{"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:00289531","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00289531","name":"Město Jemnice","short_name":"Jemnice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Třebíč","municipality_code":590789},"amounts":{"revenue_approved":118015699,"revenue_adjusted":132403446,"revenue_actual":133123809.06,"expense_approved":127249322,"expense_adjusted":152333069,"expense_actual":131758020.12,"tax_revenue":99562722.26,"nontax_revenue":6842041.16,"capital_revenue":11330395,"transfer_revenue":15388650.64,"current_expense":94919485.67,"capital_expense":36838534.45,"budget_balance":1365788.94,"cash_current":22655691.82,"cash_previous":26739906.01},"ratios":{"revenue_execution":1.00544067,"expense_execution":0.8649338,"balance_to_revenue":0.01025954,"cash_to_expense":0.17194924,"cash_yoy":-0.15273854,"capital_expense_share":0.27959235,"transfer_revenue_share":0.11559653},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00289531/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00289531"},"seo":{"slug":"jemnice","path":"/cz/municipalities/jemnice/"},"population":{"value":3986,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":118015699,"expenditure_czk":127249322,"financing_czk":9233623,"balance_czk":-9233623},{"stage":"revised","revenue_czk":132403446,"expenditure_czk":152333069,"financing_czk":19929623,"balance_czk":-19929623},{"stage":"actual","revenue_czk":133123809.06,"expenditure_czk":131758020.12,"financing_czk":-1365788.94,"balance_czk":1365788.94}],"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",25729902],["6121",22491000],["5171",22074000],["5011",11600000],["5331",8786000],["5031",3310000],["6130",3200000],["5023",2950000],["5137",2705000],["5154",2182000],["5365",2000000],["5139",1992000],["5222",1800000],["5041",1588000],["5329",1443325],["5032",1360000],["5212",1200000],["5213",1100000],["5362",1005000],["5141",998000],["5021",950000],["5499",780000],["5153",725000],["5166",694000],["5168",640000],["5164",479000],["5163",414000],["6119",400000],["5339",346000],["5172",203000],["5138",200000],["5151",190000],["5162",178000],["5175",167000],["5179",137595],["5167",136000],["5194",134000],["5136",130000],["5156",120000],["5321",110000],["5903",100000],["6111",100000],["5161",93000],["5132",51000],["5134",50000],["5336",46750],["5038",45000],["5221",39750],["5492",38000],["5173",33000],["5811",5000]],"economic_expenditure_total_czk":127249322,"economic_financing":[["8115",17512111],["8124",-8278488]],"economic_financing_total_czk":9233623,"economic_revenue":[["1211",41200000],["1121",21000000],["1111",16320000],["3112",9000000],["1511",5600000],["4112",3103500],["1345",3050000],["1113",2600000],["4216",2507001],["1122",2000000],["4116",1480326],["1381",1400000],["2131",1389000],["2111",1364000],["1112",1170000],["2324",1101944],["3111",1000000],["2412",555428],["4122",476500],["2141",400000],["2112",250000],["2133",238000],["1343",185000],["1361",180000],["4111",170000],["2132",130000],["1341",115000],["2119",20000],["1349",10000]],"economic_revenue_total_czk":118015699,"purpose_expenditure":[["6171",24733000],["3639",10424000],["3745",7815500],["3113",7105750],["3322",6642000],["3315",6200000],["3612",6000000],["3722",5875250],["3631",5641000],["3399",5622000],["6112",5254000],["2212",3342902],["3723",3310000],["6399",3002000],["2321",2755000],["3111",2727000],["3632",2700000],["3726",2560000],["6310",2113000],["2219",2018825],["6409",1838000],["3511",1200000],["3900",1