{"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:00286010","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00286010","name":"Statutární město Jihlava","short_name":"Jihlava","entity_type":"statutory_city","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Jihlava","municipality_code":586846},"amounts":{"revenue_approved":2261207000,"revenue_adjusted":2612767515.94,"revenue_actual":3076865613.15,"expense_approved":3125331000,"expense_adjusted":4894089608.13,"expense_actual":3579995328.97,"tax_revenue":1506397631.07,"nontax_revenue":657205641.6,"capital_revenue":189664502.56,"transfer_revenue":723597837.92,"current_expense":1826236522.05,"capital_expense":1753758806.92,"budget_balance":-503129715.82,"cash_current":1418953428.03,"cash_previous":1954243758.76},"ratios":{"revenue_execution":1.17762702,"expense_execution":0.73149362,"balance_to_revenue":-0.16352021,"cash_to_expense":0.39635622,"cash_yoy":-0.27391175,"capital_expense_share":0.4898774,"transfer_revenue_share":0.23517369},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00286010/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00286010"},"seo":{"slug":"jihlava","path":"/cz/municipalities/jihlava/"},"population":{"value":53564,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2261207000,"expenditure_czk":3125331000,"financing_czk":864124000,"balance_czk":-864124000},{"stage":"revised","revenue_czk":2612767515.94,"expenditure_czk":4894089608.13,"financing_czk":2281322092.19,"balance_czk":-2281322092.19},{"stage":"actual","revenue_czk":3076865613.15,"expenditure_czk":3579995328.97,"financing_czk":503129715.82,"balance_czk":-503129715.82}],"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",1529687000],["5011",252407000],["5169",232059000],["5331",224896000],["5213",179925000],["5171",174918000],["5031",75760000],["5365",55648000],["5362",51950000],["5222",42095000],["5141",33000000],["5154",28846000],["5151",28230000],["5032",26289000],["5901",26255000],["6352",22500000],["5021",12403000],["5137",10767000],["5139",9904000],["5023",9717000],["5168",9460000],["5152",8900000],["5166",6690000],["6125",6500000],["6351",6471000],["5153",5740000],["5164",4287000],["5167",4000000],["6119",4000000],["5161",3883000],["5221",3490000],["6130",3000000],["5199",2150000],["5173",1925000],["5492",1640000],["5156",1592000],["5179",1528000],["6122",1500000],["5163",1475000],["5162",1405000],["5332",1200000],["5134",1103000],["5123",1070000],["5038",1050000],["5175",1002000],["6313",1000000],["5192",869000],["5041",823000],["5225",800000],["6123",750000],["5026",721000],["5194",690000],["5909",662000],["5223",650000],["5329",600000],["5019",548000],["5493",500000],["5903",500000],["5132",458000],["5024",431000],["5212",400000],["5136",312000],["5811",300000],["6321",250000],["5195",226000],["5172",200000],["6111",200000],["5176",185000],["5133",105000],["5155",105000],["5039",100000],["5042",100000],["5323",100000],["5364",100000],["5499",100000],["5229",50000],["5029",47000],["5131",41000],["5494",37000],["5122",34000],["5142",20000]],"economic_expenditure_total_czk":3125331000,"economic_financing":[["8115",504124000],["8123",400000000],["8124",-40000000]],"economic_financing_total_czk":864124000,"economic_revenue":[["1211",565000000],["1121",280000000],["2132",241534000],["1111",220000000],["4216",190000000],["4222",150000000],["1511",135000000],["3111",75000000],["4112",71224000],["2111",66920000],["1122",50000000],["1113",37000000],["1345",34000000],["2131