{"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:00240257","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00240257","name":"Obec Jirny","short_name":"Jirny","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-východ","municipality_code":538272},"amounts":{"revenue_approved":97684400,"revenue_adjusted":120363919.39,"revenue_actual":117954134.35,"expense_approved":145351066,"expense_adjusted":156227685.39,"expense_actual":123643760.64,"tax_revenue":101330221.74,"nontax_revenue":12892183.22,"capital_revenue":1454700,"transfer_revenue":2277029.39,"current_expense":55200785.68,"capital_expense":68442974.96,"budget_balance":-5689626.29,"cash_current":64876503.89,"cash_previous":80835438.37},"ratios":{"revenue_execution":0.97997917,"expense_execution":0.7914331,"balance_to_revenue":-0.04823592,"cash_to_expense":0.52470504,"cash_yoy":-0.19742498,"capital_expense_share":0.55354977,"transfer_revenue_share":0.01930436},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00240257/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00240257"},"seo":{"slug":"jirny","path":"/cz/municipalities/jirny/"},"population":{"value":3266,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":97684400,"expenditure_czk":145351066,"financing_czk":47666666,"balance_czk":-47666666},{"stage":"revised","revenue_czk":120363919.39,"expenditure_czk":156227685.39,"financing_czk":35863766,"balance_czk":-35863766},{"stage":"actual","revenue_czk":117954134.35,"expenditure_czk":123643760.64,"financing_czk":5689626.29,"balance_czk":-5689626.29}],"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",65500000],["5901",27798066],["5169",10641000],["5331",8600000],["5171",5276000],["5362",3800000],["5011",3650000],["6122",3450000],["5023",3000000],["5153",2428000],["5154",1992000],["5323",1300000],["5139",1265000],["5137",1211000],["5321",800000],["5031",700000],["5021",652000],["5141",600000],["5222",550000],["5329",500000],["6130",500000],["5032",331000],["5163",250000],["5175",190000],["5156",80000],["5162",70000],["5136",48000],["5229",48000],["5172",40000],["5161",30000],["5167",30000],["5194",10000],["5173",5000],["5132",3000],["5151",3000]],"economic_expenditure_total_czk":145351066,"economic_financing":[["8115",61000000],["8124",-13333334]],"economic_financing_total_czk":47666666,"economic_revenue":[["1511",25000000],["1211",23000000],["1121",13000000],["1111",11000000],["2132",7551100],["3112",4000000],["1345",3200000],["1122",2500000],["1113",2400000],["4216",2000000],["2141",1001000],["1112",650000],["4112",602300],["2111",580000],["3122",500000],["1381",300000],["1341",120000],["4111",100000],["4121",60000],["1334",50000],["1361",50000],["1343",10000],["1344",10000]],"economic_revenue_total_czk":97684400,"purpose_expenditure":[["3639",42000000],["6409",27798066],["2212",16800000],["3113",15600000],["6171",8748000],["3722",3950000],["6399",3800000],["3745",3400000],["2321",3000000],["6112",3000000],["3412",2500000],["3631",2500000],["3111",2100000],["2219",2000000],["3723",1800000],["2292",1300000],["3632",1100000],["3319",1000000],["5311",800000],["5512",650000],["3429",550000],["3399",350000],["6320",250000],["3314",100000],["3612",100000],["6114",100000],["3635",50000],["3326",5000]],"purpose_expenditure_total_czk":145351066},"revised":{"economic_expenditure":[["6121",66255000],["5901",27798066],["5169",10691000],["5171",9776000],["5331",8600000],["5362",6800000],["6122",4350000],["5011",3650000],["5023",3000000],["5153",2428000],["5154",1992000],["5139",1815000],["5323",1300000],["5137",1211000],["5336",1121619.39],["5321",800000],["5031",700000],["5021",652000],