000000],["2419",700000],["3314",605000],["3326",603000],["5512",547000],["2143",535000],["3744",500000],["3749",425325],["3635",400000],["3231",346000],["2141",341000],["6320",313000],["2229",275000],["3412",200000],["3725",200000],["4351",178000],["3392",172000],["6114",170000],["3341",158000],["3613",145000],["2310",119250],["5213",100000],["1014",95000],["3319",67000],["2292",50000],["3721",45000],["3636",39750],["3728",17000],["3729",17000],["3329",4770],["3421",2000]],"purpose_expenditure_total_czk":127249322},"revised":{"economic_expenditure":[["6121",27907000],["5169",27041079],["5171",22075670],["5011",12691942],["5331",8786000],["6130",4423000],["5365",3885400],["6313",3800000],["5031",3463166],["5023",2929200],["6413",2865000],["6901",2514906],["5154",2477800],["5041",2019300],["6122",1723000],["6129",1722000],["5137",1645795],["5032",1472234],["5021",1308410],["5222",1306300],["5212",1210000],["5362",1124600],["5213",1100000],["5141",1005000],["5139",977322],["5168",909311],["5499",780000],["5329",743325],["5153",721000],["5166",664700],["5336",648481],["5164",557080],["6119",510000],["6349",500000],["5493",429000],["5904",405000],["5901",404568],["5339",390000],["5163",388200],["5138",277000],["5223",232000],["5175",207988],["5194",207100],["5172",203000],["5151",196800],["5162",184800],["5229",165700],["5167",164000],["5179",137095],["5136",133400],["5321",110000],["5156",101315],["5903",100000],["5161",99953],["5221",99750],["5038",49300],["5492",45500],["5173",33600],["5366",28872],["5132",21000],["5363",3000],["5909",2000],["5142",1900],["5019",1807],["5811",1400]],"economic_expenditure_total_czk":152333069,"economic_financing":[["8115",20208111],["8124",-8278488],["8123",8000000]],"economic_financing_total_czk":19929623,"economic_revenue":[["1211",41200000],["1121",21000000],["1111",16320000],["3112",6748000],["1511",5600000],["4216",5042891],["4116",4019152],["1122",3878000],["4112",3103500],["1345",3050000],["4122",2829109],["4213",2788016],["1113",2600000],["3111",2352350],["3113",2003650],["2324",1452893],["2131",1389000],["2111",1364000],["1112",1170000],["2412",955428],["1386",808000],["2141",400000],["1387",321000],["1381",266000],["2112",250000],["4222",250000],["2133",238000],["4111",215000],["1343",185000],["1361",180000],["2132",130000],["1341",115000],["2142",111585],["2229",28872],["2119",20000],["1349",10000],["1383",5000],["4121",4000]],"economic_revenue_total_czk":132403446,"purpose_expenditure":[["6171",26582863],["3639",15686200],["3322",8997500],["3745",7985500],["3315",7331500],["3113",7150850],["3612",6000000],["6310",5924200],["3631",5823000],["3399",5729500],["6112",5663000],["3722",5396150],["6399",4996000],["2219",3683825],["2212",3409902],["3111",3283631],["3723",3167000],["6409",3047274],["3726",2715100],["3412",2600000],["3632",2063000],["2321",1554000],["3613",1318000],["3326",1280000],["3900",1215000],["3511",1200000],["5512",684928],["3419",675000],["2310",619250],["3314",605000],["3392",584000],["3421",502000],["2141",494850],["2143",436150],["3749",425325],["3635",400000],["3231",346000],["6320",313000],["4351",300000],["2229",275000],["3725",186000],["6114",173679],["3341",152000],["3147",148000],["4378",130000],["3744",120000],["5213",100000],["4350",98000],["1014",95000],["3319",93000],["3429",83000],["2292",80000],["3522",75700],["3721",57000],["5311",41200],["3543",40000],["3636",39750],["3330",30000],["6402",28872],["3728",17600],["3729",17000],["1037",15000],["3525",10000],["4329",10000],["