{"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:00261904","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00261904","name":"Město Jirkov","short_name":"Jirkov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Chomutov","municipality_code":563099},"amounts":{"revenue_approved":655150000,"revenue_adjusted":768443430.88,"revenue_actual":685498416.8,"expense_approved":754095512,"expense_adjusted":879941022.89,"expense_actual":731257119.1,"tax_revenue":445997040.28,"nontax_revenue":108685885.16,"capital_revenue":5997002,"transfer_revenue":124818489.36,"current_expense":493699912.61,"capital_expense":237557206.49,"budget_balance":-45758702.3,"cash_current":453646106.62,"cash_previous":500697451.91},"ratios":{"revenue_execution":0.892061,"expense_execution":0.83102969,"balance_to_revenue":-0.06675246,"cash_to_expense":0.6203647,"cash_yoy":-0.09397161,"capital_expense_share":0.32486139,"transfer_revenue_share":0.18208429},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00261904/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00261904"},"seo":{"slug":"jirkov","path":"/cz/municipalities/jirkov/"},"population":{"value":19094,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":655150000,"expenditure_czk":754095512,"financing_czk":98945512,"balance_czk":-98945512},{"stage":"revised","revenue_czk":768443430.88,"expenditure_czk":879941022.89,"financing_czk":111497592.01,"balance_czk":-111497592.01},{"stage":"actual","revenue_czk":685498416.8,"expenditure_czk":731257119.1,"financing_czk":45758702.3,"balance_czk":-45758702.3}],"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",324726840],["5331",83600000],["5169",77955348],["5171",64749000],["5011",53800000],["5213",21232000],["5152",21225000],["5031",19290000],["5365",13500000],["5362",7347000],["5222",7080000],["5032",6950500],["5154",6360000],["5151",5175000],["5023",4500000],["5168",3824400],["5909",3350000],["5164",3050000],["5137",2524000],["5021",2481000],["5153",2251000],["5163",1705000],["5139",1687000],["5901",1500000],["6123",1500000],["5166",1400000],["5499",1097000],["6119",1000000],["5136",994924],["5179",840000],["5194",751000],["5175",660000],["5329",615000],["5212",590000],["5167",573000],["5156",572000],["5162",569000],["6130",500000],["5134",490000],["5199",460000],["5161",383000],["5173",276000],["5132",257500],["5339",200000],["5903",100000],["5811",80000],["5221",50000],["5494",40000],["5122",35000],["5176",32000],["5123",30000],["5195",30000],["5192",26000],["5019",24000],["5133",17500],["5131",16500],["5039",8000],["5041",8000],["5492",7000]],"economic_expenditure_total_czk":754095512,"economic_financing":[["8115",98945512]],"economic_financing_total_czk":98945512,"economic_revenue":[["1211",200000000],["4216",109560000],["1121",100000000],["1111",72000000],["2132",65670000],["1113",16000000],["1345",16000000],["1511",15500000],["4112",14000000],["1122",12500000],["2131",7560000],["2141",7000000],["1112",4500000],["2142",3000000],["4116",2900000],["2111",2400000],["2324",2000000],["1361",1000000],["3111",1000000],["1341",800000],["1343",600000],["2212",600000],["2119",500000],["2420",60000]],"economic_revenue_total_czk":655150000,"purpose_expenditure":[["3412",100000000],["3113",89330000],["4357",84000000],["6171",79693000],["3612",48336000],["2212",37048000],["3745",28690000],["5311",25612500],["3111",25540000],["3722",22060000],["3299",21300000],["2295",20582000],["6399",20500000],["3613",19065000],["3639",17734000],["2115",16000000],["3421",13643490],["3723",9160000],["2219",8350000],["3429",7977000],["1032",7515000],["6112",6130000],["5512",5957400],["2271",5000000],["3231",4820000],["3322",4400000],["3419",4200000],["3631",4042350],["3319",1926500