{"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:00302724","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00302724","name":"Město Jeseník","short_name":"Jeseník","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Jeseník","municipality_code":536385},"amounts":{"revenue_approved":408823071.01,"revenue_adjusted":525362854.36,"revenue_actual":544285435.07,"expense_approved":542490876.33,"expense_adjusted":906727152.2,"expense_actual":703796623.38,"tax_revenue":274981408.36,"nontax_revenue":84193364.92,"capital_revenue":8032922,"transfer_revenue":177077739.79,"current_expense":508529992.23,"capital_expense":195266631.15,"budget_balance":-159511188.31,"cash_current":221821216.21,"cash_previous":242043611.86},"ratios":{"revenue_execution":1.03601812,"expense_execution":0.77619449,"balance_to_revenue":-0.29306533,"cash_to_expense":0.31517801,"cash_yoy":-0.08354856,"capital_expense_share":0.27744752,"transfer_revenue_share":0.32533985},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00302724/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00302724"},"seo":{"slug":"jesenik","path":"/cz/municipalities/jesenik/"},"population":{"value":10426,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":408823071.01,"expenditure_czk":542490876.33,"financing_czk":133667805.32,"balance_czk":-133667805.32},{"stage":"revised","revenue_czk":525362854.36,"expenditure_czk":906727152.2,"financing_czk":381364297.84,"balance_czk":-381364297.84},{"stage":"actual","revenue_czk":544285435.07,"expenditure_czk":703796623.38,"financing_czk":159511188.31,"balance_czk":-159511188.31}],"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",120234000],["5011",90048332.44],["5171",64710000],["5331",51099000],["5169",38915900],["5031",23575548.77],["5901",15722530],["5154",11682500],["5141",10416980],["5032",8585969.03],["5365",8000000],["5222",7681000],["6122",7150000],["6125",7003750],["5166",6480000],["5213",5255000],["5168",4658210],["5023",4635100],["5139",4126500],["5362",4082500],["5152",3900000],["5167",3825250],["5163",3793000],["5153",3700000],["5137",2480000],["5021",2475000],["5499",2430000],["5151",2385000],["5323",2100000],["5329",1911420],["6123",1800000],["5161",1646000],["5909",1600000],["6351",1450000],["5492",1340000],["5164",1328000],["5024",1100000],["5175",746000],["5364",735000],["5162",679000],["5156",659000],["5173",644000],["5138",600000],["5903",500000],["5038",412886.09],["5195",400000],["5199",360000],["5134",305000],["6111",300000],["5132",295000],["5811",255000],["5142",200000],["5366",200000],["5494",200000],["5221",198000],["6339",180000],["5172",170000],["5223",170000],["5194",162000],["5192",151000],["5229",120000],["5136",118000],["5904",100000],["5131",52000],["5157",50000],["5179",44000],["5123",40000],["5176",40000],["5133",15000],["5019",13000],["5122",10000],["5189",10000],["5041",9500],["5350",7000],["5363",7000],["5339",5000],["5191",2000]],"economic_expenditure_total_czk":542490876.33,"economic_financing":[["8123",77000000],["8905",37000000],["8115",23665075.32],["8124",-3997270]],"economic_financing_total_czk":133667805.32,"economic_revenue":[["1211",106000000],["4216",71773926.18],["1121",50000000],["1111",38500000],["4112",31294000],["2132",13863000],["1511",13700000],["4116",11748554.83],["2111",11681890],["1345",8560000],["1113",8000000],["1122",8000000],["1342",8000000],["1361",6279500],["2122",5048000],["2324",3589800],["2212",2895000],["1112",2500000],["1387",2000000],["1386",1000000],["2131",900000],["4121",810000],["2112",670000],["2133",456400],["1353",350000],["2141",300000],["1341",290000],["1343",200000],["1349",140000],["2119",100000],["2139",100000],["1335",30000],["2343",22000],["1334",20000],["2329",1000]],"economic_revenue_total_czk":408823071.01,"purpose_expenditure":[["6171",128576301],["3613",124916980],["3113",28595000],["2212",25035000],["3745",24600000],["3639",17260000],["3722",15915000],["5311",15793300],["4349",14595683.33],["3412",13005000],["3392",12456000],["6399",12005000],["4339",11197800],["2143",9248000],["3631",7800000],["6112",7777366],["3612",7481000],["3111",7211000],["4351",7147000],["5212",6615000],["3419",4824000],["3314",4345000],["6320",3250