{"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:00261424","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00261424","name":"Město Jiříkov","short_name":"Jiříkov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Děčín","municipality_code":562581},"amounts":{"revenue_approved":135020000,"revenue_adjusted":163488157,"revenue_actual":162890958.83,"expense_approved":162223000,"expense_adjusted":194348157,"expense_actual":170752469.94,"tax_revenue":83554669.27,"nontax_revenue":16147110.04,"capital_revenue":16258019.52,"transfer_revenue":46931160,"current_expense":112671199.74,"capital_expense":58081270.2,"budget_balance":-7861511.11,"cash_current":32623991.03,"cash_previous":43337902.14},"ratios":{"revenue_execution":0.99634715,"expense_execution":0.87859063,"balance_to_revenue":-0.04826242,"cash_to_expense":0.19106014,"cash_yoy":-0.24721804,"capital_expense_share":0.34014893,"transfer_revenue_share":0.28811396},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00261424/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00261424"},"seo":{"slug":"jirikov","path":"/cz/municipalities/jirikov/"},"population":{"value":3506,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":135020000,"expenditure_czk":162223000,"financing_czk":27203000,"balance_czk":-27203000},{"stage":"revised","revenue_czk":163488157,"expenditure_czk":194348157,"financing_czk":30860000,"balance_czk":-30860000},{"stage":"actual","revenue_czk":162890958.83,"expenditure_czk":170752469.94,"financing_czk":7861511.11,"balance_czk":-7861511.11}],"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",50630000],["5336",24500000],["5171",19878000],["5011",18000000],["5169",11735000],["5331",6671000],["5031",5030000],["5023",3131000],["5139",2837000],["5153",2710000],["5154",2524000],["5032",1942000],["5151",1519000],["5021",1324000],["5137",1308000],["5179",1225000],["5222",915000],["5901",723000],["5163",620000],["5156",505000],["5362",450000],["5168",326000],["5167",285000],["5499",239000],["5162",232000],["5141",220000],["5329",201000],["5172",200000],["5166",191000],["5132",190000],["5175",170000],["5194",154000],["5038",150000],["5903",150000],["6130",150000],["5136",139000],["5161",136000],["6122",135000],["5134",134000],["5164",133000],["5155",130000],["5811",80000],["5133",75000],["5173",65000],["5494",50000],["5365",47000],["5041",20000],["5221",20000],["5019",10000],["5364",9000],["5176",5000]],"economic_expenditure_total_czk":162223000,"economic_financing":[["8115",30056000],["8124",-2853000]],"economic_financing_total_czk":27203000,"economic_revenue":[["1211",32400000],["4122",24500000],["1121",15900000],["1111",10800000],["3122",10511000],["2132",9299000],["4216",8400000],["4222",4730000],["2111",4290000],["4112",3100000],["1113",2750000],["1511",2500000],["1345",2200000],["1112",620000],["2122",516000],["2324",510000],["3111",500000],["1386",400000],["2141",400000],["1387",200000],["2131",200000],["4111",95000],["1341",70000],["2212",25000],["2460",24000],["1334",20000],["1343",20000],["1361",20000],["2139",20000]],"economic_revenue_total_czk":135020000,"purpose_expenditure":[["2310",37630000],["4357",25700000],["6171",20291000],["3612",13490000],["3631",8360000],["2212",8200000],["3722",8095000],["3639",8044000],["5311",4408000],["6112",4138000],["3113",3755000],["5512",3091000],["3399",2261000],["3111",1983000],["3511",1752000],["3412",1462000],["2219",1461000],["3632",1040000],["3613",1000000],["3745",688000],["6320",550000],["3313",500000],["3429",409000],["2321",400000],["3419",400000],["6399",400000],["3421",330000],["3314",283000],["3341",221000],["1014",203000],["4223",170000],["3721",152000],["3326",150000],["5213",150000],["2341",140000],["3349",130000],["3633",130000],["6114",110000],["2334",80000],["3635",80000],["6310",70000],["1032",66000],["2333",60000],["3729",60000],["2322",55000],["3319",29000],["3725",25000],["3900",12000],["6402",9000]],"purpose_expenditure_total_czk":162223000},"revised":{"economic_expenditure":[["6121",60834688],["5336",26950300],["5011",20127000],["5171",12630000],["5169",11750900],["5365",8120500],["5901",7327862.34],["5331",6821000],["5031",5602000],["6901",5084060],["5139",4179892.9],["5153",3273354],["5023",2796000],["5154",2750000],["5032",2112000],["5151",1949000],["5362",1886000],["5222",1565000],["5021",1165713],["6130",750000],["5179",721000],["5137",684995.9],["5163",630000],["5156",548760],["5168",476000],["5134",343595.7],["5162",282000],["5175",279623.88],["5499",266000],["5141",220000],["5167",209800],["5329",201000],["5164",190000],["5136",156000],["5903",150000],["5194",148000],["5161",137261],["5155",133000],["5166",122000],["5132",109806],["5172",