{"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:00261394","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00261394","name":"Obec Jetřichovice","short_name":"Jetřichovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Děčín","municipality_code":562556},"amounts":{"revenue_approved":20577000,"revenue_adjusted":26504423.6,"revenue_actual":28587125.2,"expense_approved":25969200,"expense_adjusted":35046623.6,"expense_actual":30997041.22,"tax_revenue":16980853.8,"nontax_revenue":10064777.54,"capital_revenue":179930,"transfer_revenue":1361563.86,"current_expense":25094521.51,"capital_expense":5902519.71,"budget_balance":-2409916.02,"cash_current":34676296.64,"cash_previous":37008563.68},"ratios":{"revenue_execution":1.0785794,"expense_execution":0.88445157,"balance_to_revenue":-0.08430075,"cash_to_expense":1.11869699,"cash_yoy":-0.06301966,"capital_expense_share":0.19042204,"transfer_revenue_share":0.04762857},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00261394/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00261394"},"seo":{"slug":"jetrichovice","path":"/cz/municipalities/jetrichovice/"},"population":{"value":391,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":20577000,"expenditure_czk":25969200,"financing_czk":5392200,"balance_czk":-5392200},{"stage":"revised","revenue_czk":26504423.6,"expenditure_czk":35046623.6,"financing_czk":8542200,"balance_czk":-8542200},{"stage":"actual","revenue_czk":28587125.2,"expenditure_czk":30997041.22,"financing_czk":2409916.02,"balance_czk":-2409916.02}],"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":[["5169",6186000],["5171",4160000],["6121",3200000],["5011",2170000],["5023",1300000],["5362",1120000],["5154",982000],["6130",750000],["5031",690000],["6119",650000],["5365",550000],["5139",504000],["5901",500000],["5499",425000],["5021",406000],["5032",340000],["5163",275000],["5137",233000],["5168",200000],["5151",172000],["5156",165000],["5321",158000],["5166",150000],["5162",100000],["6122",100000],["5175",70000],["5167",65000],["5172",50000],["5173",40000],["5192",40000],["5212",30000],["5221",30000],["5161",25000],["5194",20000],["5339",20000],["5364",19200],["5136",15000],["5038",12000],["5229",11000],["5134",10000],["5329",6000],["5179",5000],["5189",5000],["5132",4000],["5164",3000],["5222",3000]],"economic_expenditure_total_czk":25969200,"economic_financing":[["8115",5392200]],"economic_financing_total_czk":5392200,"economic_revenue":[["1211",5000000],["2111",4970000],["1121",2600000],["1111",1900000],["1511",1300000],["2132",1016000],["1342",800000],["2141",800000],["1122",550000],["1345",400000],["1113",360000],["2324",300000],["2131",150000],["1112",110000],["3111",100000],["4112",90000],["1386",30000],["1381",20000],["1387",20000],["2310",20000],["1343",15000],["2119",11000],["1341",10000],["1361",4000],["1382",1000]],"economic_revenue_total_czk":20577000,"purpose_expenditure":[["6171",5173000],["2219",4760000],["2212",2270000],["3745",2131000],["6112",1660000],["6399",1650000],["3639",1210000],["3631",1000000],["3723",720000],["3329",700000],["3635",650000],["3722",605000],["2411",549000],["3612",500000],["3319",310000],["3613",300000],["3412",210000],["1031",200000],["3429",200000],["5512",195000],["2310",132000],["3721",120000],["6320",105000],["1032",100000],["3349",90000],["6310",90000],["5213",70000],["1036",55000],["2143",45000],["3314",31000],["3632",25000],["1014",20000],["2341",20000],["3111",20000],["6402",19200],["3399",10000],["3511",6000],["3341",5000],["3419",5000],["3900",5000],["4379",3000]],"purpose_expenditure_total_czk":25969200},"revised":{"economic_expenditure":[["5169",7331470],["5171",5609727.89],["6121",4738187],["5365",2554020],["5011",2551500],["5362",1332720],["5023",1300000],["5154",1256700],["5499",1206223],["6130",900000],["5139",860083],["5031",785000],["6119",650000],["5021",507517],["5032",370000],["5163",366875],["5137",318606.38],["5168",312885],["5166",310000],["5492",230000],["5162",225650],["5151",172200],["5156",165000],["6129",142557.36],["6122",115000],["5321",108000],["5175",82372],["5167",65000],["5194",51955],["5132",49500],["5