{"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:00271632","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00271632","name":"Město Jičín","short_name":"Jičín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Jičín","municipality_code":572659},"amounts":{"revenue_approved":684003923,"revenue_adjusted":725862679,"revenue_actual":658533193.94,"expense_approved":851174263,"expense_adjusted":859784099,"expense_actual":739600905.66,"tax_revenue":416940470.39,"nontax_revenue":90654903.42,"capital_revenue":836600,"transfer_revenue":150101220.13,"current_expense":470198717.22,"capital_expense":269402188.44,"budget_balance":-81067711.72,"cash_current":56764143.76,"cash_previous":78417767.16},"ratios":{"revenue_execution":0.90724212,"expense_execution":0.86021701,"balance_to_revenue":-0.12310346,"cash_to_expense":0.07674969,"cash_yoy":-0.2761316,"capital_expense_share":0.36425346,"transfer_revenue_share":0.22793266},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00271632/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00271632"},"seo":{"slug":"jicin","path":"/cz/municipalities/jicin/"},"population":{"value":16090,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":684003923,"expenditure_czk":851174263,"financing_czk":167170340,"balance_czk":-167170340},{"stage":"revised","revenue_czk":725862679,"expenditure_czk":859784099,"financing_czk":133921420,"balance_czk":-133921420},{"stage":"actual","revenue_czk":658533193.94,"expenditure_czk":739600905.66,"financing_czk":81067711.72,"balance_czk":-81067711.72}],"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",349168000],["5331",179683000],["5011",93743500],["5169",31340650],["5336",29400000],["5901",24499463],["5031",24126400],["5171",23256000],["5365",16500000],["5222",9415000],["5032",8883150],["5221",5417000],["6351",5250000],["5362",5061000],["5023",4435000],["5499",3583100],["5141",3250000],["5168",2867000],["5213",2850000],["6122",2620000],["5154",2385000],["5139",2254000],["6130",2150000],["5137",1943000],["5223",1775000],["5163",1755000],["5152",1733000],["5021",1687000],["5151",1130000],["5161",1089000],["5164",829800],["5167",780000],["6119",700000],["6331",500000],["5199",488000],["5038",400000],["5229",400000],["5156",341000],["6322",330000],["5194",320000],["6125",320000],["5162",309200],["6123",300000],["5173",257000],["5172",256000],["5364",200000],["5134",171000],["5493",150000],["5175",140000],["5192",140000],["5492",135000],["5166",100000],["5153",95000],["5136",81000],["5179",80000],["5122",50000],["5494",15000],["5132",14000],["5019",11000],["5133",7000],["5039",3000],["5178",2000]],"economic_expenditure_total_czk":851174263,"economic_financing":[["8115",130000000],["8123",41000000],["8124",-3829660]],"economic_financing_total_czk":167170340,"economic_revenue":[["1211",185000000],["4216",93863000],["1121",85000000],["1111",74000000],["4112",40029000],["2132",39941923],["4122",29488000],["1511",25000000],["1122",16500000],["1113",15100000],["4116",10301000],["1361",10000000],["3111",10000000],["1345",7150000],["2324",6100000],["1385",5800000],["1112",4200000],["2212",4000000],["1333",3900000],["1387",3550000],["2111",3536000],["1386",2700000],["1343",2000000],["1342",1840000],["2131",1400000],["1353",950000],["1381",950000],["2141",600000],["1341",360000],["2329",260000],["4121",250000],["1334",100000],["2119",100000],["2310",20000],["1335",15000]],"economic_revenue_total_czk":684003923,"purpose_expenditure":[["6171",168756150],["3612",96976000],["3412",77971000],["3639",67970000],["3314",55866000],["3631",42300000],["3722",34070000],["3113",28520000],["6409",26571463],["6399",21600000],["4350",20177000],["2212",16700000],["5311",14751000],["3111",14306000],["2310",12950000],["3745",12700000],["4351",10943000],["3392",10243800],["3726",9000000],["2219",8585000],["4339",8478000],["4356",8363000],["3322",7960000],["4374",7477000],["3635",7400000],["6112",6620000],