90000],["5038",86000],["6122",80000],["5173",77000],["5133",75000],["5223",50000],["6351",50000],["5041",30000],["5811",30000],["5189",23000],["5494",23000],["5221",20300],["5364",9000],["5904",7164.28],["5122",6000],["5176",5000],["5019",2340],["5191",240]],"economic_expenditure_total_czk":194348157,"economic_financing":[["8115",33713000],["8124",-2853000]],"economic_financing_total_czk":30860000,"economic_revenue":[["1211",33900000],["4122",27204110],["1121",18100000],["3122",13004000],["1111",12650000],["4216",11193060],["2132",9075000],["1122",8095500],["4222",4709688],["2111",4630500],["1511",3850000],["3111",3256000],["4112",3065000],["1345",2500000],["1113",2400000],["2324",1537354],["1112",1200000],["1386",680000],["4116",661802],["2141",500000],["1387",280000],["2131",210000],["2122",181000],["4111",97500],["1341",84000],["2212",75000],["2329",72143],["2321",66500],["2322",54000],["1361",30000],["2139",28000],["1334",26000],["2460",24000],["1343",20000],["2119",20000],["1381",6000],["1382",1000],["3112",1000]],"economic_revenue_total_czk":163488157,"purpose_expenditure":[["2310",41742688],["4357",28175300],["6171",21629234],["3639",21134222.34],["3631",15140000],["3612",14991520],["6399",9895500],["3722",7427000],["3113",4387000],["5512",3929298],["5311",3807297.6],["6112",3624000],["2212",3000000],["3412",2402000],["3111",1997000],["3399",1822000],["3613",1334980],["3419",1171000],["3632",840000],["3429",835000],["3745",578000],["6320",560000],["3313",545000],["3421",443000],["4223",408000],["3511",357000],["3314",283000],["2321",276000],["3319",196000],["3341",171000],["2219",159000],["3326",150000],["5213",150000],["3349",130000],["3721",122000],["6114",117952.78],["1014",103000],["3635",80000],["6310",70000],["1032",66000],["3233",50000],["2322",20000],["3900",12000],["6402",9000],["6409",7164.28]],"purpose_expenditure_total_czk":194348157},"actual":{"economic_expenditure":[["6121",57623030.2],["5336",26950300],["5011",20104651.37],["5171",11290634.16],["5169",10573816.56],["5365",8114650],["5331",6821000],["5031",5595827],["5139",3247289.96],["5023",2795347],["5153",2555966.26],["5154",2262399.64],["5032",2107317],["5151",1783802],["5222",1294514],["5021",1160049],["5362",858846.69],["5179",652162.46],["5163",623877.88],["5137",524663.05],["5168",453322.05],["5156",416444.41],["6130",353240],["5162",265294.25],["5499",263053],["5134",238326.24],["5175",204596.33],["5141",190664.8],["5164",157756.47],["5167",150692.83],["5155",131410.69],["5194",129024],["5161",128896.5],["5136",124575.5],["5329",94553],["5038",85582],["5132",60775.29],["6122",55000],["5223",50000],["6351",50000],["5172",39081],["5166",33517],["5173",32910],["5041",24009],["5221",20219.1],["5494",15483.61],["5811",14988.85],["5364",7746.51],["5904",7164.28],["5122",5929],["5176",3146],["5133",2344],["5019",2340],["5191",240]],"economic_expenditure_total_czk":170752469.94,"economic_financing":[["8115",10713911.11],["8124",-2852400]],"economic_financing_total_czk":7861511.11,"economic_revenue":[["1211",33821384.82],["4122",27204110],["1121",18094269.72],["3122",13003927.52],["1111",12621375.28],["4216",11193060],["2132",8965954.91],["1122",8095500],["4222",4709688],["2111",4440804.08],["1511",3791942.77],["3111",3253092],["4112",3065000],["1345",2482776.73],["1113",2392875.71],["2324",1527736.92],["1112",1179678.07],["4116",661802],["1386",659197.52],["2141",493116.43],["1387",258387.63],["2131",207400],["2122",179580.46],["4111",97500],["1341",81701],["2329",71981],["2212",68848.24],["2321",66370],["2322",53874],["1361",29370],["2139",27600],["1334",25146],["2460",24000],["2119",19844],["1343",15592],["1381",5350.06],["3112",1000],["1382",121.96]],"economic_revenue_total_czk":162890958.83,"purpose_expenditure":[["2310",38891520.97],["4357",28174379],["6171",20727144.07],["3631",14841195.67],["3612",14232626.83],["6399",8876406.69],["3639",7820263.7],["3722",6982556.56],["3113",4358644.61],["6112",3599422.11],["5311",3565483.23],["5512",3534405.22],["3412",2290449.12],["2212",1985351.21],["3111",1971435.5],["3399",1339720.65],["3419",1157601.27],["3613",985274.09],["3429",783350.53],["6320",554531],["3632",526153.89],["3745",483034.2],["3421",414174],["4223",391436.99],["3313",370312],["3314",245522.51],["3511",244280.5],["2321",224117.93],["3319",191862.09],["3326",146410],["2219",122380],["3349",110078.08],["6114",108700.78],["3341",106200.61],["3635",80000],["3721",71168.46],["6310",69346.88],["1014",64897.1],["3233",50000],["1032",25773],["3900",10014],["2322",9934.1],["6402",7746.51],["6409",7164.28]],"purpose_expenditure_total_czk":170752469.94}},"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."}}}}