{"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:00573248","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00573248","name":"Obec Jenišov","short_name":"Jenišov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Karlovarský kraj","district_name":"Karlovy Vary","municipality_code":537926},"amounts":{"revenue_approved":30226400,"revenue_adjusted":31561997,"revenue_actual":32562328.69,"expense_approved":42258000,"expense_adjusted":46631603.6,"expense_actual":28667580.16,"tax_revenue":29341470.31,"nontax_revenue":2232402.38,"capital_revenue":23511,"transfer_revenue":964945,"current_expense":21954380.81,"capital_expense":6713199.35,"budget_balance":3894748.53,"cash_current":38245134.98,"cash_previous":34277288.45},"ratios":{"revenue_execution":1.03169418,"expense_execution":0.6147672,"balance_to_revenue":0.11960903,"cash_to_expense":1.3340901,"cash_yoy":0.1157573,"capital_expense_share":0.23417391,"transfer_revenue_share":0.02963378},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00573248/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00573248"},"seo":{"slug":"jenisov","path":"/cz/municipalities/jenisov/"},"population":{"value":1110,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":30226400,"expenditure_czk":42258000,"financing_czk":12031600,"balance_czk":-12031600},{"stage":"revised","revenue_czk":31561997,"expenditure_czk":46631603.6,"financing_czk":15069606.6,"balance_czk":-15069606.6},{"stage":"actual","revenue_czk":32562328.69,"expenditure_czk":28667580.16,"financing_czk":-3894748.53,"balance_czk":3894748.53}],"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",21400000],["5169",6568000],["5171",2752000],["5011",2700000],["5023",1550000],["6122",1050000],["5139",965000],["5021",770000],["5031",650000],["5166",650000],["5154",607000],["5032",390000],["5137",380000],["5153",320000],["5156",240000],["5365",165000],["5903",150000],["5168",140000],["5163",130000],["5175",100000],["5151",84000],["5194",65000],["5162",60000],["5329",42000],["5132",41000],["5172",40000],["5221",40000],["5493",30000],["5229",22000],["5362",20000],["5499",20000],["5167",17000],["5038",15000],["5134",15000],["5492",15000],["5041",10000],["5161",10000],["5179",10000],["5222",8000],["5165",5000],["5213",5000],["5136",3000],["5131",2000],["5164",2000]],"economic_expenditure_total_czk":42258000,"economic_financing":[["8115",12031600],["8117",10000000],["8118",-10000000]],"economic_financing_total_czk":12031600,"economic_revenue":[["1211",9200000],["1511",6000000],["1121",4600000],["1111",3500000],["4216",2600000],["2132",915000],["1113",790000],["1345",768000],["2141",401000],["2324",300000],["4112",255400],["1112",200000],["1122",150000],["2111",100000],["1386",80000],["2149",80000],["1334",70000],["1356",50000],["1381",40000],["1387",40000],["1361",30000],["2321",20000],["1341",18000],["1343",15000],["2328",4000]],"economic_revenue_total_czk":30226400,"purpose_expenditure":[["3412",10000000],["6171",7782000],["2212",5000000],["3745",4201000],["3639",3600000],["3722",2500000],["2221",1700000],["6112",1700000],["3612",1400000],["3319",1250000],["2219",1000000],["3632",480000],["3631",400000],["2321",200000],["5213",175000],["3635",150000],["6399",150000],["6320",130000],["5512",120000],["3419",110000],["3723",60000],["3613",50000],["3721",50000],["4341",20000],["3111",10000],["3341",10000],["3421",10000]],"purpose_expenditure_total_czk":42258000},"revised":{"economic_expenditure":[["6121",19500000],["5171",6577000],["5169",4925597],["5011",2700000],["6122",2392000],["5213",1705000],["5023",1550000],["5139",966724],["5137",860000],["5021",797100],["5031",650000],["5166",650000],["5154",607000],["5365",606000],["5032",390000],["5153",320000],["5156",240000],["5903",150000],["5168",140000],["5163",130000],