{"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:00272426","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00272426","name":"Město Železnice","short_name":"Železnice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Jičín","municipality_code":573825},"amounts":{"revenue_approved":65127794,"revenue_adjusted":67389176.25,"revenue_actual":56228146.98,"expense_approved":87607794,"expense_adjusted":89869176.25,"expense_actual":54776585.53,"tax_revenue":34826433.45,"nontax_revenue":2828605.26,"capital_revenue":1269210,"transfer_revenue":17303898.27,"current_expense":26812545.93,"capital_expense":27964039.6,"budget_balance":1451561.45,"cash_current":32352360.36,"cash_previous":30700426.65},"ratios":{"revenue_execution":0.8343795,"expense_execution":0.60951472,"balance_to_revenue":0.02581557,"cash_to_expense":0.5906239,"cash_yoy":0.05380817,"capital_expense_share":0.51051082,"transfer_revenue_share":0.30774442},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00272426/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00272426"},"seo":{"slug":"zeleznice","path":"/cz/municipalities/zeleznice/"},"population":{"value":1411,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":65127794,"expenditure_czk":87607794,"financing_czk":22480000,"balance_czk":-22480000},{"stage":"revised","revenue_czk":67389176.25,"expenditure_czk":89869176.25,"financing_czk":22480000,"balance_czk":-22480000},{"stage":"actual","revenue_czk":56228146.98,"expenditure_czk":54776585.53,"financing_czk":-1451561.45,"balance_czk":1451561.45}],"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",56750000],["5169",6271287],["5171",6130000],["5011",3900000],["5331",3500000],["5023",1400000],["6122",1380000],["5031",1212000],["5154",905000],["5139",818000],["5222",782000],["5137",502000],["6130",500000],["5153",495000],["5032",490100],["5168",320000],["5365",280000],["5163",275000],["5021",267000],["5156",188000],["5151",158000],["5136",123000],["5194",122000],["5162",104000],["5329",98540],["5362",76000],["5223",60000],["5164",57100],["5221",45000],["5364",43767],["5166",40000],["5167",40000],["5175",40000],["5134",30000],["5179",30000],["5901",30000],["5019",20000],["5038",20000],["5172",20000],["5339",20000],["5161",15000],["5492",15000],["5173",10000],["5229",10000],["5321",10000],["5212",5000]],"economic_expenditure_total_czk":87607794,"economic_financing":[["8115",22480000]],"economic_financing_total_czk":22480000,"economic_revenue":[["4213",20000000],["1211",14500000],["4216",7822672],["1121",7300000],["1111",5200000],["1511",2850000],["3111",1160000],["2111",1150000],["1345",1040000],["1113",1000000],["2132",902084],["4116",578538],["1112",400000],["4112",321500],["2324",300000],["1386",170000],["2131",110000],["1387",80000],["1122",70000],["1381",58000],["1341",33000],["1361",24000],["1342",20000],["1343",20000],["2119",10000],["1335",7000],["2141",1000]],"economic_revenue_total_czk":65127794,"purpose_expenditure":[["2310",36400000],["2212",12920000],["3639",4731540],["2321",4600000],["3722",4340000],["3113",3790000],["6171",3223287],["3631",2520000],["3322",1850000],["6112",1777000],["3315",1510000],["3412",1253000],["5512",910000],["3632",801000],["3314",795000],["3419",760000],["3612",740000],["2411",737100],["3635",650000],["2333",640000],["1012",571100],["4351",500000],["3745",465000],["3399",345000],["6399",280000],["1031",100000],["3511",80000],["4356",80000],["4359",60000],["5213",60000],["6310",45000],["6402",43767],["5212",30000]],"purpose_expenditure_total_czk":87607794},"revised":{"economic_expenditure":[["6121",56942659.35],["5171",6662180],["5169",6267866],["5011",3900000],["5331",3500000],["5023",1400000],["6122",1380000],["5031",1212000],["5336",1112438.9],["5154",905000],["5139",829056],["5222",782000],["5137",505980],["6130",500000],["5153",495000],["5032",490100],["5365",463680],["5168",321260],["5021",301421],["5163",275000],["5156",193000],["5151",158000],["5136",123000],["5194",117000],["5493",110000],["5162",104000],["5329