{"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:00252425","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00252425","name":"Město Jistebnice","short_name":"Jistebnice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Tábor","municipality_code":552534},"amounts":{"revenue_approved":68348422,"revenue_adjusted":78404932.4,"revenue_actual":80970342.09,"expense_approved":155280200,"expense_adjusted":146096710.4,"expense_actual":133915773.56,"tax_revenue":59877902.22,"nontax_revenue":10001453.07,"capital_revenue":64291,"transfer_revenue":11026695.8,"current_expense":57305924.21,"capital_expense":76609849.35,"budget_balance":-52945431.47,"cash_current":21990143.74,"cash_previous":29293427.28},"ratios":{"revenue_execution":1.03272,"expense_execution":0.91662415,"balance_to_revenue":-0.65388672,"cash_to_expense":0.16420876,"cash_yoy":-0.24931475,"capital_expense_share":0.57207487,"transfer_revenue_share":0.13618191},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00252425/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00252425"},"seo":{"slug":"jistebnice","path":"/cz/municipalities/jistebnice/"},"population":{"value":2139,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":68348422,"expenditure_czk":155280200,"financing_czk":86931778,"balance_czk":-86931778},{"stage":"revised","revenue_czk":78404932.4,"expenditure_czk":146096710.4,"financing_czk":67691778,"balance_czk":-67691778},{"stage":"actual","revenue_czk":80970342.09,"expenditure_czk":133915773.56,"financing_czk":52945431.47,"balance_czk":-52945431.47}],"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",99400000],["5011",11721000],["5169",7375580],["5171",6060670],["5365",3938100],["5154",3681000],["5331",3170000],["5031",3169370],["5139",2085310],["6125",2080000],["5023",1550000],["5032",1202990],["5499",1040000],["5156",911000],["5362",849000],["5192",732500],["5168",655500],["5163",610200],["5021",456200],["5137",454000],["5166",382000],["5141",305000],["5901",300000],["6130",300000],["5151",298800],["5162",243900],["5136",221400],["5132",203000],["5909",186300],["5123",180500],["5329",145000],["6122",120000],["5178",118600],["5343",105200],["5155",104000],["5903",100000],["5167",98200],["5492",98000],["5194",82000],["5175",79000],["5161",70000],["5172",66500],["5199",65000],["5321",65000],["5164",62100],["5038",49000],["5173",35000],["5138",20000],["5133",10200],["5019",10000],["5041",6200],["5179",4000],["5039",3380],["5142",500]],"economic_expenditure_total_czk":155280200,"economic_financing":[["8123",70000000],["8115",18169512],["8124",-2737734],["8905",1500000]],"economic_financing_total_czk":86931778,"economic_revenue":[["1211",22200000],["1121",10800000],["1111",8672000],["4216",6405822],["1511",4300000],["2111",3603390],["1122",3399000],["2132",2014610],["1113",1650000],["1345",1600000],["4112",1310500],["1112",500000],["2131",304500],["1333",250000],["2310",220000],["1361",200000],["1386",190000],["4111",160000],["1342",120000],["1381",100000],["1387",95000],["4116",90000],["2119",70000],["1341",35000],["4121",21600],["2141",20000],["1343",12000],["1344",5000]],"economic_revenue_total_czk":68348422,"purpose_expenditure":[["2321",85900000],["6171",12700000],["3639",12000000],["3113",6500000],["3722",5000000],["6399",4185000],["3322",3540000],["2310",3100000],["3631",2550000],["2212",2200000],["3725",2200000],["6112",1980000],["1032",1800000],["3419",1500000],["3392",1450000],["3745",1300000],["5512",1100000],["3612",1050000],["3314",888000],["3723",850000],["3634",700000],["4351",400000],["6320",335000],["6310",275000],["2219",250000],["3319",200000],["3399",200000],["6114",160000],["2341",150000],["3341",150000],["6330",105200],["2229",100000],["3326",100000],["3635",100000],["5213",100000],["3632",90000],["3349",70000],["3330",2000]],"purpose_expenditure_total_czk":155280200},"revised":{"economic_expenditure":[["6121",66571715],["5011",11963330],["6130",11722625],["5171",9438150],["5169",6743058],["5365",4053440],["5154",3974050],["5031",3267960],["5331",3170000],["6125",2614217.5],["5139",2153440],["5651",1900000],["5336",1760985.43],["5137",1620791.62],["5023",1550000],["6356",1322256.05],["5499",1301800],["5032",1241140],["5156",867636],["5163",812200],["5141",760000],["5192",699500],["5021",674620],["5222",643000],["5362",579330],["5168",551587.32],["6122",530280.88],["5166",435000],["5151",329780],["5162",277150],["5364",222141.6],["5155",219190],["5909",211300],["5492",210000],["5136",192000],["5329",145000],["5123",114500],["5194",106000],["5343",105200],["5178",100200],["5903",100000],["5132",86000],["5167",85900],["5175",82500],["5199",65000],["5321",65000],["5164",60500],["5172",55010],["5