["3319",4368150],["2292",4000000],["3419",3955000],["3421",3820000],["3313",3556000],["2143",3517200],["6310",3360000],["3632",3350000],["4354",3281000],["4349",3002000],["2141",2562000],["2341",1950000],["3231",1600000],["6320",1200000],["4371",1140000],["3119",930000],["5512",890000],["4311",873000],["3326",700500],["4344",654000],["4377",610000],["3900",550000],["5511",500000],["4375",495000],["3399",435000],["3613",350000],["5272",300000],["3729",220000],["5212",220000],["3299",200000],["4359",200000],["6402",200000],["1014",180000],["2223",180000],["4379",170000],["3716",100000],["2369",90000],["4341",80000],["3741",60000],["1037",50000],["4399",19000],["1039",2000]],"purpose_expenditure_total_czk":851174263},"revised":{"economic_expenditure":[["6121",347633052],["5331",181161641],["5011",98205095.7],["5336",46685276],["5169",29548723],["5031",25305899.6],["5171",24026071],["5365",13489770],["6351",10939276],["5901",9644310],["5032",9454999.7],["5221",7686785],["5222",7192000],["5023",4587600],["5152",3460300],["5141",3250000],["5499",3226300],["5213",3054400],["5139",2698810],["5154",2410700],["5021",2233500],["5163",1788605],["5168",1785000],["5223",1775000],["5137",1744374],["5164",1590957],["5362",1240780],["5151",1197800],["6130",1094000],["5161",1050900],["6119",1010100],["5178",803450],["5167",724600],["5212",711000],["5199",645000],["6111",577300],["6331",500000],["5173",463779],["5038",408000],["5194",375938],["5364",363114],["5162",345600],["5179",331000],["5192",320600],["5175",317606],["5156",308400],["6123",300000],["5493",259000],["6122",255000],["5172",246900],["5166",200000],["6322",200000],["5153",158000],["6125",136000],["5134",121000],["5136",115500],["5492",101300],["5494",71300],["5041",56000],["5122",50000],["5329",42000],["5229",25000],["5339",22000],["5133",14000],["5191",12100],["5323",11500],["5176",7000],["5019",4700],["5039",3300],["5132",3000],["5363",1100],["5909",500],["5131",200],["5366",187],["5142",100]],"economic_expenditure_total_czk":859784099,"economic_financing":[["8115",100581000],["8123",41000000],["8124",-7659580]],"economic_financing_total_czk":133921420,"economic_revenue":[["1211",176900000],["4216",98193192],["1121",85000000],["1111",71500000],["2132",69941923],["4122",40131250],["4112",40029000],["4116",25248492],["1511",25000000],["1122",13489770],["1113",13100000],["1361",10000000],["3111",10000000],["1345",7150000],["2324",6100000],["1112",4200000],["2212",4000000],["1333",3900000],["4222",3250700],["1387",2900000],["2111",2800000],["1386",2700000],["1343",2000000],["1342",1840000],["2322",1529328],["2131",1400000],["1353",950000],["2141",600000],["4111",540000],["1341",360000],["2329",260000],["1334",250000],["4121",250000],["2229",163301],["2119",100000],["2122",50723],["2310",20000],["1335",15000]],"economic_revenue_total_czk":725862679,"purpose_expenditure":[["6171",172554788],["3612",92197010],["3412",82442609],["3639",67411932],["3314",65727841],["3631",43728049],["3113",38359863],["3722",20426228],["4350",18430447],["5311",16196977],["3111",15928320],["2219",15340362],["6399",14636950],["3745",14586818],["3726",13420000],["4351",12389247],["3322",12260424],["2212",12000000],["2321",11715000],["6409",10958438],["3392",10782257],["4339",8801800],["4374",8180116],["3635",7729250],["4356",6943310],["6112",6620000],["3421",4818206],["3419",4252900],["2292",4072140],["3613",3975300],["3319",3943335],["2143",3706117],["6310",3360000],["3632",3350000],["4349",3199348],["4354",2942696],["2141",2576900],["2310",2415000],["3313",2359450],["3231",1678748],["2341",1654400],["6320",1200000],["4371",1140000],["5512",962000],["4311",873000],["3326",700500],["3900",654000],["4344",654000],["3399",621200],["4377",610000],["6114",540000],["5511",500000],["4375",495000],["6402",363301],["3119",323950],["5272",300000],["5212",220000],["1014",214400],["4379",210000],["3729",202700],["3299",200000],["2223",180