["5141",600000],["5222",550000],["5329",500000],["6130",500000],["5032",331000],["5163",250000],["5175",190000],["5156",80000],["5162",70000],["5136",48000],["5229",48000],["5172",40000],["5161",30000],["5167",30000],["5194",10000],["5173",5000],["5132",3000],["5151",3000]],"economic_expenditure_total_czk":156227685.39,"economic_financing":[["8115",49197100],["8124",-13333334]],"economic_financing_total_czk":35863766,"economic_revenue":[["1511",34000000],["1211",33000000],["1121",16000000],["1111",14000000],["2132",8001100],["1345",3500000],["1122",2500000],["1113",2400000],["4116",1321619.39],["4216",1200000],["2141",1001000],["1112",650000],["4112",620200],["2111",580000],["3122",500000],["1386",370000],["1381",300000],["1341",120000],["4111",100000],["4121",80000],["1334",50000],["1361",50000],["1343",10000],["1344",10000]],"economic_revenue_total_czk":120363919.39,"purpose_expenditure":[["3639",43050000],["6409",27798066],["2212",22300000],["3113",15321619.39],["6399",6800000],["6171",5748000],["2321",4000000],["3722",3950000],["3745",3400000],["2219",3000000],["3631",3000000],["6112",3000000],["3111",2100000],["3412",2000000],["3723",1800000],["3632",1600000],["2292",1300000],["5512",1200000],["2310",1000000],["3319",1000000],["5311",800000],["3429",550000],["2221",505000],["3399",350000],["6320",250000],["3314",150000],["3612",100000],["6114",100000],["3635",50000],["3326",5000]],"purpose_expenditure_total_czk":156227685.39},"actual":{"economic_expenditure":[["6121",65291539.16],["5169",9733051.06],["5331",7600000],["5171",7266816.51],["5362",5364721.46],["5011",4816633],["5154",3990419.08],["6122",3131435.8],["5023",2500892],["5153",1735994.48],["5031",1484540],["5137",1381683.17],["5336",1277837.39],["5139",1052964.14],["5021",821766],["5323",811389],["5321",762550.43],["5032",663970],["5329",650600],["5222",551163],["5141",478554.65],["5164",450342.7],["5151",317869.12],["5163",251988],["5132",182073.15],["5175",170933.6],["5156",161565.88],["5172",159614.73],["5166",131088.8],["5162",106122.57],["5167",92564],["5229",78104.66],["5366",59926],["5178",28326.1],["5161",23478],["5038",20049],["6130",20000],["5136",19694],["5199",1500]],"economic_expenditure_total_czk":123643760.64,"economic_financing":[["8115",16522960.29],["8124",-13333334],["8901",2500000]],"economic_financing_total_czk":5689626.29,"economic_revenue":[["1211",32803906.66],["1511",26165747.09],["1121",17570119.64],["1111",13901109.81],["2132",9618294.28],["1122",3334170],["2111",2824982.35],["1113",2321800.77],["1345",2286413],["1112",1145148.64],["4116",1121619.39],["3122",828200],["1334",695832.67],["1386",640110.85],["3111",626500],["4112",620200],["4122",377403],["1387",250878.02],["2324",184000],["2119",143626.27],["1341",108429],["4121",80000],["4111",77807],["1361",62630],["2131",60493],["2229",59926],["1343",26020],["1342",12730],["1381",5057.91],["2141",819.65],["1335",117.68],["2142",41.67]],"economic_revenue_total_czk":117954134.35,"purpose_expenditure":[["3639",45666816.74],["2212",20513199.7],["3113",14833192.36],["6171",6043655.17],["6399",5357921.46],["3722",4952118.02],["3745",3171260.22],["6112",2992021],["3631",2647334.81],["3412",2620513.26],["3111",2158402.36],["3723",1708865.2],["2310",1660756.23],["2321",1645243],["3632",1494559.73],["5512",1459487.45],["3319",1312771.59],["2292",811389],["5311",762550.43],["3399",621101.9],["3429",551163],["6320",219088],["3314",163295],["3721",143722.3],["6114",77807],["6310",29466],["3612",19334.23],["3326",6725.48]],"purpose_expenditure_total_czk":123643760.64}},"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."}}}}