{"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:00266361","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00266361","name":"Obec Jeníkov","short_name":"Jeníkov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Teplice","municipality_code":567582},"amounts":{"revenue_approved":19179000,"revenue_adjusted":22009194,"revenue_actual":21988668.88,"expense_approved":30157000,"expense_adjusted":33328386,"expense_actual":22893774,"tax_revenue":18320815.73,"nontax_revenue":2776087.4,"capital_revenue":370420,"transfer_revenue":521345.75,"current_expense":18714021.73,"capital_expense":4179752.27,"budget_balance":-905105.12,"cash_current":27772063.31,"cash_previous":28677168.43},"ratios":{"revenue_execution":0.99906743,"expense_execution":0.68691517,"balance_to_revenue":-0.04116234,"cash_to_expense":1.21308367,"cash_yoy":-0.03156187,"capital_expense_share":0.18257157,"transfer_revenue_share":0.02370975},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00266361/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00266361"},"seo":{"slug":"jenikov","path":"/cz/municipalities/jenikov/"},"population":{"value":860,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":19179000,"expenditure_czk":30157000,"financing_czk":10978000,"balance_czk":-10978000},{"stage":"revised","revenue_czk":22009194,"expenditure_czk":33328386,"financing_czk":11319192,"balance_czk":-11319192},{"stage":"actual","revenue_czk":21988668.88,"expenditure_czk":22893774,"financing_czk":905105.12,"balance_czk":-905105.12}],"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",8200000],["5171",4512000],["5011",4500000],["5169",3615000],["5023",1700000],["5031",1440000],["5365",700000],["5154",656000],["5137",625000],["5139",608000],["5032",585000],["6122",500000],["5222",480000],["5331",350000],["5153",326000],["5151",298000],["5021",225000],["5156",190000],["5162",115000],["5163",110000],["5168",100000],["5166",50000],["5179",50000],["5136",40000],["5321",40000],["5038",27000],["5134",25000],["5167",23000],["5175",22000],["5164",10500],["5161",10000],["5492",10000],["5194",5000],["5903",5000],["5362",4000],["5039",500]],"economic_expenditure_total_czk":30157000,"economic_financing":[["8115",10978000]],"economic_financing_total_czk":10978000,"economic_revenue":[["1211",7500000],["1121",3500000],["1111",2500000],["1511",1200000],["2132",1050000],["1122",700000],["1345",700000],["1113",600000],["2111",460000],["2141",200000],["1112",150000],["2131",150000],["2324",150000],["1386",70000],["2343",70000],["3111",50000],["1381",40000],["1387",40000],["1334",20000],["1341",13000],["1361",10000],["2139",6000]],"economic_revenue_total_czk":19179000,"purpose_expenditure":[["6171",4625000],["3639",4456500],["3745",3942000],["2219",3220000],["6112",2100500],["5512",1422000],["3612",1310000],["3632",1002000],["2212",1000000],["3421",912000],["3722",900000],["3723",750000],["6399",700000],["5311",540000],["3319",535000],["3631",500000],["3419",450000],["2221",400000],["2321",400000],["3111",350000],["3613",226000],["1014",110000],["6320",100000],["3314",55000],["3412",36000],["3399",30000],["3429",30000],["3721",30000],["3341",10000],["3349",10000],["5213",5000]],"purpose_expenditure_total_czk":30157000},"revised":{"economic_expenditure":[["6121",7771735],["5169",4606953],["5171",4499350],["5011",4456000],["5023",1698763],["6123",1500000],["5031",1412000],["5137",825926],["5139",729479],["5365",712800],["5154",670200],["5032",589000],["5222",520200],["6122",401015],["5331",395000],["5151",342470],["5336",279290],["5021",277085],["5153",255435],["5162",171015],["5223",155000],["5156",145977],["5163",135600],["5321",90000],["5166",84880],["5136",67951],["5909",67600],["5168",67000],["5134",58800],["5175",37368],["5172",36300],["5132",36100],["6125",34500],["5329",28367],["5038",27000],["5167",23000],["5194",13000],["5164",11000],["5161",10865],["5123",10550],["5221",