000],["4399",106100],["4359",95000],["4341",80000],["3716",65600],["3741",60000],["1037",50000],["3727",43772],["4357",30000],["2369",10000],["4355",5000],["1039",2000]],"purpose_expenditure_total_czk":859784099},"actual":{"economic_expenditure":[["6121",256085561.52],["5331",181133147.25],["5011",97343527],["5336",46685275.17],["5169",25130202.71],["5031",24783269],["5171",20889025.44],["5365",13489770],["6351",10626931.5],["5032",9165642],["5221",7685273],["5222",7026062],["5023",4587554],["5152",3459678.68],["5213",2745620],["5499",2490814.5],["5154",2277900.45],["5139",2060215.82],["5223",1775000],["5168",1754705.37],["5137",1649683.97],["5163",1640795.06],["5164",1479850.23],["5021",1252924],["5151",1138839.82],["5161",1050303],["6119",1009074],["5178",803440],["6130",802100],["5167",716348.42],["5212",710187],["5199",644258],["6111",576896.54],["5173",462470.55],["5038",407827.54],["5362",401394.55],["5162",342184.98],["5364",338631.33],["5179",329815.1],["5175",315115.4],["5192",310047.5],["5156",300013.26],["5194",296996.51],["5172",246040.36],["6322",200000],["5153",132943.57],["5166",130641.76],["5134",118824.6],["5136",114755.3],["6122",101624.88],["5494",70420],["5492",63400],["5493",58698],["5041",54942.84],["5329",42000],["5339",22000],["5229",20581],["5133",13992.94],["5191",12100],["5323",11440],["5176",6646],["5019",3326.6],["5363",1099.68],["5909",451],["5039",207],["5366",187],["5131",141],["5142",69.96]],"economic_expenditure_total_czk":739600905.66,"economic_financing":[["8123",37061425.12],["8117",37000000],["8115",21653623.4],["8118",-8000000],["8124",-7659580],["8901",1012243.2]],"economic_financing_total_czk":81067711.72,"economic_revenue":[["1211",169748486.05],["1121",90835040.39],["2132",69776996.92],["1111",68489702.46],["4216",40438772.5],["4122",40131144.12],["4112",40029000],["4116",25248491.37],["1511",21417411.04],["1122",13489770],["1113",12010693.2],["1361",11119700],["1345",7621600.94],["2324",6750853.15],["1112",5921740.2],["2111",4293782.44],["2212",3984884.8],["1333",3681098.64],["1387",3527576.42],["1386",3301812.66],["4222",3250700.14],["2322",3224374],["1343",1831935],["1342",1751720],["2131",1599530.43],["1353",1022700],["3111",836600],["4111",540000],["1334",502109.4],["4121",463112],["2119",381283.1],["1341",338653],["1385",259942],["2141",221654.08],["2229",164048],["2123",136114],["2122",50723],["2329",38577],["2310",32082.5],["1381",26718.89],["1335",17340.8],["1359",13000],["1356",7500],["1383",3888.71],["1382",330.59]],"economic_revenue_total_czk":658533193.94,"purpose_expenditure":[["6171",166191559.73],["3612",92311799.89],["3412",75895858.81],["3631",43712156.19],["3314",38778086.21],["3639",37418434.99],["3113",37145496.39],["3722",19305649.64],["4350",18430447],["5311",15610436.29],["3111",15465439.84],["2219",14083383.37],["6399",13798017.55],["3726",13136542],["4351",12389247],["3745",11760905],["3322",11753445.21],["3392",10780917],["4339",8685044.56],["4374",8167216],["4356",6806758.22],["6112",6660074],["3635",5065260.2],["3421",4817757],["2212",4717182.2],["3419",4197040],["2292",3914117],["3613",3875056.47],["3319",3728827.2],["2143",3382900.07],["3632",3321555],["4354",2942696],["4349",2668898.12],["2141",2576900],["3313",2359440],["3231",1678748],["2341",1397926.88],["6409",1360076.49],["6320",1152411],["4371",1140000],["4311",873000],["5512",839241.73],["3900",644170],["4344",616300],["4377",610000],["3399",581377.41],["4375",495000],["6114",465664.1],["6402",338818.33],["2321",317423.9],["4379",210000],["3299",114695.84],["6310",110109.06],["5212",107963.45],["4399",100288.65],["3326",93635],["2223",91500],["3729",88975],["1014",77259],["4359",49900],["3727",43771.75],["1037",41974],["3741",37456.99],["4357",30000],["3119",16796],["4341",9630],["2369",7248.93],["4355",5000]],"purpose_expenditure_total_czk":739600905.66}},"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."}}}}