000],["4399",2858000],["3299",2704996],["6409",2477950],["3231",2430000],["3723",2310000],["3141",2160000],["2292",2100000],["3632",1955000],["3233",1825000],["3619",1500000],["2219",1330000],["3399",1249500],["5512",1205000],["3421",1085000],["6402",935000],["6310",625000],["2191",565000],["3319",540000],["5213",500000],["3635",400000],["3326",320000],["6114",300000],["2229",290000],["3721",240000],["4374",200000],["5511",180000],["3429",150000],["1014",115000],["1037",84000],["3699",50000],["3330",30000],["3900",30000],["4373",30000],["2369",15000],["3792",15000],["2199",10000],["3749",10000],["6330",7000],["1036",5000],["3543",5000]],"purpose_expenditure_total_czk":542490876.33},"revised":{"economic_expenditure":[["6121",217464922.9],["5171",99439374.86],["5011",95671474.67],["5169",89956335.09],["5331",79321498],["5364",52625494],["5336",42088279.1],["5031",25107901.67],["5365",19138730],["6122",17931823.23],["6125",15874578.3],["5166",12710916.47],["5492",11523294],["5141",10416980],["5154",10404857],["5032",9139151.43],["5168",7129656.7],["5222",6867682],["5901",6850743.71],["5139",5520256.89],["5137",5212035.78],["5213",4939572.11],["6111",4152500],["5021",4105656.2],["5023",4035100],["5152",3900000],["5163",3879000],["5362",3582380],["6351",3439730],["5153",3250000],["5499",2430000],["5151",2360000],["5323",2112246.5],["5167",1959530],["5329",1911420],["6123",1800000],["5909",1610000],["5494",1606000],["5164",1591200],["6356",1559326],["5175",1298724],["5366",1070000],["5161",840435],["5162",788992.19],["6130",667976],["5138",648000],["5173",623194],["5156",601946.42],["5134",518334],["5195",473624],["6322",450000],["5038",438922.55],["5199",360000],["5132",354916.43],["5024",348477],["5223",272300],["5811",255000],["5194",251841],["5142",200000],["5192",196000],["5221",178000],["5229",151000],["5339",127770],["5136",114274],["5350",107000],["5904",100000],["6339",100000],["5123",80000],["6323",80000],["5172",75000],["5131",65000],["5157",52000],["5363",48500],["5179",44000],["5176",34000],["5225",20202],["5212",18000],["5019",12576],["5122",10000],["5189",10000],["5041",9500],["5133",5000],["5903",5000],["5191",2000],["6127",1]],"economic_expenditure_total_czk":906727152.2,"economic_financing":[["8115",158782717.21],["8123",141578850.63],["8905",85000000],["8124",-3997270]],"economic_financing_total_czk":381364297.84,"economic_revenue":[["1211",106000000],["4116",56462856.22],["1121",50000000],["1111",38500000],["4216",36164452.14],["4112",31294000],["4121",26629336],["4122",22898839.19],["2324",20202686.89],["1122",19133730],["2132",13952727],["1511",13700000],["2111",12075060],["1345",8560000],["1113",8000000],["1342",8000000],["2229",7198087.34],["2321",6462064.5],["1361",6279500],["4113",5599205.27],["2122",5295000],["2141",4063000],["2212",3538000],["1387",3050500],["1112",2500000],["1386",1994300],["3111",1840965],["2131",1278116],["2139",720252.4],["2112",670000],["2133",456400],["4111",449888.82],["1343",400524],["1353",350000],["4129",340000],["2119",321136.94],["1341",290000],["1349",270000],["2322",245289],["4222",64942.72],["2343",44000],["1335",30000],["1334",20000],["4152",12498.93],["1383",4496],["2329",1000]],"economic_revenue_total_czk":525362854.36,"purpose_expenditure":[["6171",152248961.81],["3613",152136505.09],["3639",82814186.87],["3113",78616585.48],["6402",52625494],["3722",33409251],["2212",32320163.69],["4351",27784900],["3412",25271075.11],["3745",25232652.68],["6399",22643730],["3231",18605180.8],["3392",17377034],["5311",15640304],["4349",15592703.51],["3612",14975316.63],["4339",13652229.63],["3111",12613589.92],["3723",11960799],["2219",10692454.29],["4343",10183294],["2143",9669997.93],["6112",6872046],["5212",6615000],["3299",5977538.86],["3631",5672397],["3314",5161471],["3419",4129203],["6409",3547950],["3233",3424968.38],["6320",3286000],["4399",3002300],["3632",2928644],["3611",2475530],["2292",2112246.5],["3141",1660000],["3421",1603115],["3619",1500000],["3636",1420477],["5512",1290000],["3635",1255000],["3399",1212599],["2191",647000],["6310",625000],["3319",540000],["5213",500000],["6114",449888.82],["3326",422366],["2229",370000],["1036",345000],["3429",310000