{"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:00373729","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00373729","name":"Obec Jersín","short_name":"Jersín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Jihlava","municipality_code":587265},"amounts":{"revenue_approved":3604000,"revenue_adjusted":4140877,"revenue_actual":6653545.08,"expense_approved":3604000,"expense_adjusted":4417164,"expense_actual":3942173.91,"tax_revenue":5217750.67,"nontax_revenue":901015.41,"capital_revenue":32579,"transfer_revenue":502200,"current_expense":3942173.91,"capital_expense":0,"budget_balance":2711371.17,"cash_current":14359467.28,"cash_previous":11648096.11},"ratios":{"revenue_execution":1.60679612,"expense_execution":0.89246718,"balance_to_revenue":0.40750775,"cash_to_expense":3.64252507,"cash_yoy":0.23277376,"capital_expense_share":0,"transfer_revenue_share":0.07547856},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00373729/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00373729"},"seo":{"slug":"jersin","path":"/cz/municipalities/jersin/"},"population":{"value":198,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3604000,"expenditure_czk":3604000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":4140877,"expenditure_czk":4417164,"financing_czk":276287,"balance_czk":-276287},{"stage":"actual","revenue_czk":6653545.08,"expenditure_czk":3942173.91,"financing_czk":-2711371.17,"balance_czk":2711371.17}],"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",1156000],["5154",460000],["5023",450000],["5331",450000],["5139",230000],["5021",220000],["5011",150000],["5171",140000],["5155",100000],["5032",70000],["5321",48000],["5137",40000],["5031",30000],["5156",30000],["5194",20000],["5162",10000]],"economic_expenditure_total_czk":3604000,"economic_revenue":[["1211",1800000],["1121",500000],["1111",400000],["2111",350000],["1511",230000],["2131",150000],["4112",71800],["1345",60000],["1112",40000],["1341",1800],["1361",200],["2141",200]],"economic_revenue_total_czk":3604000,"purpose_expenditure":[["6171",1310000],["6112",500000],["3631",460000],["3111",450000],["2310",380000],["3722",200000],["2212",140000],["5512",50000],["2321",40000],["2221",38000],["3399",20000],["3632",10000],["5213",6000]],"purpose_expenditure_total_czk":3604000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",929584.75],["5171",502765.25],["5023",490000],["5154",460000],["5331",450000],["5336",267039],["5139",232070],["5021",231414],["5365",197400],["5011",150000],["5155",100000],["5032",70000],["5175",64184],["5321",48320],["5137",45324],["5362",40330],["5194",38700],["5031",30000],["5156",20747],["5163",12278],["5162",10000],["5213",10000],["5019",6836],["5222",4340],["5161",3664],["5364",859],["5329",716],["5173",593]],"economic_expenditure_total_czk":4417164,"economic_financing":[["8115",276287]],"economic_financing_total_czk":276287,"economic_revenue":[["1211",1800000],["1111",706977],["1121",500000],["2111",350000],["1511",230000],["1122",197400],["2131",150000],["4112",71800],["1345",60000],["1112",40000],["4111",32500],["1341",1800],["1361",200],["2141",200]],"economic_revenue_total_czk":4140877,"purpose_expenditure":[["6171",1350000],["3111",938607],["6112",540000],["3631",460000],["2310",380000],["3722",221260],["6399",197400],["3399",96700],["2212",60000],["5512",50000],["2321",40000],["2221",38000],["6114",20199],["3632",10320],["1031",7819],["5213",6000],["6402",859]],"purpose_expenditure_total_czk":4417164},"actual":{"economic_expenditure":[["5169",697425.56],["5023",491964],["5171",451340],["5331",440000],["5154",390294.93],["5336",277039],["5021",262291],["5365",197400],["5011",193736],["5139",161995.51],["5175",61915.94],["5032",61537],["5155",56677.34],["5031",47862],["5362",40330],["5194",32461.48],["5137",18301.27],["5163",12278],["5321",10320],["5213",10000],["5156",9140.2],["5019",6836],["5222",4340],["5161",3664],["5364",859],["5162",856.68],["5329",716],["5173",593]],"economic_expenditure_total_czk":3942173.91,"economic_financing":[["8115",-2711371.17]],"economic_financing_total_czk":-2711371.17,"economic_revenue":[["1211",2160713.58],["1121",1160943.07],["1111",803319.2],["1511",514981.66],["2111",453362.39],["2131",332368.6],["4116",277039],["1122",197400],["1113",153095.85],["4122",120861],["1345",87752],["1112",75601.25],["4112",71800],["2132",60039],["2324",54529.5],["1386",42273.78],["3111",32579],["4111",32500],["1387",16572.28],["1341",3400],["1334",1288.5],["2141",715.92],["1381",309.5],["1361",100]],"economic_revenue_total_czk":6653545.08,"purpose_expenditure":[["6171",1338907.93],["3111",933098],["6112",536136],["3631",390294.93],["3722",221247.73],["6399",197400],["2310",161678.86],["3399",90248.46],["5512",22228],["6114",20199],["3632",10320],["2212",8802.75],["1031",7819],["2321",2934.25],["6402",859]],"purpose_expenditure_total_czk":3942173.91}},"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."}}}}