{"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:00286842","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00286842","name":"Městys Větrný Jeníkov","short_name":"Větrný Jeníkov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Jihlava","municipality_code":588121},"amounts":{"revenue_approved":32105590,"revenue_adjusted":33560801.21,"revenue_actual":28755312.12,"expense_approved":34538300,"expense_adjusted":36995279.21,"expense_actual":24326345.03,"tax_revenue":20294185.46,"nontax_revenue":2829335.45,"capital_revenue":3777300,"transfer_revenue":1854491.21,"current_expense":19277171.84,"capital_expense":5049173.19,"budget_balance":4428967.09,"cash_current":11676646.04,"cash_previous":8878173.95},"ratios":{"revenue_execution":0.85681244,"expense_execution":0.65755268,"balance_to_revenue":0.15402257,"cash_to_expense":0.48000002,"cash_yoy":0.31520807,"capital_expense_share":0.20755988,"transfer_revenue_share":0.06449213},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00286842/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00286842"},"seo":{"slug":"vetrny-jenikov","path":"/cz/municipalities/vetrny-jenikov/"},"population":{"value":645,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":32105590,"expenditure_czk":34538300,"financing_czk":2432710,"balance_czk":-2432710},{"stage":"revised","revenue_czk":33560801.21,"expenditure_czk":36995279.21,"financing_czk":3434478,"balance_czk":-3434478},{"stage":"actual","revenue_czk":28755312.12,"expenditure_czk":24326345.03,"financing_czk":-4428967.09,"balance_czk":4428967.09}],"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",10540500],["5171",5786000],["5169",4110500],["5331",2500000],["5365",2000000],["5011",1858000],["5023",1130000],["5362",1002500],["5031",655000],["5154",625000],["5137",565000],["5139",506000],["6130",500000],["5021",379000],["5141",300000],["5032",276000],["5153",274000],["6122",225000],["5168",205000],["5163",163000],["5156",120000],["5151",113000],["5138",110000],["5178",90000],["5194",90000],["5136",82000],["5162",70000],["5166",60000],["5175",57000],["5167",24000],["5019",21500],["5161",20000],["5173",17500],["5038",14500],["5134",10000],["5903",10000],["5321",7000],["5221",6500],["5039",5000],["5222",5000],["5329",3800],["5213",1000]],"economic_expenditure_total_czk":34538300,"economic_financing":[["8115",3932710],["8124",-1500000]],"economic_financing_total_czk":2432710,"economic_revenue":[["3111",9890000],["1211",8201676],["1121",4177082],["1111",3036454],["1122",2000000],["2111",650000],["2139",624000],["1511",600000],["1113",528262],["1345",450000],["4112",368100],["4121",270000],["1112",250516],["2324",210000],["2112",166000],["2132",160500],["1361",110000],["2131",106000],["1386",100000],["1381",50000],["1387",50000],["2321",50000],["1341",20000],["2119",15000],["2310",15000],["2133",5000],["1334",2000]],"economic_revenue_total_czk":32105590,"purpose_expenditure":[["2212",7200000],["3113",5700000],["3745",4511000],["6399",3000000],["6171",2468500],["3613",2445000],["6112",1582000],["2219",1000000],["3419",670000],["5512",635000],["2411",597000],["3631",540000],["3639",530000],["3399",500000],["3314",435000],["3722",350000],["3723",350000],["3519",324000],["6310",310000],["3632",270000],["3429",210000],["3316",200000],["3725",200000],["2321",150000],["1031",100000],["3612",100000],["3341",50000],["3721",50000],["6114",35000],["3412",10000],["5213",10000],["6409",3800],["2292",1000],["3319",1000]],"purpose_expenditure_total_czk":34538300},"revised":{"economic_expenditure":[["6121",9719216],["5171",5986000],["5169",4430500],["5331",3707258],["5365",2100630],["5011",1943000],["5023",1130000],["5362",1002500],["5336",977071.21],["5031",685000],["5154",642000],["5137",565000],["5139",506000],["6130",500000],["5141",300000],["5021",289000],["5153",284000],["5026",282784],["5032",276000],["6122",225000],["5168",205000],["5163",163000],["5156",120000],