{"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:00254622","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00254622","name":"Město Jáchymov","short_name":"Jáchymov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Karlovarský kraj","district_name":"Karlovy Vary","municipality_code":555215},"amounts":{"revenue_approved":100049000,"revenue_adjusted":117444377.2,"revenue_actual":128910817.77,"expense_approved":146099000,"expense_adjusted":163494377.2,"expense_actual":131460477.31,"tax_revenue":71613384.67,"nontax_revenue":25774150.55,"capital_revenue":1596389.2,"transfer_revenue":29926893.35,"current_expense":80878576.31,"capital_expense":50581901,"budget_balance":-2549659.54,"cash_current":55957666.13,"cash_previous":59768333.04},"ratios":{"revenue_execution":1.09763295,"expense_execution":0.80406727,"balance_to_revenue":-0.01977848,"cash_to_expense":0.42566152,"cash_yoy":-0.06375729,"capital_expense_share":0.38476888,"transfer_revenue_share":0.23215192},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00254622/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00254622"},"seo":{"slug":"jachymov","path":"/cz/municipalities/jachymov/"},"population":{"value":2288,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":100049000,"expenditure_czk":146099000,"financing_czk":46050000,"balance_czk":-46050000},{"stage":"revised","revenue_czk":117444377.2,"expenditure_czk":163494377.2,"financing_czk":46050000,"balance_czk":-46050000},{"stage":"actual","revenue_czk":128910817.77,"expenditure_czk":131460477.31,"financing_czk":2549659.54,"balance_czk":-2549659.54}],"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",63400000],["5169",23467000],["5011",12420000],["6122",7450000],["5171",7380000],["5331",5619000],["5031",3220000],["5365",3010000],["5023",2700000],["5154",2152000],["5152",1500000],["5032",1300000],["5213",1030000],["5222",1015000],["5168",980000],["5164",915000],["5139",903000],["5021",880000],["5163",650000],["5493",650000],["5137",630000],["5166",600000],["5138",450000],["5192",410000],["5141",380000],["5499",346000],["5362",310000],["5156",260000],["5167",220000],["5136",205000],["5162",193000],["5175",155000],["5194",150000],["5151",142000],["5221",120000],["5178",110000],["5179",107000],["5173",100000],["5909",100000],["5155",90000],["5161",65000],["5038",60000],["5132",60000],["5172",50000],["5176",40000],["5329",35000],["5041",30000],["5494",20000],["5019",10000],["5492",10000]],"economic_expenditure_total_czk":146099000,"economic_financing":[["8115",48550000],["8124",-2500000]],"economic_financing_total_czk":46050000,"economic_revenue":[["1211",22000000],["4216",20000000],["1121",10000000],["1342",8000000],["2131",7800000],["1111",7000000],["2324",4485000],["1511",4400000],["4112",3100000],["1122",3000000],["1345",2400000],["1113",1700000],["2119",1600000],["2132",674000],["1112",500000],["1343",500000],["2112",500000],["3111",500000],["2412",400000],["2111",260000],["2141",250000],["1335",200000],["1386",200000],["2133",130000],["1361",120000],["1381",100000],["2329",80000],["1341",70000],["2460",70000],["4121",10000]],"economic_revenue_total_czk":100049000,"purpose_expenditure":[["3322",33326000],["2212",21050000],["3639",18330000],["6171",17600000],["2219",8120000],["3113",6069000],["3631",6000000],["5512",5027000],["3319",4755000],["6112",3340000],["6399",3200000],["3314",3042000],["3722",2760000],["3745",1550000],["3399",1475000],["2221",1330000],["3725",1300000],["5399",1090000],["2143",1035000],["3632",1019000],["3723",1000000],["3315",592000],["6320",550000],["6310",480000],["4351",350000],["3326",309000],["3392",300000],["3721",300000],["3612",250000],["3419",150000],["1014",100000],["3635",100000],["5213",100000],["3421",70000],["2223",10000],["4341",10000],["3429",5000],["3412",3000],["2229",2000]],"purpose_expenditure_total_czk":146099000},"revised":{"economic_expenditure":[["6121",57108400],["5169",25019500],["5011",12420000],["6122",10950000],["5171",7380000],["5331",5619000],["6313",4000000],["5901",3880651.61],["5031",3220000],["5365",3063400],["6349",3000000],["5023",2700000],["6413",2171000],["5154",2156500],["5152",1500000],["5362",1310000],["5032",1300000],["5213",1195000],["5192",1155810],["5222",1015000],["6125",1000000],["6129",997000],["5168",980000],["5021",917500],["5164",915000],["5139",903000],["5336",855425.59],["5163",665000],["5493",650000],["5137",630000],["5166",600000],["5167",510000],["5138",450000],["5141",380000],["5499",346000],["5156",260000],["5622",210000],["5136",205000],["5162",193000],["5191",165790],["5175",155000],["5194",150000],["5151",142000],["5221",120000],["5178",110000],["5179",107000],["5173",100000],["5909",100000],["5155