4359",10000],["4356",5000],["4379",5000],["3329",4770],["3523",4000]],"purpose_expenditure_total_czk":152333069},"actual":{"economic_expenditure":[["5169",26184841.81],["6121",21779693.6],["5171",16370030.3],["5011",12014524.36],["5331",8786000],["6130",4421840],["5365",3884821],["6313",3800000],["5031",3417456],["6413",2865000],["5023",2548687],["5154",2454180.98],["5041",2007633.49],["6129",1721660.6],["6122",1615089.25],["5032",1337319],["5222",1239000],["5021",1158939],["5362",1123471.49],["5213",1100000],["5141",1004654.11],["5139",864218.38],["5137",840562.46],["5168",836302.73],["5499",747497.28],["5329",743325],["5153",716520.84],["5336",648480.64],["5164",555981.66],["5166",510482.56],["5493",428800],["6119",412247],["5904",405000],["5339",390000],["5163",371769.17],["5138",276976.85],["5223",232000],["6349",223004],["5194",204379.26],["5175",171575.58],["5229",165676],["5167",150014.3],["5162",149767.39],["5179",135888.75],["5151",114897.28],["5136",111654.82],["5221",99640],["5156",98553.76],["5172",72697.3],["5321",50636],["5038",49272],["5161",45105.47],["5492",32880.08],["5366",28871.7],["5173",15475],["5212",10000],["5132",3471],["5363",3000],["5909",1982],["5019",1807],["5142",1764.87],["5811",1000]],"economic_expenditure_total_czk":131758020.12,"economic_financing":[["8124",-8278488],["8115",5598769.8],["8901",1313929.26]],"economic_financing_total_czk":-1365788.94,"economic_revenue":[["1211",41939506.42],["1121",22461139.02],["1111",16200442.71],["3112",6748000],["1511",5699452.85],["4216",5022890.5],["4116",4019151.31],["1122",3877440],["4112",3103500],["1345",2990680],["1113",2968306.85],["4122",2774108.83],["3111",2578745],["3113",2003650],["2324",1547098.92],["2131",1511692.45],["1112",1463962.45],["2111",1391886],["2412",955428],["1386",807080.35],["1361",474060],["2141",427719.58],["2112",337126],["1387",320717.86],["4222",250000],["2133",227700.36],["4111",215000],["1343",197960],["2132",134306.55],["1341",113613],["2119",111875.39],["2142",111585],["2322",40539],["2229",28871.7],["1349",18375.97],["1334",18222.6],["2329",16147.21],["1381",6480.17],["1383",4082.01],["4121",4000],["1359",1200],["2328",65]],"economic_revenue_total_czk":133123809.06,"purpose_expenditure":[["6171",20925279.28],["3639",10906518.99],["3322",8990608.21],["3745",7982762],["3315",7328121.12],["3113",7047460],["6310",5923837.3],["3631",5822335.45],["3612",5726016.09],["3399",5454679.03],["3722",5395233.11],["6399",4994411.49],["6112",4440869.93],["2219",3682190.12],["2212",3370532],["3111",3283630.64],["3723",3166566.81],["3726",2712662.36],["3412",2562229.15],["3632",1406663],["3326",1278278.24],["3613",1247592.71],["3419",675000],["3392",583186.6],["3314",520403.88],["3421",501495.81],["5512",488280.07],["2141",449300.06],["2321",437869.49],["3749",425248],["3900",373989.91],["3231",346000],["2310",342254],["6320",309831],["3635",302500],["2229",275000],["2143",234102.64],["4351",192092.29],["3725",185981.7],["6114",173678.12],["3147",147417.47],["4378",130000],["3744",115423.11],["4350",98000],["3341",90024.89],["3429",83000],["3522",75676],["3319",71175],["2292",67324],["6409",60320.75],["3721",56453.6],["5311",41104],["3543",40000],["3636",39640],["3330",30000],["6402",28871.7],["1014",25000],["3728",17545],["1037",15000],["3729",12584],["3525",10000],["4329",10000],["4359",10000],["4356",5000],["4379",5000],["3329",4770],["3523",4000]],"purpose_expenditure_total_czk":131758020.12}},"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."}}}}