138",54260],["5901",50000],["5038",49000],["5161",42800],["5223",35000],["5179",20000],["5363",20000],["5173",16800],["5134",11510],["5019",11259],["5176",10090],["5221",10000],["5041",4000],["5039",3807],["5133",3200],["5142",500]],"economic_expenditure_total_czk":146096710.4,"economic_financing":[["8123",40000000],["8115",27829512],["8124",-2737734],["8905",2600000]],"economic_financing_total_czk":67691778,"economic_revenue":[["1211",23865672.6],["1121",11256625],["1111",8672000],["1511",5132000],["4222",5000000],["2111",4126390],["1122",3470670],["4216",2571610.55],["4116",2177071.25],["2132",2014610],["2451",1900000],["1345",1790000],["1113",1650000],["4112",1064200],["2141",680000],["1112",660000],["1386",490000],["2131",304500],["1333",250000],["2310",220000],["1361",200000],["1387",185000],["4111",162500],["1342",120000],["2229",102769],["1381",100000],["2119",70000],["2112",45000],["1341",35000],["4122",29714],["4121",21600],["2324",20000],["1343",12000],["1344",5000],["2321",1000]],"economic_revenue_total_czk":78404932.4,"purpose_expenditure":[["2321",54000000],["3639",22876625],["6171",12196987.32],["3113",12196241.48],["3419",9640000],["3722",5200000],["2310",4655000],["6399",4056670],["2212",2890000],["3631",2050000],["3745",2000000],["6112",1980000],["3612",1450000],["5512",1328000],["1032",1268345],["3725",1200000],["3723",1020000],["3314",968000],["3322",790000],["3634",700000],["3392",450000],["4351",400000],["3399",340000],["6320",335000],["6310",275000],["2219",250000],["6402",222141.6],["3319",200000],["6114",162500],["2341",155000],["3326",154000],["3341",150000],["6330",105200],["3635",100000],["5213",100000],["3632",90000],["3349",70000],["3330",37000],["2229",20000],["3525",5000],["3543",5000],["3599",5000]],"purpose_expenditure_total_czk":146096710.4},"actual":{"economic_expenditure":[["6121",62338390.35],["5011",11079890],["6130",10229253.5],["5171",8873506.36],["5169",5992858.36],["5365",3977040],["5154",3665001.01],["5331",3170000],["5031",2987435],["6125",2228320.27],["5651",1900000],["5336",1760985.43],["5139",1478315.52],["5137",1435439.38],["6356",1322256.05],["5023",1314822],["5499",1210122],["5032",1138629],["5156",776724.78],["5192",674573.76],["5163",642355.21],["5021",626944],["5168",543288.44],["5222",538000],["5141",527288.16],["6122",491629.18],["5166",378532.5],["5151",305064],["5162",238960.41],["5364",222141.6],["5492",200000],["5909",187821.74],["5136",180740],["5155",174617],["5362",151748],["5178",100115.4],["5194",92524],["5343",87960.42],["5132",76128.3],["5175",69911],["5199",62412],["5167",61933.7],["5138",54258.5],["5164",51477.03],["5172",49308.23],["5038",45055],["5161",41958],["5123",38805.88],["5223",35000],["5363",20000],["5179",17813.5],["5134",11508.31],["5221",10000],["5176",9981.8],["5173",8345],["5321",4000],["5329",2132],["5019",1259],["5133",515],["5039",427],["5142",223.08],["5041",28.4]],"economic_expenditure_total_czk":133915773.56,"economic_financing":[["8123",38387187.56],["8901",9992694.37],["8115",7303283.54],["8124",-2737734]],"economic_financing_total_czk":52945431.47,"economic_revenue":[["1211",23898012.29],["1121",12792924.84],["1111",8860150.84],["1511",5325861.21],["4222",5000000],["2111",4406251.62],["1122",3470670],["4216",2571610.55],["4116",2177071.25],["2132",2145578.72],["2451",1900000],["1345",1825675.63],["1113",1691136.99],["4112",1064200],["1112",833915.95],["2141",715335.13],["1386",466107.63],["2131",300138],["2310",279886.6],["1361",231420],["1387",182674.68],["1333",181157.46],["4111",162500],["2229",102769],["1342",72650],["3111",64291],["2112",45580],["2322",41500],["2119",37389],["1341",32100],["4122",29714],["2324",23025],["4121",21600],["1344",5600],["1381",3730.9],["1343",3000],["2133",3000],["1334",1113.8],["2321",1000]],"economic_revenue_total_czk":80970342.09,"purpose_expenditure":[["2321",52480734.38],["3639",18380095.89],["3113",12182490.5],["6171",11791174.62],["3419",8295200.44],["3722",5127894.19],["2310",4591057.16],["6399",3588379],["2212",2418095.31],["3745",1895005.77],["6112",1684562],["3631",1608452.17],["5512",1204455.5],["3612",1140645.44],["1032",1008683.23],["3725",979890.96],["3723",926282.92],["3314",872095.17],["3322",729654.21],["3634",535548.97],["3392",343248.49],["4351",300000],["3399",284850],["6402",222141.6],["6320",216175],["3319",192379],["6114",147870.84],["3341",134196.74],["3326",119490.17],["2341",114379.86],["6330",87960.42],["3349",65912],["3632",64692],["2219",63797.4],["3635",46100],["3330",37000],["6310",20182.21],["3525",5000],["3543",5000],["3599",5000]],"purpose_expenditure_total_czk":133915773.56}},"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."}}}}