",26081000],["2212",23785000],["1361",23562000],["1112",13000000],["2141",10034000],["1333",9000000],["2142",8500000],["3112",7000000],["1386",6500000],["1387",3500000],["2324",2940000],["2119",2700000],["2133",2435000],["1343",1980000],["1341",1400000],["2412",1118000],["1353",1000000],["1342",700000],["2322",200000],["2329",60000],["1356",34000]],"economic_revenue_total_czk":2261207000,"purpose_expenditure":[["3412",1095160000],["6171",365146000],["2219",280397000],["2310",152308000],["2292",151150000],["6399",100000000],["5311",78804000],["3113",74286000],["3419",69793000],["3639",69650000],["3722",54183000],["2212",53200000],["4351",50774000],["3319",46183000],["3745",46140000],["3111",42950000],["2271",40025000],["3612",36482000],["3631",36000000],["3741",31200000],["3211",23700000],["3613",23456000],["3314",23300000],["2229",19790000],["3632",17604000],["6112",16184000],["4379",12500000],["4355",10491000],["2321",9621000],["4350",8450000],["3421",8212000],["1014",6918000],["6409",6400000],["2115",6200000],["3322",4950000],["3900",4455000],["3636",4100000],["3635",3950000],["6310",3720000],["3729",3500000],["2341",3250000],["3313",2760000],["2143",2500000],["3114",2450000],["3349",2400000],["6114",2200000],["3634",2010000],["5512",1953000],["2221",1600000],["3299",1560000],["2333",1500000],["2411",1446000],["3326",1420000],["3699",1015000],["3633",1004000],["2223",800000],["3316",580000],["3119",520000],["5213",500000],["3399",385000],["4349",360000],["3742",295000],["3231",250000],["5212",230000],["6223",230000],["3549",176000],["3744",120000],["3749",120000],["3799",115000],["6402",100000],["3429",50000],["3719",50000],["2322",40000],["3733",10000]],"purpose_expenditure_total_czk":3125331000},"revised":{"economic_expenditure":[["6121",2825779435.82],["5011",282960474.26],["5169",256241622],["5331",239906870],["5213",202411939],["5171",199929900],["5151",189431251.76],["5336",88314475.57],["5031",75943267],["5365",69645000],["5362",46329000],["5222",45060000],["5141",28500000],["5154",28236000],["5137",26457500],["5032",26355506],["6352",22500000],["5901",21290538],["5168",13715136],["6119",13639000],["6111",12932864],["5021",12509040],["6201",12500000],["6122",11830000],["5139",11123000],["6202",10400000],["5023",9717000],["5173",9439897.17],["5152",8400000],["6125",7023000],["6351",6991000],["6130",6926000],["5166",5734050],["5909",5698832.56],["5153",5314000],["5164",4308000],["5167",3847000],["5221",3710000],["5161",3615000],["5223",2948962],["5179",2869000],["5651",2850000],["5172",2372800],["5199",2150000],["5492",1747000],["5364",1606184.37],["5156",1517000],["5163",1475000],["5162",1405000],["5493",1250000],["5332",1200000],["5134",1147677.33],["6313",1100000],["5038",1050412],["5123",1028534],["5175",1002000],["5339",1000000],["6123",850000],["5041",823000],["5192",803078],["5225",800000],["5026",721000],["5194",620000],["5329",600000],["5019",548000],["5903",500000],["5132",476000],["5024",431000],["5212",400000],["5136",312000],["6321",250000],["5195",226000],["5176",191000],["5042",150000],["5155",105000],["5366",104272.36],["5039",100000],["5323",100000],["5499",100000],["6322",100000],["5133",96000],["5904",54000],["5229",50000],["5029",47000],["5131",41000],["5494",37000],["5122",34000],["5142",20000],["5191",14500],["6341",513.02],["5321",75.91]],"economic_expenditure_total_czk":4894089608.13,"economic_financing":[["8115",1914054500.37],["8123",407267591.82],["8124",-40000000]],"economic_financing_total