164",43000],["5173",40000],["5192",40000],["5229",31000],["5221",30383.1],["5212",30000],["5339",30000],["5161",25280],["5222",20000],["5364",17582.85],["5136",15000],["5038",12000],["5134",10000],["5172",10000],["5904",7629.02],["5329",6000],["5179",5000],["5189",5000]],"economic_expenditure_total_czk":35046623.6,"economic_financing":[["8115",8542200]],"economic_financing_total_czk":8542200,"economic_revenue":[["2111",5622420],["1211",5000000],["1121",2600000],["1122",2554020],["2132",2215530],["1111",1900000],["1511",1300000],["1342",1114000],["2141",953500],["4213",574180.1],["1345",400000],["1113",360000],["4113",350183.76],["2324",310000],["4222",300000],["3111",180199.34],["2131",157000],["1112",147000],["2322",100000],["4112",94700],["1386",81472],["1387",32500],["4111",32500],["1381",20000],["2310",20000],["2321",18000],["1335",16218.4],["1343",15000],["2119",11000],["1341",10000],["4122",10000],["1361",4000],["1382",1000]],"economic_revenue_total_czk":26504423.6,"purpose_expenditure":[["6171",6396817.89],["2219",3988687],["6399",3831520],["3613",3404019],["2212",3267629.02],["3745",2884956.38],["3639",1931057.36],["6112",1660000],["1031",958000],["3329",787500],["3723",745583],["3722",741000],["3631",691500],["3635",650000],["2411",610500],["3319",377955],["3611",320000],["2310",248000],["3412",210000],["3429",210000],["3721",165000],["5512",145000],["6310",140000],["6320",107844],["2143",103883.1],["3349",90000],["5213",70000],["3314",32280],["3632",25000],["3511",24000],["1014",20000],["1032",20000],["2341",20000],["3111",20000],["3900",20000],["6114",17672],["6402",17582.85],["3421",17000],["6115",16637],["1036",15000],["3399",10000],["3419",10000],["4357",10000],["4379",10000],["3341",5000]],"purpose_expenditure_total_czk":35046623.6},"actual":{"economic_expenditure":[["5169",5679673.23],["5171",5024366.65],["6121",4296837.1],["5365",2554020],["5011",2398372.38],["5362",1332238],["5023",1198957.81],["5499",1143988.56],["5154",1102136.35],["6130",873007],["5031",775323.96],["5139",646435.29],["6119",480454.15],["5021",471941.37],["5163",351258.07],["5032",327574.5],["5168",312852.1],["5137",297737.42],["5166",282662],["5162",225642.89],["6129",142557.36],["5151",142392],["5492",138000],["5156",133798.68],["6122",109664.1],["5321",103500],["5175",82287],["5132",49217.37],["5164",40164.6],["5194",36883],["5221",30383.1],["5229",30000],["5339",30000],["5167",25954.32],["5173",25692],["5161",25277.6],["5222",20000],["5364",17582.85],["5136",10000],["5038",9381],["5904",7629.02],["5329",5955],["5179",4133.39],["5189",1110]],"economic_expenditure_total_czk":30997041.22,"economic_financing":[["8115",2332267.04],["8901",77648.98]],"economic_financing_total_czk":2409916.02,"economic_revenue":[["2111",6062049.37],["1211",5515211.71],["1121",2952097.53],["1122",2554020],["2132",2331894.99],["1111",2035877.79],["1342",1445120],["1511",1344142.58],["2141",1000992.18],["4213",574180.1],["1113",390270.47],["1345",361376],["4113",350183.76],["2324",326590],["4222",300000],["1112",192439.34],["2131",180038],["3111",179930],["1386",107560.53],["2322",100000],["4112",94700],["1387",42154.36],["4111",32500],["2119",25263],["2310",19950],["2321",18000],["1335",16218.4],["1343",12885.32],["4122",10000],["1341",7967],["1361",2650],["1381",862.77]],"economic_revenue_total_czk":28587125.2,"purpose_expenditure":[["6171",5800853.77],["6399",3831038],["2212",3120027.37],["3613",3080432.62],["2219",2806140.24],["3745",2748814.08],["3639",1840808.36],["6112",1528202.86],["1031",943716.11],["3329",787069.1],["3723",745374.57],["3722",740527.48],["2411",601428.44],["3635",480454.15],["3631",431426.27],["3611",240080.68],["3319",220153],["3721",164654.36],["2310",160692.8],["6310",126178.07],["6320",107844],["5512",100000],["2143",88665.66],["3349",74862.63],["3412",32647.58],["3314",32280],["3511",24000],["3111",20000],["3900",20000],["6114",17672],["6402",17582.85],["3421",17000],["3419",10000],["3429",10000],["4357",10000],["4379",10000],["1014",5527],["3341",887.17]],"purpose_expenditure_total_czk":30997041.22}},"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."}}}}