_total_czk":67433916,"purpose_expenditure":[["6171",11315000],["3613",5660000],["3639",5585386],["3745",5327000],["2341",5000000],["2212",4350000],["2219",4175000],["3111",3445000],["3113",2710000],["3723",2558000],["2411",2306000],["3412",2264000],["6112",2176000],["3722",2082000],["3631",1518000],["2292",1400000],["5311",1016000],["6399",889000],["6310",767000],["3314",725000],["5512",575000],["6409",500000],["3419",400000],["5213",262000],["3399",261000],["3429",220000],["6320",192000],["2321",170000],["3319",151000],["3721",150000],["3341",141000],["2221",100000],["3421",87000],["3900",70000],["3729",50000],["1014",49000],["6114",34000],["4379",22000],["4319",20000],["3725",10000],["3749",8000]],"purpose_expenditure_total_czk":68740386},"revised":{"economic_expenditure":[["6121",19930626.36],["5011",10881608],["5169",9466463.9],["5171",4904005.65],["5331",3460000],["5154",2979500],["5031",2848972],["5137",1930563.86],["5023",1820287],["5323",1400000],["5166",1380000],["5139",1145133.51],["5032",1136361],["5321",1000000],["5168",986000],["5222",957000],["5365",858100],["5141",777722.41],["5153",737000],["5362",700000],["5021",566590],["5179",503000],["5901",500000],["6122",470000],["5499",455000],["5367",352034.27],["6125",300000],["5163",262000],["5151",258771],["5194",190000],["5156",170000],["6322",154900],["5175",149414],["5041",147000],["5162",111000],["5164",84000],["5167",65000],["6123",62000],["5132",54000],["5173",52292],["6130",45000],["5038",43100],["5903",42000],["5136",41000],["5039",40000],["5192",20000],["5161",18000],["5221",15000],["5138",11000],["5229",10000],["5336",9450],["5329",8000],["5172",6000],["5131",5000],["5165",5000],["5492",5000]],"economic_expenditure_total_czk":74529894.96,"economic_financing":[["8124",-4374000],["8115",4017419.72]],"economic_financing_total_czk":-356580.28,"economic_revenue":[["1211",23886342.49],["1121",12813333.28],["1111",9239533.9],["1511",6500000],["2111",2951201.76],["2324",2821952],["2141",2415000],["1345",1855000],["1113",1691514.96],["2132",1400000],["4112",1324300],["3122",1290525.42],["4216",1109267.5],["1361",1072000],["1112",834775.61],["1334",792204],["1122",758100],["1381",480000],["1386",466706.59],["1387",200000],["3121",200000],["2321",165805],["2142",130943],["1343",112460],["2322",100000],["4116",77648.73],["1341",77000],["2131",30000],["4111",29411],["4121",25000],["2310",13000],["4122",9450],["1342",8000],["2329",5000],["2112",1000]],"economic_revenue_total_czk":74886475.24,"purpose_expenditure":[["6171",13834746],["3745",6519947],["3613",5737000],["2219",5125000],["2341",5000000],["2212",4981205.65],["3111",3440710],["3412",3309663.18],["3113",2945450],["3639",2832483],["3723",2770000],["3722",2232000],["6112",2230287],["2411",1953474],["3631",1702849.45],["5311",1576034.27],["2292",1400000],["6310",836722.41],["6399",758100],["5512",752400],["3314",744070],["3419",554900],["6409",500000],["3399",431000],["3725",313000],["3429",290000],["5213",262000],["6320",203000],["3341",183000],["3421",172000],["2321",170000],["3319",169700],["3721",150000],["2221",100000],["3900",80000],["3727",54450],["4379",52000],["3729",50000],["1014",49000],["6114",30703],["4319",20000],["3749",8000],["3635",5000]],"purpose_expenditure_total_czk":74529894.96},"actual":{"economic_expenditure":[["6121",10858230.27],["5011",10734822],["5169",8380719.75],["5331",3460000],["5154",2822697.47],["5031",2809322],["5171",2024397.71],["5023",1820287],["5137",1459572.65],["5032",1106830],["5166",1091267.16],["5168",956873.78],["5222",942500],["5323",890895],["5141",777722.41],["5365",758100],["5321",714284],["5153",706383.92],["5139",651378.28],["5362",607799],["5021",558330.84],["5367",352034.27],["5499",349378],["5151",256718],["5163",243658.21],["5194",171588],["6122",166049.76],["6322",154900],["5041",125920],["5175",115343.59],["5156",113463],["5162",106034.04],["5164",69375],["6123",61309.66],["5132",46516.95],["5179",45900],["5038",43081],["6130",41500],["5167",32474.43],["5173",16619],["5161",16444],["5221",15000],["5136",11011],["5229",9934.15],["5336",9450],["5329",8000],["5165",4319],["5909",2224],["5492",1200],["5363",193.23],["5131",104]],"economic_expenditure_total_czk":56722155.53,"economic_financing":[["8115",-10581389.35],["8124",-4409674.57],["8901",28558.2]],"economic_financing_total_czk":-14962505.72,"economic_revenue":[["1211",23886342.49],["1121",12813333.28],["1111",9239533.9],["1511",6264205.1],["2324",2729425.89],["2111",2447791.19],["1345",1702158],["1113",1691514.96],["2141",1643456.93],["4112",1324300],["3122",1290525.42],["4216",1109267.5],["1361",1070110],["2132",1005614.51],["1112",834775.61],["1122",758100],["1386",466706.59],["1334",272098.5],["3121",200000],["1387",182933.52],["2321",165805],["2142",130943],["1343",112460],["4116",77648.73],["2322",73082],["1341",71243],["4111",29411],["4121",25000],["2131",19277],["2310",13000],["2328",10205.24],["4122",9450],["1342",7767],["2329",3620],["1381",3555.89]],"economic_revenue_total_czk":71684661.25,"purpose_expenditure":[["6171",11558151.98],["3745",5655829.36],["2212",4103872.39],["3613",3817970.24],["3111",3182116.22],["3412",3091755.38],["3113",2766165.71],["3723",2757093.87],["3639",2619927.88],["3722",2182590.51],["6112",2162414],["2341",2137660.39],["2411",1922907.25],["5311",1284589.77],["2292",890895],["6310",818988.62],["2219",770512.98],["6399",758100],["3314",689302.3],["5512",645676.02],["3419",554900],["3631",547500.17],["3399",376513.47],["3725",312545],["3429",290000],["6320",202392],["3421",130167.59],["3721",114809.28],["3319",104551.03],["3341",80356.37],["3727",54450],["4379",47500],["1014",44940],["6114",30703],["3749",8000],["3635",4083.75],["6409",2224]],"purpose_expenditure_total_czk":56722155.53}},"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."}}}}