["5175",102047.6],["6119",91960],["5151",84000],["5194",65000],["5162",60000],["5221",42500],["5329",42000],["5132",41000],["5172",40000],["5493",30000],["5229",22000],["5362",20000],["5499",20000],["5167",17000],["5038",15000],["5134",15000],["5492",15000],["5161",10675],["5041",10000],["5179",10000],["5222",8000],["5165",5000],["5136",3000],["5131",2000],["5164",2000],["5364",2000]],"economic_expenditure_total_czk":46631603.6,"economic_financing":[["8115",15069606.6],["8117",10000000],["8118",-10000000]],"economic_financing_total_czk":15069606.6,"economic_revenue":[["1211",9200000],["1511",6000000],["1121",4600000],["1111",3500000],["4216",2600000],["2132",915000],["1113",790000],["1345",768000],["4122",617097],["1122",591000],["2141",401000],["2324",300000],["4112",255400],["4113",245000],["1112",200000],["2111",100000],["1386",80000],["2149",80000],["1334",70000],["1356",50000],["1381",40000],["1387",40000],["4111",32500],["1361",30000],["2321",20000],["1341",18000],["1343",15000],["2328",4000]],"economic_revenue_total_czk":31561997,"purpose_expenditure":[["3412",8100000],["6171",7782000],["3745",5543000],["2212",5000000],["3613",4221960],["3639",3600000],["3722",2500000],["2292",1700000],["6112",1700000],["3612",1625000],["3319",1250000],["2219",1000000],["6399",591000],["3632",480000],["3631",400000],["2321",200000],["5213",175000],["3635",150000],["6320",130000],["5512",120000],["3419",110000],["3421",60597],["3723",60000],["3721",50000],["6114",31546.6],["4341",20000],["3111",10000],["3341",10000],["2341",7000],["3749",2500],["6402",2000]],"purpose_expenditure_total_czk":46631603.6},"actual":{"economic_expenditure":[["5169",5067663.2],["5171",4097842.19],["6121",3842175.65],["6122",2721583.7],["5011",2550844],["5213",1576032],["5139",1321139.5],["5023",1299694],["5137",1125001.16],["5154",891347.08],["5021",769961],["5365",590100],["5031",553731],["5166",432127.3],["5032",415291],["5156",211929.89],["5364",151648.96],["5219",130000],["5163",125363.03],["5175",95286.35],["6119",91960],["5153",90721.38],["5151",79325.26],["5168",63375.2],["6130",57480],["5123",45052.22],["5162",44046.79],["5221",37500],["5329",31500],["5492",24635.3],["5811",21361],["5164",18911.49],["5194",17200],["5161",16692.49],["5134",13790],["5038",13745],["5222",7500],["5362",5245],["5132",5070],["5350",4500],["5167",4222.9],["5039",2807.3],["5131",1194],["5133",980.82],["5191",3]],"economic_expenditure_total_czk":28667580.16,"economic_financing":[["8115",-3967846.53],["8901",73098]],"economic_financing_total_czk":-3894748.53,"economic_revenue":[["1211",9479642.22],["1511",8157554.35],["1121",5063932.22],["1111",3810619.32],["2132",1087222.88],["1345",814957],["1113",670343.74],["1122",590100],["2324",466457.3],["4122",408945],["1112",330284.04],["4112",274000],["4113",245000],["2141",200605.2],["2131",196739],["1386",184421.96],["2111",104501],["2119",79475],["2149",78540],["1387",72322.69],["1334",56789.4],["1356",56292.61],["4111",32500],["3113",23511],["1361",22410],["1341",17639],["2321",13162],["1343",12473.5],["4140",4500],["2112",4000],["1381",1549.11],["2133",1100],["2139",600],["1382",139.15]],"economic_revenue_total_czk":32562328.69,"purpose_expenditure":[["6171",7239736.79],["3745",3934116.63],["3613",3465105.78],["3639",2668596.7],["3722",2428862.01],["2212",1718511.74],["2292",1576032],["3612",1546554],["6112",1367832],["3319",1244389.96],["6399",590100],["3631",399415.41],["5512",119207.9],["6320",83983],["3723",52814.08],["3421",47587],["3412",43612.1],["3632",38330],["6114",31546.6],["3721",25998.06],["3419",24375],["2341",6655],["2321",4829.44],["6330",4500],["3749",2500],["6402",1848.96],["3341",540]],"purpose_expenditure_total_czk":28667580.16}},"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."}}}}