{"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:00242381","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00242381","name":"Městys JINCE","short_name":"JINCE","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Příbram","municipality_code":540404},"amounts":{"revenue_approved":95003773.49,"revenue_adjusted":103835984.49,"revenue_actual":86777213.75,"expense_approved":87866046,"expense_adjusted":95474801,"expense_actual":65778489.37,"tax_revenue":60076460.54,"nontax_revenue":14275069.91,"capital_revenue":52020,"transfer_revenue":12373663.3,"current_expense":47833728.39,"capital_expense":17944760.98,"budget_balance":20998724.38,"cash_current":60753481.64,"cash_previous":43401994.43},"ratios":{"revenue_execution":0.83571427,"expense_execution":0.68896179,"balance_to_revenue":0.24198431,"cash_to_expense":0.92360713,"cash_yoy":0.39978548,"capital_expense_share":0.27280592,"transfer_revenue_share":0.14259116},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00242381/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00242381"},"seo":{"slug":"jince","path":"/cz/municipalities/jince/"},"population":{"value":2473,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":95003773.49,"expenditure_czk":87866046,"financing_czk":-7137727.49,"balance_czk":7137727.49},{"stage":"revised","revenue_czk":103835984.49,"expenditure_czk":95474801,"financing_czk":-8361183.49,"balance_czk":8361183.49},{"stage":"actual","revenue_czk":86777213.75,"expenditure_czk":65778489.37,"financing_czk":-20998724.38,"balance_czk":20998724.38}],"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":[["6121",28459000],["6122",11670000],["5011",9351000],["5169",6981000],["5331",4309000],["5171",3385000],["5154",2854200],["5031",2789400],["5023",2614000],["5362",2024000],["5139",1642000],["5021",1536000],["5166",1515600],["5137",705000],["5222",705000],["5141",597177],["5365",575510],["5156",570000],["5151",544500],["5323",500000],["6351",500000],["5032",457500],["5163",432823],["5168",398000],["5499",321640],["5138",308000],["6130",300000],["5164",252696],["5192",200000],["5199",200000],["5153",170000],["5162",138500],["5167",135000],["5178",116000],["5221",89000],["5194",81000],["5161",76000],["5038",62400],["5175",50000],["5339",43000],["5179",40000],["5903",40000],["5173",38000],["5136",30000],["5492",30000],["5329",18100],["5131",5000],["5132",5000],["5133",1000]],"economic_expenditure_total_czk":87866046,"economic_financing":[["8124",-3702000],["8115",-3435727.49]],"economic_financing_total_czk":-7137727.49,"economic_revenue":[["1211",26500000],["1121",13500000],["4213",12798468.12],["1111",10275000],["2132",8939721],["4216",6651086.32],["4218",3850000],["2111",2159000],["4112",2074200],["1113",1705000],["1345",1400000],["1511",1320000],["1112",809000],["2131",615000],["1122",575510],["1386",400000],["1361",330000],["2112",320000],["4116",232788.05],["1381",150000],["1387",118000],["1341",100000],["1343",50000],["2324",50000],["2119",45000],["1346",10000],["1334",8000],["4121",8000],["2141",5000],["3111",5000]],"economic_revenue_total_czk":95003773.49,"purpose_expenditure":[["3639",18599000],["6171",8439000],["3613",7910000],["3322",7468200],["3113",6309000],["3412",5677000],["4339",5000000],["3612",3450900],["6112",3320000],["6399",2575510],["3399",2450000],["3631",2310000],["2310",2280000],["2321",1911200],["3722",1500000],["5512",1026100],["3729",887100],["3392",832200],["3314",818440],["6310",630000],["2292",500000],["3419",469000],["3421",431000],["6320",400000],["3723",350000],["3635",300000],["3349",280000],["3745",255100],["2341",249496],["2212",230000],["2219",200000],["3632",117700],["2143",110000],["1019",70000],["4359",70000],["3721",60000],["6409",58100],["2229",50000],["3149",50000],["3744",50000],["4350",40000],["3326",31000],["3319",30000],["5212",20000],["5213",20000],["3543",13000],["1014",7000],["3341",4000],["3741",4000],["4357",3000]],"purpose_expenditure_total_czk":87866046},"revised":{"economic_expenditure":[["6121",27581999],["6122",11130814],["5011",8883398],["5169",8162998],["5171",5063130],["5331",4309000],["5154",3078662],["5031",2633773],["5023",2584059],["6422",2000000],["5139",1967715],["5021",1965952],["5166",1508932],["5336",1397640],["5362",1293276],["5137",1257757],["5365",1220520],["5032",1039948],["5222",820000],["5168",718028],["5151",607256],["5141",595883],["5323",500000],["6351",500000],["5156",478812],["5163",433596],["6129",359000],["5153",328092],["5499",326549],["6130",300000],["5164",271938],["5138",255943],["5162",240897],["5199",200000],["5192",198500],["5167",162780],["5178",116000],["5194",112938],["5172",107284],["5042",96171],["5221",94000],["5179",81853],["5161",78685],["5038",62786],["5173",55331],["5339",43000],["5903",40000],["5175",32351],["5029",31050