10200],["5179",10100],["5212",10000],["5492",10000],["6130",6400],["5364",6375],["5229",5000],["5339",5000],["5903",5000],["5362",4000],["5019",1237],["5039",500]],"economic_expenditure_total_czk":33328386,"economic_financing":[["8115",11319192]],"economic_financing_total_czk":11319192,"economic_revenue":[["1211",7663000],["1121",4098250],["1111",2824350],["1511",1642900],["2132",926700],["1345",685000],["2111",673910],["1113",542100],["2324",415034],["1122",344200],["4116",279290],["3111",271100],["1112",267250],["2149",252900],["4112",206200],["2131",150000],["1386",149300],["2321",123000],["2343",118700],["2451",100000],["3121",100000],["1387",58600],["4111",35860],["1334",20000],["1361",15000],["1341",13500],["2119",13300],["2322",10400],["2139",8000],["1381",1300],["1382",50]],"economic_revenue_total_czk":22009194,"purpose_expenditure":[["3639",6224235],["3745",5006000],["6171",4675000],["2219",2320000],["6112",2115000],["5512",1407000],["3612",1342600],["3632",1008491],["2212",1000000],["3722",944000],["3421",917000],["3723",910000],["6399",700000],["3111",684290],["2221",680250],["3631",575000],["5311",569300],["3319",535000],["3419",460000],["2321",400000],["3613",226000],["3322",150000],["6320",110000],["3412",61020],["3314",59500],["1037",40000],["3349",34000],["6114",33325],["3399",30000],["3429",30000],["3721",30000],["1014",10000],["3341",10000],["6402",6375],["4350",5000],["4357",5000],["4371",5000],["4379",5000],["5213",5000]],"purpose_expenditure_total_czk":33328386},"actual":{"economic_expenditure":[["5169",4451770.7],["5011",4444572],["6121",2642823.27],["5171",1667225.73],["6123",1496044],["5023",1494574],["5031",1297360],["5154",584038.9],["5032",530647],["5222",499000],["5137",489640.44],["5331",395000],["5139",391964.76],["5365",352990],["5151",292937.53],["5336",279285.75],["5021",232575],["5162",161951.38],["5223",155000],["5153",148352.73],["5163",126991.4],["5156",124674],["5321",74485],["5909",67579],["5134",58728.9],["5168",57046.5],["5136",52152.47],["5166",43560],["5172",36300],["5132",35233.44],["6125",34485],["5329",28367],["5175",21785],["5038",17708],["5167",13360],["5164",11000],["5161",10783],["5123",10503],["5221",10148],["5212",10000],["5194",8605],["6130",6400],["5364",6375],["5229",5000],["5339",5000],["5492",4507.1],["5362",2277],["5179",1311],["5019",1237],["5039",419]],"economic_expenditure_total_czk":22893774,"economic_financing":[["8118",-31000000],["8117",28000000],["8115",3905105.12]],"economic_financing_total_czk":905105.12,"economic_revenue":[["1211",7662944.9],["1121",4098223.82],["1111",2824337.61],["1511",1642885.09],["2132",926012],["1345",684823],["2111",670931.38],["1113",542092.43],["2324",413480.54],["1122",344190],["4116",279285.75],["3111",270420],["1112",267213.69],["2149",252875],["4112",206200],["2131",149475],["1386",149291.78],["2321",122880],["2343",118697.48],["2451",100000],["3121",100000],["1387",58524.69],["4111",35860],["1334",19333.3],["1341",13497],["2119",12279],["1361",12190],["2322",8257],["1381",1221.34],["2139",1200],["1382",47.08]],"economic_revenue_total_czk":21988668.88,"purpose_expenditure":[["3745",4641607.25],["6171",4340398.48],["3639",3570719.31],["6112",1855875.14],["3722",943284.36],["3723",884654.46],["5512",827210.09],["3111",683658.41],["2221",680246.52],["3612",602795.56],["3631",574394.01],["3319",482498.33],["3421",479096.72],["3419",460000],["2321",398756.21],["6399",344190],["3613",174723.5],["3322",150000],["2212",146078.46],["5311",118191.4],["2219",108467.28],["6320",101427],["3412",59464],["3314",53014.95],["1037",40000],["3349",33719.47],["6114",33325],["3721",27732.72],["3399",14340.1],["3429",10148],["3632",10011.65],["1014",9600],["3341",7770.62],["6402",6375],["4350",5000],["4357",5000],["4371",5000],["4379",5000]],"purpose_expenditure_total_czk":22893774}},"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."}}}}