",90000],["5161",65000],["5038",60000],["5132",60000],["5172",50000],["5366",43400],["5176",40000],["5329",35000],["5041",30000],["5494",20000],["5019",10000],["5492",10000]],"economic_expenditure_total_czk":163494377.2,"economic_financing":[["8115",48550000],["8124",-2500000]],"economic_financing_total_czk":46050000,"economic_revenue":[["4216",25687572.94],["1211",22000000],["1121",10000000],["1342",8600000],["2131",7800000],["1111",7500000],["2324",6235000],["1511",4400000],["2142",4000000],["1122",3053400],["4112",2974000],["4116",2786824.26],["1345",2400000],["1113",1700000],["2119",1600000],["4222",1362080],["4122",684000],["2132",674000],["1112",500000],["1343",500000],["2112",500000],["3111",500000],["2412",400000],["2111",260000],["2141",250000],["1335",200000],["1386",200000],["2133",130000],["1361",120000],["1381",100000],["4111",97500],["2329",80000],["1341",70000],["2460",70000],["4121",10000]],"economic_revenue_total_czk":117444377.2,"purpose_expenditure":[["3322",30523000],["3639",25501000],["2212",21050000],["6171",17990000],["3113",9224425.59],["3319",8255000],["2219",8240000],["3631",6000000],["5512",5027000],["6399",4253400],["6409",3880651.61],["3722",3400000],["6112",3340000],["3314",3042000],["3399",1640000],["3745",1640000],["3725",1500000],["2221",1330000],["5399",1090000],["2143",1035000],["3723",1000000],["4351",750000],["3315",592000],["6320",565000],["6310",480000],["3326",309000],["3392",300000],["3721",300000],["3421",280000],["3612",250000],["3419",150000],["6114",135000],["1014",100000],["3635",100000],["5213",100000],["3632",44000],["6402",43400],["2223",10000],["4341",10000],["3412",7500],["3429",5000],["2229",2000]],"purpose_expenditure_total_czk":163494377.2},"actual":{"economic_expenditure":[["6121",32716512.2],["5169",24362472.72],["5171",11075973.69],["5011",10195875],["5331",5622000],["6122",5135901.29],["6313",4000000],["5365",3053600],["5031",2977169],["5023",2348785],["6123",2319038.81],["6349",2253250],["6413",2171000],["5154",1812360.8],["5362",1655847.48],["5493",1545030],["5152",1347999],["5213",1169819],["5139",1136464.86],["5032",1124629],["5166",1011571.6],["5164",1010369.73],["6127",996818.7],["6125",979780],["5137",927576.77],["5168",885178.37],["5336",855425.59],["5021",725858],["5192",703739],["5163",636668.95],["5222",555000],["5138",538248.31],["5141",310736.78],["5499",307096],["5167",246885],["5622",210000],["5156",207900.83],["5223",198000],["5162",190730.72],["5179",190082.07],["5136",187050.28],["5221",184489],["5191",172038.83],["5132",167784],["5151",145211.31],["5194",140439],["5178",103571.16],["5175",97188],["5155",86804.11],["5492",82000],["5161",76723.45],["5329",68400],["5366",43400],["5038",42692],["5172",31999],["5212",25000],["5173",15084],["5176",14856],["5811",13471],["5321",10000],["6130",9600],["5019",7927],["5181",7000],["5363",6000],["5369",5867.29],["5039",2683],["5041",1805.61],["5182",-1]],"economic_expenditure_total_czk":131460477.31,"economic_financing":[["8115",4925073.69],["8124",-2512800],["8901",137385.85]],"economic_financing_total_czk":2549659.54,"economic_revenue":[["1211",23811517.41],["4216",21788162.09],["1121",12728594.58],["1342",10418778.48],["1111",9153622.96],["2131",9068309.14],["2324",6659721.72],["1511",5603268.03],["2142",4159531],["1122",3053400],["4112",2974000],["4116",2755824.26],["1345",2552995],["2119",1963647.29],["1113",1684202.04],["3111",1484827.2],["4222",1349178],["4122",952229],["2132",864876.8],["1112",830040.89],["2111",666635.58],["2112",604734.7],["1343",575005],["2321",500000],["2141",487257.56],["1386",463631.97],["2412",350000],["1335",328014.2],["1387",181778.12],["1361",160234.27],["2133",150466],["3113",111562],["2329",110264.42],["4111",97500],["2322",82660],["2212",78046.34],["1341",64208],["2460",18000],["2139",10000],["4121",10000],["1381",3834.52],["1382",229.6],["1334",29.6]],"economic_revenue_total_czk":128910817.77,"purpose_expenditure":[["3322",28614737.9],["3639",21500929.97],["2212",16821712.19],["6171",15326002.42],["3113",8954733.94],["3319",8080165.66],["3631",4064631.06],["6399",3966789],["5512",3853202.63],["6112",3137083.19],["3722",2937314.94],["3314",2501812.88],["3399",1501294.98],["3725",1420166.28],["3745",1276047.4],["2221",1214925.27],["2219",1207321.28],["3723",953804.12],["2143",836659.35],["6320",564539.4],["4351",543443],["3315",397935.74],["6310",368466.33],["3392",300000],["3421",250000],["3721",248013.77],["3326",204306.94],["3612",136332],["6114",101282.5],["1014",53928],["6402",43400],["3632",40260.65],["3419",30677],["3412",4357.52],["5399",4200]],"purpose_expenditure_total_czk":131460477.31}},"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."}}}}