],["5155",30000],["5329",30000],["5136",29159],["5492",29000],["5363",11675],["5131",5000],["5132",5000],["5019",2518],["5134",2167],["5133",1000],["5039",851],["5191",135]],"economic_expenditure_total_czk":95474801,"economic_financing":[["8115",-4659183.49],["8124",-3702000]],"economic_financing_total_czk":-8361183.49,"economic_revenue":[["1211",26443722],["4213",13721768.12],["1121",12553960],["1111",9995170],["2132",9044478.83],["4222",6000000],["4216",5651086.32],["4118",3272500],["2111",2899605],["4116",2207928.05],["1113",1827802],["1511",1629005],["4112",1550900],["1345",1517780],["1122",1220520],["1112",809000],["2131",657605],["2324",612377.17],["1386",520480],["1361",498680],["2112",269121],["1387",203165],["1343",190572],["4111",130000],["2321",100000],["1341",92443],["2119",73564],["3111",52020],["2141",50000],["1334",25661],["4121",8000],["2143",4521],["1346",2550]],"economic_revenue_total_czk":103835984.49,"purpose_expenditure":[["3639",18216475],["3613",8927588],["6171",8454292],["3322",8013881],["3113",7624051],["3412",5499362],["2321",4142182],["2310",3501132],["6112",3320000],["3612",3150900],["3399",2954387],["4339",2789813],["3631",2602137],["6399",2481757],["3729",2057818],["3722",1509625],["5512",1122000],["3392",887200],["3314",830377],["6310",634171],["2212",612856],["2219",607900],["2292",500000],["3421",481000],["3419",479000],["3723",436382],["6320",395000],["3326",379000],["3745",374751],["2411",336585],["3635",300000],["3349",280000],["2341",245143],["2143",152000],["3632",137700],["2223",135762],["6114",129556],["6409",107853],["1019",70000],["4359",70000],["4379",70000],["3429",67897],["3721",62275],["3319",59975],["2229",50000],["3149",50000],["3744",40349],["4350",40000],["5212",20000],["5213",20000],["3543",18000],["3341",12125],["1014",7000],["3741",4000],["4357",3000],["6113",544]],"purpose_expenditure_total_czk":95474801},"actual":{"economic_expenditure":[["6121",13169095.21],["5011",8153762],["5169",7049898.53],["5171",4651795.52],["5331",4309000],["6122",2704663.32],["5023",2584059],["5031",2518805],["5154",2447158.64],["5021",1789863],["5336",1397640],["5139",1395187],["5365",1220520],["5166",1162016.84],["5137",1075331.97],["6422",1000000],["5032",998799],["5362",814286.78],["5222",760000],["5168",693517.39],["5151",576275.46],["5323",481768],["6351",462809.92],["5156",436163.77],["5141",428802.08],["6129",349802.53],["5163",290763.31],["5153",276172.87],["5164",268270.72],["5499",266220],["6130",258390],["5162",232150.35],["5199",194462],["5192",191815],["5138",159103.52],["5167",146492.35],["5172",107185],["5042",96170.8],["5194",94122.84],["5221",89000],["5179",81093],["5161",77509],["5339",43000],["5173",40046],["5178",38579.64],["5038",35358],["5029",31050],["5329",30000],["5155",29770.01],["5136",27960],["5175",15438],["5363",11675],["5492",10000],["5019",2518],["5134",2167],["5039",851],["5191",135]],"economic_expenditure_total_czk":65778489.37,"economic_financing":[["8115",-17296724.38],["8124",-3702000]],"economic_financing_total_czk":-20998724.38,"economic_revenue":[["1211",26659994],["1121",14287631.65],["1111",10317077.82],["2132",9759141.43],["4118",3272500],["4216",2985191.21],["2111",2797613.67],["4116",2079621.68],["4222",2000000],["1113",1887318.69],["1511",1697294.01],["4112",1550900],["1345",1517780],["1122",1220520],["1112",931063.76],["2131",657605],["2324",604886.8],["1361",522710],["1386",520479.18],["4213",400000],["2112",275397],["1387",203998.36],["1343",190572],["2321",100000],["1341",87754],["4111",77450.41],["2119",72926.3],["3111",52020],["1334",25660.1],["4121",8000],["2143",4520.76],["1381",4056.97],["1346",2550],["2141",1978.95],["2329",1000]],"economic_revenue_total_czk":86777213.75,"purpose_expenditure":[["3639",9259805.03],["6171",7353687.92],["3113",6847987.64],["3412",5425975.53],["3322",3892227.66],["2321",3685396.72],["6112",3318625.6],["2310",3175877.98],["3399",2927873.28],["3612",2474009.87],["3631",2087177.03],["6399",2012767.78],["3729",1809759.19],["3613",1682946.33],["3722",1344313.57],["5512",949499.51],["3392",821272.62],["3314",749993.97],["2292",481768],["2219",472906.07],["6310",467797.39],["3419",464000],["3723",436381.67],["3421",403539.34],["3745",374548.97],["3326",365440],["2212",358787.53],["4339",334900],["6320",251460],["3349",220740],["2411",208823.57],["3635",164000],["2223",135762],["6409",107093],["3632",89923.9],["6114",77450.41],["1019",70000],["4359",70000],["3429",67215.36],["3721",62271.13],["3319",59819],["3149",47858],["4350",40000],["3744",38453.8],["2143",35000],["3543",18000],["4379",10000],["3341",8935],["1014",7000],["3741",4000],["4357",3000],["2229",1348],["2341",1070]],"purpose_expenditure_total_czk":65778489.37}},"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."}}}}