_czk":2281322092.19,"economic_revenue":[["1211",565000000],["1121",280000000],["2132",241534000],["2111",230609251.76],["1111",220000000],["4216",193172513.02],["4222",153308444],["1511",135000000],["3111",75000000],["4112",71224500],["4122",66228107],["1122",64047000],["4116",55662454.07],["1113",37000000],["1345",34000000],["2131",26081000],["2212",23785000],["1361",23562000],["2324",14347231.56],["1112",13000000],["2229",12127568.36],["2141",10034000],["1333",9000000],["2142",8500000],["3112",7000000],["3202",6800000],["1386",6500000],["2122",6000000],["4119",4931446.17],["1387",3500000],["3121",2951000],["2119",2700000],["2133",2435000],["1343",1980000],["1341",1400000],["2412",1118000],["1353",1000000],["2321",915000],["1342",700000],["2329",380000],["2322",200000],["1356",34000]],"economic_revenue_total_czk":2612767515.94,"purpose_expenditure":[["3412",1603785591.82],["2310",440706284.32],["2219",436346444],["6171",383787200],["3639",171255000],["2292",170249451.36],["3113",147912400.8],["2321",115369000],["6399",109047000],["2271",99425000],["4351",96982000],["3419",94947000],["2212",86727000],["5311",82070269.89],["3745",75952000],["3722",62333000],["3319",62237000],["3421",61007426.6],["3612",50424000],["3111",48643438.41],["2341",42670000],["3613",42559000],["3322",39373000],["3741",39140397],["3631",37935000],["4355",26291000],["4339",24353396],["3211",23700000],["3314",23453000],["2229",20100000],["3632",17304000],["6112",16184000],["2115",10940000],["3635",10771000],["4379",10558038],["4350",9148000],["3119",8056446.17],["3900",8047000],["3636",7217979.63],["1014",7038000],["2223",6014000],["3429",5210000],["3729",4716000],["3313",4059000],["6409",4006500],["2333",3787000],["2143",3776000],["3326",3588000],["3114",3246412.81],["3299",2897000],["6114",2500000],["3699",2485000],["3633",2451000],["3349",2400000],["4374",2053962],["5512",1953000],["3634",1910000],["2221",1758000],["6310",1720000],["3231",1619968.95],["6402",1618944.37],["2411",1501000],["6221",1214656],["4349",934400],["5213",500000],["3316",430000],["3399",315000],["3742",295000],["5212",230000],["6223",230000],["3549",176000],["3749",120000],["3744",113000],["3511",100000],["3799",65000],["2322",40000],["3733",10000]],"purpose_expenditure_total_czk":4894089608.13},"actual":{"economic_expenditure":[["6121",1581920493.32],["5011",272831626],["5169",249916482.41],["5331",238749134.1],["5213",195909715.93],["5151",185206642.84],["5171",149242902.9],["6122",93623376],["5336",88314475.57],["5031",70337671],["5365",69431243.15],["5222",51992678.03],["5362",31979535],["5141",27131499.79],["5032",25817398],["6352",22500000],["5154",21553059.58],["5137",19865777.56],["5139",13016602.63],["6201",12500000],["5021",11841804],["5168",11279189.99],["6202",10400000],["6111",10212894.91],["5023",7717476],["5499",7526444.61],["5223",7110978],["6351",6991000],["5221",6956923],["5152",6742695.48],["6130",5644865.49],["5164",4671698.47],["5161",4267308.06],["5166",4094492.45],["6119",4034172.5],["5173",3782708.54],["5167",3323219.85],["5163",3279603.89],["5153",3266788.19],["6125",3262281.17],["5179",2923948.05],["5651",2850000],["5172",2194381.94],["5199",1926123],["5175",1648774.08],["5364",1619031.57],["5142",-1436752.53],["5162",1245113.72],["5332",1226000],["5156",1210185.67],["5492",1148830],["5134",1136516.62],["5038",1129542],["6313",1100000],["5339",1058000],["5493",1038000],["5212",1015231],["5026",878099],["6123",841452.15],["5123",784707.25],["5041",734239