{"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:00249505","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00249505","name":"Město Žirovnice","short_name":"Žirovnice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Pelhřimov","municipality_code":549231},"amounts":{"revenue_approved":104222100,"revenue_adjusted":110204230.92,"revenue_actual":104513206.7,"expense_approved":134222100,"expense_adjusted":188316230.92,"expense_actual":168077014.42,"tax_revenue":76674066.66,"nontax_revenue":12503026.17,"capital_revenue":25235.79,"transfer_revenue":15310878.08,"current_expense":97189109.14,"capital_expense":70887905.28,"budget_balance":-63563807.72,"cash_current":15741823.98,"cash_previous":80817589.84},"ratios":{"revenue_execution":0.94835929,"expense_execution":0.89252537,"balance_to_revenue":-0.60818924,"cash_to_expense":0.0936584,"cash_yoy":-0.80521785,"capital_expense_share":0.42175847,"transfer_revenue_share":0.14649707},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00249505/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00249505"},"seo":{"slug":"zirovnice","path":"/cz/municipalities/zirovnice/"},"population":{"value":3137,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":104222100,"expenditure_czk":134222100,"financing_czk":30000000,"balance_czk":-30000000},{"stage":"revised","revenue_czk":110204230.92,"expenditure_czk":188316230.92,"financing_czk":78112000,"balance_czk":-78112000},{"stage":"actual","revenue_czk":104513206.7,"expenditure_czk":168077014.42,"financing_czk":63563807.72,"balance_czk":-63563807.72}],"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",44460000],["5171",28235000],["5011",13210000],["5169",11242000],["5331",4835000],["5154",4474000],["5031",3962000],["5153",3478000],["5023",3100000],["5139",2335000],["5909",2329100],["5032",1689000],["5021",1547000],["5137",1060000],["5151",1003000],["6123",1000000],["5163",872000],["5499",825000],["5229",650000],["5156",580000],["5136",475000],["5164",324000],["5329",300000],["5175",248000],["5168",200000],["5660",200000],["5162",157000],["5362",156000],["5172",140000],["5167",138000],["5132",130000],["5155",110000],["5161",102000],["5195",100000],["6130",100000],["5173",87000],["5194",87000],["5038",80000],["5166",66000],["5019",40000],["5192",35000],["5039",25000],["5041",20000],["5123",10000],["5903",5000],["5133",1000]],"economic_expenditure_total_czk":134222100,"economic_financing":[["8115",30000000]],"economic_financing_total_czk":30000000,"economic_revenue":[["1211",33000000],["1121",17000000],["1111",12000000],["4216",11310000],["1511",6000000],["2132",3836000],["2111",3835000],["1345",3600000],["1113",3000000],["2131",2350000],["4131",2000000],["4112",1476100],["1112",1000000],["1122",1000000],["2141",1000000],["1381",800000],["1361",300000],["1341",150000],["2460",150000],["1342",100000],["3111",100000],["4111",100000],["2324",64000],["4116",40000],["1343",10000],["2212",1000]],"economic_revenue_total_czk":104222100,"purpose_expenditure":[["2321",32100000],["6171",15275000],["2212",14900000],["3745",8109000],["3315",6572000],["3429",6050000],["1031",6000000],["3612",5320000],["3113",4500000],["6112",4335000],["3722",4280000],["3639",3740000],["3631",3500000],["3392",2420000],["3613",2375000],["6409",2099100],["3412",1985000],["3749",1425000],["5512",1200000],["3419",1080000],["3314",886000],["3725",860000],["3231",835000],["4351",763000],["6320",600000],["1070",550000],["3319",550000],["3632",421000],["3322",350000],["3635",350000],["3349",270000],["2310",200000],["6114",100000],["6310",100000],["3341",50000],["4357",32000],["3721",20000],["3729",15000],["5213",5000]],"purpose_expenditure_total_czk":134222100},"revised":{"economic_expenditure":[["6121",66774000],["5171",33612000],["5169",19081650],["5011",13258109],["6122",8528000],["5909",7228780.12],["5331",4835000],["5139",4799500],["5031",4099259],["5154",3675000],["5023",2909000],["5153",2700000],["6123",1746000],["5032",1652820],["5021",1640000],["5336",1387212.8],["5137",1297450],["5151",1021000],["5163",879000],["5499",873000],["6130",833000],["5329",787000],["5229",650000],["5365",618450],["5156",551000],["5136",475000],["5164",342000],["5175",288000],["5194",208000],["5168",200000],["5162",167000],["5362",163000],["5167",158000],["5155",114000],["5161",114000],["5132",109000],["5173",85000],["5038",83000],["5166",69000],["5195",62000