],["3721",215000],["5273",180000],["1014",115000],["3313",112000],["1037",109000],["6330",107000],["5511",100000],["3322",98802.2],["3699",50000],["2369",45000],["3712",37500],["3330",30000],["3900",30000],["4373",20000],["4374",15700],["3792",15000],["2199",10000],["3749",10000],["3543",5000]],"purpose_expenditure_total_czk":906727152.2},"actual":{"economic_expenditure":[["6121",171420572.53],["5011",94935296],["5171",80000235.6],["5331",79321498],["5169",67883463.33],["5336",42088279.1],["5031",24572136.94],["5365",19138730],["6122",12497611.02],["5492",11188294],["5032",9033609],["5154",7617187.88],["5222",6790109.26],["5166",5208864.93],["5213",4724572.11],["5168",4694221.42],["5139",4350164.39],["5137",4178885.31],["5023",4028412.02],["5141",3787976.86],["5163",3724598.63],["5021",3712217],["6351",3439730],["6111",3416846.4],["5152",3358212],["6125",2130041.2],["5323",2112246.5],["5151",1936388.15],["5329",1911420],["5499",1882500],["5153",1729033.14],["6356",1559326],["5909",1392154.83],["5494",1372592],["5362",1250240.93],["5164",1221056.98],["5167",978554.12],["5175",834598.32],["5366",826722.16],["5161",818005.2],["5162",661130.8],["5138",643318.29],["5156",485986.05],["5134",482277.3],["5195",473624],["5173",467060],["6322",450000],["5038",418911],["5024",348477],["5199",328620],["5132",298020.31],["5223",242300],["5221",173192],["6130",172504],["5194",160127],["5229",131000],["5339",126220],["6339",100000],["5136",89079.37],["6323",80000],["5157",51988.16],["5179",44000],["5811",42929],["5123",39829.57],["5142",37611.22],["5363",37501],["5172",29440],["5192",27073],["5225",20202],["5212",18000],["5131",17555.05],["5176",14290],["5364",6184],["5350",5010],["5133",3474],["5019",2481],["5122",605]],"economic_expenditure_total_czk":703796623.38,"economic_financing":[["8123",130582851.75],["8115",20222395.65],["8905",12703204.91],["8124",-3997264]],"economic_financing_total_czk":159511188.31,"economic_revenue":[["1211",103308621.18],["4116",56462856.22],["1121",55263678.77],["1111",41090886.12],["4216",36164452.14],["4112",31294000],["4121",23791056.5],["4122",22898839.19],["2324",22156505.16],["1122",19133730],["2132",15663143.7],["1511",14333038.7],["2111",12787774.73],["3111",8015922],["1361",7989337.93],["1342",7943020],["1345",7838904],["1113",7308856.88],["2229",7198087.34],["2321",6462064.5],["4113",5599205.27],["2122",5295000],["2212",5290898.71],["2141",5028629.34],["1112",3603087.65],["1387",3091636.03],["1386",2000414.6],["2131",1302903],["2139",1016592.14],["2112",778303],["1343",613110],["1353",590900],["2133",456421.68],["4111",449888.82],["2119",359719],["4129",340000],["1349",314081.96],["1341",271623],["1385",250645.35],["2322",245289],["2329",107316],["4222",64942.72],["2343",44634.62],["3113",17000],["1381",16380.35],["1335",12921.6],["4152",12498.93],["1383",4496.08],["1334",1584.3],["1382",453.86],["2142",83]],"economic_revenue_total_czk":544285435.07,"purpose_expenditure":[["6171",134990617.26],["3613",114120888.27],["3113",76906967.95],["3639",56161828.92],["2212",29121033.59],["3722",29050175.94],["4351",27744900],["3745",22901775.48],["6399",20364530.93],["3412",19361323.75],["3231",18605180.8],["3392",17377034],["5311",14908853.21],["3111",12513298.14],["4339",12353836.13],["3723",11085208.25],["4343",10183294],["2219",6997320.91],["6112",6551172.34],["3612",5890631.57],["3631",5642147],["3299",5265737.37],["3314",5161471],["3419",4067420.15],["2143",3889910.69],["3233",3362533.8],["6320",3250829],["6409",3040461.42],["4349",2838944.46],["3632",2716573],["4399",2151174.42],["2292",2112246.5],["3141",1660000],["3611",1464186.25],["3619",1388354.83],["3636",1387377],["3421",1169400],["3399",992542],["5512",899369.93],["2191",524129.76],["3319",469579.12],["6114",415430.8],["6310",381654.85],["3635",363116.16],["2229",337356.32],["3429",310000],["1036",265674.3],["3326",248980],["3721",201176.45],["5511",100000],["5212",99300],["1037",98252],["3313",97000],["1014",94463.36],["3699",46516],["3712",37500],["4373",20000],["3792",14750],["3749",10000],["6402",6184],["6330",5010]],"purpose_expenditure_total_czk":703796623.38}},"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."}}}}