["5151",113000],["5138",110000],["5222",105000],["5178",90000],["5194",90000],["5136",82000],["5162",70000],["5166",60000],["5175",57000],["5172",35000],["5167",24000],["5019",21500],["5173",21000],["5161",20000],["5038",14500],["5134",10000],["5903",10000],["5321",7000],["5221",6500],["5039",5000],["5329",3820],["5213",1000]],"economic_expenditure_total_czk":36995279.21,"economic_financing":[["8115",4934478],["8124",-1500000]],"economic_financing_total_czk":3434478,"economic_revenue":[["3111",9459500],["1211",8201676],["1121",4177082],["1111",3036454],["1122",2100630],["4116",977071.21],["2324",760000],["2111",650000],["2139",624000],["1511",600000],["1113",528262],["1345",450000],["4112",368100],["4121",270000],["1112",250516],["4122",225000],["2112",166000],["2132",160500],["1361",110000],["2131",106000],["1386",100000],["1381",50000],["1387",50000],["2321",50000],["4111",32500],["1341",20000],["2119",15000],["2310",15000],["2133",5000],["1334",2000],["1335",500],["2329",10]],"economic_revenue_total_czk":33560801.21,"purpose_expenditure":[["3113",9384329.21],["2212",4788716],["3745",4511000],["6399",3100630],["6171",2533500],["3613",2445000],["6112",1864784],["2219",1000000],["2411",674000],["3419",670000],["5512",635000],["3631",540000],["3639",530000],["3399",500000],["3314",470000],["3519",414000],["1031",390000],["3722",380000],["3723",350000],["6310",310000],["3632",270000],["3429",210000],["3316",200000],["3322",200000],["3725",200000],["2321",150000],["3612",100000],["3341",50000],["3721",50000],["6114",35000],["4379",13500],["3412",10000],["5213",10000],["6409",3820],["2292",1000],["3319",1000]],"purpose_expenditure_total_czk":36995279.21},"actual":{"economic_expenditure":[["6121",4928768.19],["5331",3707258],["5169",2459052.04],["5365",2100630],["5011",2011349],["5023",1161604],["5171",1034975],["5336",977071.21],["5362",834382],["5031",689575],["5154",563607.55],["5139",517822.85],["5021",507762],["5137",399607.82],["5153",304316.72],["5032",285987],["5026",282784],["5168",259378.56],["5141",130136.2],["6122",119405],["5138",116667.16],["5151",109628],["5163",106809.6],["5178",105850.8],["5222",102384],["5136",81712.56],["5156",81178.51],["5162",67320.1],["5175",57267.65],["5194",48269.6],["5166",41000],["5904",21957],["5123",20467.8],["5167",16546.61],["5173",16232],["5161",13756],["5038",11721],["5019",8627],["5221",6280],["5134",6073],["5329",3816],["5039",2920],["5189",2888.5],["6130",1000],["5321",500]],"economic_expenditure_total_czk":24326345.03,"economic_financing":[["8115",-2798472.09],["8124",-1390957],["8901",-239538]],"economic_financing_total_czk":-4428967.09,"economic_revenue":[["1211",8273250.19],["1121",4434253.25],["3111",3777300],["1111",3055532.41],["1122",2100630],["4116",1003891.21],["2324",900097.62],["1511",726698.58],["2111",644696.76],["2139",622038.01],["1113",585701.64],["1345",478450],["4112",368100],["1112",288953.34],["4121",260000],["2132",227159],["4122",190000],["1386",161531.42],["2112",149143],["2131",136750],["1361",100980],["2119",84536],["1387",63311.58],["2321",37000],["4111",32500],["2310",24863.22],["1341",20929],["2133",2940],["1334",2583.2],["1381",1256.05],["1335",124.8],["2141",111.5],["2329",0.34]],"economic_revenue_total_czk":28755312.12,"purpose_expenditure":[["3113",8292874.36],["6399",2928715],["6171",2523448.45],["3613",2181874.13],["3745",1884848.8],["6112",1862627.81],["2411",670133.28],["3399",499779.07],["3631",493134.92],["3314",469640.55],["3519",387227.82],["1031",369598.23],["3722",357665.7],["3723",342594.8],["5512",277627.38],["3429",162412],["6310",137103.8],["2212",120866.33],["3419",89975.56],["3612",89641.52],["2321",75577.95],["3316",37428],["6114",26748],["3721",20186.4],["4379",10921],["3341",4496.17],["6409",3816],["3632",3500],["3639",1297],["3319",585]],"purpose_expenditure_total_czk":24326345.03}},"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."}}}}