],["5660",50000],["5492",45000],["5172",36000],["5192",35000],["5041",20000],["5123",19000],["5179",17000],["5019",7000],["5039",7000],["5903",5000],["5133",1000],["5363",1000]],"economic_expenditure_total_czk":188316230.92,"economic_financing":[["8115",78112000]],"economic_financing_total_czk":78112000,"economic_revenue":[["1211",32600000],["1121",17400000],["1111",14089406.84],["4216",8448636.27],["1511",5599496],["2132",5095000],["1345",3491000],["4131",3432680.12],["2111",3067000],["4116",2402783.69],["2131",2360000],["1113",2305000],["2141",1900000],["1122",1618450],["4112",1476100],["4213",1178178],["1112",1135000],["1386",650000],["2324",429000],["1361",293000],["1387",250000],["4111",162500],["4222",155000],["1341",150000],["2460",150000],["1342",100000],["3111",100000],["2322",70000],["4122",55000],["2212",16000],["1343",8000],["2321",8000],["1381",6000],["1334",1000],["1335",1000],["1382",1000]],"economic_revenue_total_czk":110204230.92,"purpose_expenditure":[["2321",37050000],["3113",24743062.4],["2212",19900000],["6171",15275000],["3429",12150000],["1031",11800000],["3745",8121188],["3639",7407650],["6409",7045780.12],["3315",6722000],["3612",5320000],["6112",4335000],["3722",4280000],["3631",3900000],["3392",2770000],["3613",2375000],["3412",2290000],["3749",1425000],["2310",1400000],["5512",1232450],["3231",1091150.4],["3419",1080000],["3314",886000],["3725",860000],["4351",763000],["6399",618450],["6320",600000],["1070",550000],["3319",550000],["3632",421000],["3322",350000],["3635",350000],["3349",270000],["6114",162500],["6310",100000],["3341",50000],["4357",32000],["3721",20000],["3729",15000],["5213",5000]],"purpose_expenditure_total_czk":188316230.92},"actual":{"economic_expenditure":[["6121",60037316.09],["5171",32108931.55],["5169",17901433.01],["5011",13011658],["6122",8521806.19],["5331",4835000],["5139",4539353.03],["5031",3990852],["5154",3497119.69],["5023",2591947],["5153",2118046],["5021",1611865],["6123",1585582],["5032",1505039],["5336",1387212.8],["5151",949801.35],["5499",869940],["5329",785341],["5137",744238.78],["6130",743201],["5163",648355.72],["5365",618450],["5229",526246],["5156",440925.67],["5136",417123.92],["5164",335828.72],["5175",258576.02],["5909",171635],["5194",148279.01],["5167",120813.02],["5162",118233.41],["5341",103680],["5155",95172],["5161",86631.32],["5038",82511],["5132",81558.38],["5173",78670],["5362",63379],["5195",54129],["5168",51635.37],["5492",44100],["5172",35090],["5660",34280],["5166",26536.53],["5192",23500],["5123",18159.68],["5364",17064],["5041",16589.71],["5179",16070.45],["5019",6377],["5039",1231],["5363",500]],"economic_expenditure_total_czk":168077014.42,"economic_financing":[["8117",75000000],["8118",-15000000],["8115",3563807.72]],"economic_financing_total_czk":63563807.72,"economic_revenue":[["1211",32549707.31],["1121",17398119],["1111",12668293.5],["4216",8448636.27],["1511",5193779.62],["2132",5040084.05],["1345",2932115.14],["2111",2731696.19],["4116",2402783.69],["1113",2302190.06],["2131",2272454],["2141",1830709.36],["4112",1476100],["4131",1432680.12],["1122",1265040],["4213",1178178],["1112",1134571.01],["1386",633704.04],["2324",424871.57],["1387",248465.86],["4111",162500],["4222",155000],["1341",145939],["1361",108790],["2460",93798],["1342",85258],["2322",68849],["4122",55000],["3111",25235.79],["2229",17064],["2212",15500],["2321",8000],["1381",5251.61],["1343",1260],["1334",728],["1335",519.6],["1382",334.91]],"economic_revenue_total_czk":104513206.7,"purpose_expenditure":[["2321",36726744.29],["3113",24167868.55],["2212",18281026.82],["6171",14384693.7],["3429",10325737.25],["1031",8465817.24],["3745",7948970.77],["3639",7149204.01],["3315",6719091.06],["3612",4394269.56],["3722",4158606.46],["3631",3889856.91],["6112",3698690.21],["3392",2670851.92],["3412",1954030.66],["3613",1840186.76],["2310",1369947.57],["3749",1228592.14],["5512",1221992.82],["3231",1091150.4],["3419",1053263.07],["3314",884179.08],["4351",761553],["3725",652084.12],["6399",618450],["1070",522642],["6320",439554.6],["3319",322564.8],["3349",243262.44],["3322",239665],["3632",221647.37],["6114",162500],["6330",103680],["3635",73810],["6310",34453.12],["3721",18634],["6402",17064],["3729",10460],["4357",5136.72],["3341",5082]],"purpose_expenditure_total_czk":168077014.42}},"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."}}}}