],["1014",1723000],["3632",1306000],["3399",1299000],["4341",1295000],["3321",1250000],["3635",1000000],["2229",900000],["6320",880000],["2321",830000],["3349",747272],["3313",650000],["6310",590000],["3725",500000],["3900",360000],["2333",300000],["3599",270000],["3330",250000],["3729",200000],["2221",190000],["6409",160000],["3315",145000],["2141",113000],["4379",100000],["5213",100000],["3341",83000],["2143",50000],["6114",50000],["4399",45000],["3121",30000],["3792",25000],["1031",18000],["4329",14000],["3326",5000],["3719",5000]],"purpose_expenditure_total_czk":754095512},"revised":{"economic_expenditure":[["6121",330557815],["5331",86611201],["5336",81821093.09],["5169",81159104.86],["5171",69159499],["5011",60501112.95],["5152",28238309.16],["5213",21232000],["5031",20100217.85],["5365",15092070],["5154",7900623],["5032",7360493.2],["5362",7313400],["5222",6895000],["5151",6294360],["5168",4960182.44],["5023",4500000],["5021",3753350.9],["6351",2892632.57],["5137",2695509.59],["5164",2621822],["6122",2068771],["5139",2038451.65],["5499",2009981.92],["6356",1890624.33],["5163",1880000],["5909",1842820.84],["5153",1422600],["5901",1339108.08],["5166",1320000],["6119",1000000],["5136",996928.32],["5329",900000],["5167",712930],["5179",710000],["6341",700000],["5212",655000],["5194",631628.18],["5161",601441.2],["5162",572000],["5156",562000],["6130",500000],["5175",480199.77],["5199",479670],["5134",461141.56],["5132",342234.42],["5223",324000],["5038",232801],["5173",216541],["5364",209580.21],["5339",200000],["6129",155763],["6123",150000],["5903",100000],["6127",87000],["5811",80000],["5493",77000],["5229",58000],["5494",40000],["5122",35000],["5176",32000],["5019",31844],["5221",31000],["5195",30000],["5192",26000],["5131",16500],["5039",10653],["5492",9400],["5133",7500],["5041",2112.8],["5363",1000]],"economic_expenditure_total_czk":879941022.89,"economic_financing":[["8115",111497592.01]],"economic_financing_total_czk":111497592.01,"economic_revenue":[["1211",200000000],["4216",126385187.79],["1121",100000000],["1111",72000000],["2132",65670000],["4122",63296528.11],["4116",34648586.58],["1113",16000000],["1345",16000000],["1511",15500000],["1122",14092070],["4112",11861700],["2131",7560000],["2141",7000000],["1112",4500000],["2142",3000000],["2111",2400000],["2324",2020000],["1361",1000000],["3111",1000000],["4222",1000000],["1341",800000],["1343",600000],["2212",600000],["2119",500000],["4111",442500],["2322",225369],["4121",177280],["2420",60000],["2329",57521.11],["2229",46688.29]],"economic_revenue_total_czk":768443430.88,"purpose_expenditure":[["4357",151205560.74],["3412",112138720],["3113",107607370.95],["6171",86538650],["3612",64004230],["2212",38641682],["3111",29639027.19],["5311",28656588.69],["3299",22860000],["6399",22092070],["2295",20582000],["3722",20370000],["3639",20042228],["2115",19161850],["3613",19140169],["3745",16640000],["1032",11556217],["3723",9860000],["3421",8449088.11],["3429",8272000],["5512",7041680],["2219",6327000],["6112",6145000],["3631",6057680],["3231",5090000],["3419",4427000],["2271",3400000],["3322",3219000],["4374",1971979],["3319",1828580.76],["1014",1723000],["4341",1395000],["3632",1386000],["3321",1250000],["3399",1215617.42],["3635",1000000],["6320",1000000],["2229",900000],["3349",857877.75],["2321",830000],["3725",780000],["3313",650000],["6310",620000],["6114",492500],["3900",360000],["2333",300000],["2141",265351.83],["3330",250000],["6402",209580.21],["3599",200000],["3729",200000],["2221",190000],["6409",160000],["3315",145000],["5213",100000],["3312",90000],["3341",83474.24],["4371",59000],["4379",55000],["4399",45000],["3121",40000],["3792",25000],["3699",18150],["1031",18