.17],["5225",724500],["5909",660395],["5192",602425.8],["6342",387238.87],["5132",378023.64],["5329",377902],["5019",357776.8],["5194",330548.3],["6321",241032.51],["5136",229619.22],["5176",183868.45],["5494",171461.75],["5042",145519.44],["5155",120511],["5366",104272.36],["6322",100000],["5039",81649],["5133",66984.44],["5904",52962.69],["5323",49000],["5131",34952],["5363",25000],["5122",24650],["5191",15754.6],["5189",11000]],"economic_expenditure_total_czk":3579995328.97,"economic_financing":[["8117",546861672.85],["8118",-239046865.45],["8123",193923129.62],["8115",41179392.36],["8124",-39779005.56],["8901",-8608]],"economic_financing_total_czk":503129715.82,"economic_revenue":[["1211",589205439.64],["4216",334770445.34],["1121",315686662.84],["2111",239053735.27],["1111",238524200.4],["2132",236939878.09],["3111",172844605],["4222",153785668],["1511",143490221.49],["4122",72653010],["4112",71224500],["1122",64046940],["4116",59036263.87],["2141",49378346.02],["1113",41707493.92],["1345",38089448.41],["2324",31547306.69],["2212",29341533.87],["1361",24722657],["4213",23548592.57],["2131",22012519.03],["1112",20573367.41],["2142",15818110.37],["2119",13140029.49],["1386",11500475.96],["3112",7667324],["1333",7655607.13],["3202",6800000],["2122",6300000],["2149",6049975],["4119",5198329.99],["1387",4397599],["4111",3090662.7],["3121",2352573.56],["1343",2048150.93],["2329",1653796.04],["1342",1518109],["2229",1432015.2],["1341",1358641.7],["1353",1162000],["2412",1119990.77],["2321",1050000],["2322",976578.86],["2133",682580.58],["2451",620000],["1356",347717.35],["1383",181144.24],["4171",148885.45],["4121",131480],["1381",84353.15],["1334",82338.7],["2310",50886],["2328",29531.94],["4221",10000],["1335",9062.8],["2143",6652.63],["1359",6000],["2223",2175.75]],"economic_revenue_total_czk":3076865613.15,"purpose_expenditure":[["3412",1243210582.09],["6171",373008561.6],["2310",276237321.16],["2219",228216763.13],["2292",158606939],["6399",95244406],["3419",94104660.46],["3639",91723768.32],["4351",91653305.89],["3113",90372075],["2212",71940972.12],["5311",71650398.12],["3722",67851870.89],["3745",65089246.01],["3319",61263188.45],["3111",44625587.39],["3613",39403851],["2271",37920528.57],["3631",32825933.71],["3612",30891205.64],["2321",30619877.83],["3741",30492176.56],["4355",25107462.16],["3211",23700000],["3314",23453000],["4339",21237668.24],["3632",16828310.7],["2341",14394956.77],["6112",14107473.24],["3421",11671985.77],["4379",10543231.15],["4350",8766154.97],["3322",6986377.84],["1014",6372406.23],["3636",4061285.75],["3313",4008803.95],["3900",3839303.89],["2143",3508314.51],["3699",3324128.98],["3635",3253492],["3114",3244101.06],["3326",3127956.08],["6409",3071907.81],["3299",2818327.4],["3633",2433749.9],["3119",2390943.34],["2223",2366067.99],["6114",2356092.54],["3349",2352318.87],["3729",2116908.89],["3429",2023958],["3634",1853101.11],["2115",1745557.36],["3231",1619968.95],["6402",1618944.37],["2221",1600894.48],["5512",1482310.25],["2411",1462192.65],["4374",1445902],["2333",1346261.2],["6310",1186677.04],["4349",914045.11],["6221",902552],["3316",383060],["3719",303975.72],["3742",291348.08],["3399",280123.6],["5212",219355.91],["3725",210374.29],["3549",175588.8],["6223",156037.78],["3511",100000],["2229",81130],["3749",81060.7],["3744",46415.6],["3799",36829],["3792",21600],["2322",10116]],"purpose_expenditure_total_czk":3579995328.97}},"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."}}}}