",98540],["5364",88832],["5362",76000],["5223",60000],["5164",57100],["5221",45000],["5175",42960],["5166",40000],["5167",40000],["5134",30000],["5179",30000],["5901",30000],["5499",28000],["5019",20000],["5038",20000],["5172",20000],["5339",20000],["5161",16564],["5492",15000],["5173",10000],["5229",10000],["5321",10000],["5366",5539],["5212",5000]],"economic_expenditure_total_czk":89869176.25,"economic_financing":[["8115",22480000]],"economic_financing_total_czk":22480000,"economic_revenue":[["4213",20000000],["1211",14500000],["4216",7822672],["1121",7300000],["1111",5200000],["1511",2850000],["4116",1973717.8],["3111",1160000],["2111",1150000],["1345",1040000],["1113",1000000],["2132",902084],["1122",463680],["1112",400000],["4112",321500],["2324",300000],["4113",249875.95],["1386",170000],["2131",110000],["4122",107042.5],["1387",80000],["4111",65000],["1381",58000],["2229",50604],["1341",33000],["1361",24000],["1342",20000],["1343",20000],["2119",10000],["1335",7000],["2141",1000]],"economic_revenue_total_czk":67389176.25,"purpose_expenditure":[["2310",34929875.95],["2212",14582783.4],["3113",4902438.9],["3639",4736540],["2321",4600000],["3722",4340000],["6171",3223287],["3631",2520000],["3322",2320000],["6112",1777000],["3315",1510000],["3412",1452000],["5512",910000],["3632",801000],["3314",795000],["3419",760000],["3612",740000],["2411",737100],["3635",650000],["2333",625180],["1012",571100],["4351",500000],["3745",495579],["6399",463680],["3399",351000],["1031",100000],["6402",94371],["4356",80000],["4359",60000],["5213",60000],["3511",57000],["6114",49241],["6310",45000],["5212",30000]],"purpose_expenditure_total_czk":89869176.25},"actual":{"economic_expenditure":[["6121",27803165.6],["5171",5183274.47],["5169",4486879.77],["5011",3684428],["5331",3500000],["5023",1276802],["5031",1115253],["5336",1112438.9],["5189",916878],["5222",758000],["5154",687861.14],["5139",565756.27],["5365",463680],["5032",441412],["5137",403775.72],["5168",288711.58],["5153",233468],["5021",202974],["5151",181733],["5163",149492.72],["5156",145733],["5329",127540],["5136",113692.3],["5493",110000],["6122",108174],["5364",88832],["5164",87571.66],["5194",76834],["5162",72771.54],["5223",60000],["6119",50000],["5175",38185],["5179",37522.38],["5167",32869],["5499",28000],["5221",27000],["5166",24000],["5362",20289],["5161",11947],["5038",11930],["5019",8977],["5321",8300],["5134",6193.48],["5492",6000],["5366",5539],["5339",5000],["5212",3000],["6127",2700],["5173",2001]],"economic_expenditure_total_czk":54776585.53,"economic_financing":[["8115",-1151561.45],["8118",-300000]],"economic_financing_total_czk":-1451561.45,"economic_revenue":[["1211",14922878.04],["1121",8001766.5],["4216",7447448.71],["4213",7139313.31],["1111",5436255.08],["1511",2930819.86],["4116",1973717.8],["2111",1297322.67],["3111",1269210],["1113",1056616.74],["1345",923587],["2132",855914.38],["1112",521365.13],["1122",463680],["2324",359662.5],["4112",321500],["1386",291470.3],["4113",249875.95],["2131",127706],["1387",114243.72],["4122",107042.5],["2212",100000],["4111",65000],["2229",50604],["1342",36855],["1334",34676.7],["1361",34000],["1341",33950],["2119",16700],["1343",12460],["2310",11200],["1335",9566.4],["2133",8402],["1381",2242.98],["2141",1093.71]],"economic_revenue_total_czk":56228146.98,"purpose_expenditure":[["2310",14567664],["2212",12404444.03],["3113",4895920.9],["2321",3717199.37],["3639",2791988.82],["6171",2515893.82],["3722",2375104.98],["3631",1949643.93],["6112",1609558],["3315",1452026.23],["3322",899538.47],["3419",750000],["3314",717000.87],["3412",686607.59],["2411",669538.16],["3745",475151.24],["6399",463680],["5512",369534.03],["3399",328103.15],["3612",295418.7],["2333",156601],["3632",138907],["1031",98639.2],["6402",94371],["3635",75500],["4359",60000],["3511",55201],["6114",49241],["1012",38371.5],["4356",38000],["6310",37737.54]],"purpose_expenditure_total_czk":54776585.53}},"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."}}}}