000],["4372",15000],["4329",14000],["3115",12100],["4378",10000],["3326",5000],["3719",5000],["4359",1000]],"purpose_expenditure_total_czk":879941022.89},"actual":{"economic_expenditure":[["6121",229681579.41],["5331",86611201],["5336",81821093.09],["5169",74271196.29],["5171",59207030.61],["5011",54725586],["5152",27985941.61],["5213",21231830],["5365",15092070],["5031",14589579],["5154",7468431.75],["5222",6669000],["5151",6139237.61],["5032",5472044],["5023",4225333],["5021",3449953],["5362",3129404.48],["6351",2892632.57],["5168",2803578.63],["6122",1987912.4],["5499",1894273],["6356",1890624.33],["5909",1842751.58],["5137",1582455.36],["5163",1540945.13],["5139",1411835.59],["5164",1389400.63],["5153",1308747.74],["5166",758783.74],["6341",692833.2],["5136",674614.58],["5212",655000],["5329",646763],["5161",542338.2],["5162",491906.26],["5199",479666.9],["5156",449919.49],["5167",419472.92],["5175",362207.94],["5223",324000],["5132",319722.65],["5134",308719.69],["5038",232801],["5194",223182.32],["5364",209580.21],["5339",173848],["5179",156923.3],["6129",155762.58],["6123",148362],["5173",105974],["6127",87000],["5493",75000],["5229",58000],["5811",52241.84],["5221",31000],["5494",22000],["6130",20500],["5019",19545],["5176",10285],["5492",9400],["5122",7114.67],["5039",6621],["5131",6296],["5192",2000],["5363",1000],["5133",953],["5041",112.8]],"economic_expenditure_total_czk":731257119.1,"economic_financing":[["8117",50000000],["8115",-2942417.71],["8901",-1298879.99]],"economic_financing_total_czk":45758702.3,"economic_revenue":[["1211",192719743.71],["1121",103145646.1],["2132",72888539.8],["1111",71082570.76],["4122",62623808.11],["4116",31748586.58],["1511",20286539.71],["4216",16825187.79],["1345",15132952.16],["1122",15092070],["2141",14733802.91],["1113",13636871.15],["4112",11861700],["1112",6723972.43],["2324",6217800.25],["3111",5694960],["2111",4651777.83],["2131",3959759.78],["1386",3758075.06],["2142",3430000],["1387",1472877.25],["1361",1192510],["4222",1000000],["1343",948136.25],["1341",746704.22],["2229",735328.55],["2212",699687.42],["2322",582303],["4111",442500],["4121",261200],["2420",260000],["3113",202042],["2321",200000],["2119",190421.83],["2329",135213.79],["3121",100000],["4171",55506.88],["1381",30215.54],["1334",28032.84],["2133",1250],["1382",123.1]],"economic_revenue_total_czk":685498416.8,"purpose_expenditure":[["4357",138706648.47],["3412",111741419.95],["6171",65123175.76],["3612",62514384.18],["3113",56246024.92],["2212",28877010.3],["3111",26635788.04],["5311",26043975.26],["3299",22860000],["2295",20581830],["3722",19015239.71],["2115",18908061.37],["6399",18001769.08],["3745",15466958.52],["3613",12257677.03],["1032",11547520],["3639",9297034.97],["3723",8939307.59],["3631",6034698.67],["3421",5849341.38],["5512",5799762.97],["6112",5274621.9],["2219",5076382.27],["3231",4426557.83],["3419",4425000],["3322",3010375.73],["3429",2993851.31],["4374",1967633.4],["1014",1407884.77],["4341",1360700],["3632",1317249.65],["6320",999929],["3399",945056.53],["3319",923417.63],["3349",719882.28],["3313",650000],["2271",605000],["2321",603664.27],["3725",530151],["6114",462805.7],["2229",430169.71],["3900",317858.51],["6310",299050.13],["2333",254598.5],["3330",250000],["3321",242546.28],["6402",209580.21],["2141",200221.3],["3315",144997.3],["3599",120000],["6409",118836],["2221",106805.78],["3729",90252.65],["3312",90000],["3341",73474.24],["4371",59000],["4379",22000],["3699",18150],["4372",15000],["3115",12100],["3121",10000],["4378",10000],["4399",9747],["3326",2955.05],["4359",1000],["3719",985]],"purpose_expenditure_total_czk":731257119.1}},"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."}}}}