{"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:00278491","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00278491","name":"Město Žacléř","short_name":"Žacléř","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Trutnov","municipality_code":579874},"amounts":{"revenue_approved":85292400,"revenue_adjusted":95203890,"revenue_actual":95839288.31,"expense_approved":102257000,"expense_adjusted":106609170,"expense_actual":97580063.82,"tax_revenue":71331291.57,"nontax_revenue":9831817.5,"capital_revenue":4591797,"transfer_revenue":10084382.24,"current_expense":76395315.55,"capital_expense":21184748.27,"budget_balance":-1740775.51,"cash_current":46616086.16,"cash_previous":45660879.14},"ratios":{"revenue_execution":1.00667408,"expense_execution":0.91530648,"balance_to_revenue":-0.01816349,"cash_to_expense":0.47772141,"cash_yoy":0.02091959,"capital_expense_share":0.21710119,"transfer_revenue_share":0.1052218},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00278491/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00278491"},"seo":{"slug":"zacler","path":"/cz/municipalities/zacler/"},"population":{"value":3105,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":85292400,"expenditure_czk":102257000,"financing_czk":16964600,"balance_czk":-16964600},{"stage":"revised","revenue_czk":95203890,"expenditure_czk":106609170,"financing_czk":11405280,"balance_czk":-11405280},{"stage":"actual","revenue_czk":95839288.31,"expenditure_czk":97580063.82,"financing_czk":1740775.51,"balance_czk":-1740775.51}],"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":[["5169",16441430],["5171",14179150],["6322",14000000],["5331",11251400],["5011",10474930],["6121",6340000],["5365",3500000],["5031",3119620],["5023",2913540],["6122",2800000],["5362",2400100],["5154",1448880],["5139",1436000],["5222",1233790],["5032",1212890],["5213",1033000],["5168",953000],["5153",909000],["5164",626200],["5141",553450],["5137",507000],["5499",435000],["6119",420000],["5492",335000],["5021",330000],["5166",301000],["5223",254000],["5138",240000],["5179",221600],["5329",195000],["5336",185000],["5163",178420],["5167",168070],["5321",160000],["5903",150000],["5221",135000],["5151",133350],["5136",132500],["5156",111000],["5162",98400],["5123",90000],["5364",87900],["5175",75800],["6127",64000],["5152",61730],["5161",60000],["5041",56000],["5132",50000],["5173",46000],["5142",34900],["5194",31000],["5038",16950],["5339",15000],["5039",12000],["5177",10000],["5363",10000],["5493",10000],["5134",5000],["5172",3000],["5191",1000]],"economic_expenditure_total_czk":102257000,"economic_financing":[["8115",18160680],["8124",-1196080]],"economic_financing_total_czk":16964600,"economic_revenue":[["1211",30000000],["1121",14400000],["1111",10450000],["2132",5514000],["1122",3500000],["3111",2500000],["3112",2500000],["1511",2380000],["1113",2300000],["1345",2250000],["4112",2189400],["2111",1379960],["4131",1200000],["4116",1011000],["1112",750000],["1342",400000],["1386",400000],["2141",280000],["2329",270000],["2112",260000],["2131",233000],["1361",200000],["4122",185000],["1387",180000],["2324",158860],["1381",100000],["1341",60000],["1343",60000],["2133",40000],["2119",30000],["2310",25000],["3113",25000],["2143",20000],["2212",15180],["1335",9800],["1334",8200],["1356",8000]],"economic_revenue_total_czk":85292400,"purpose_expenditure":[["3419",14827000],["6171",12444320],["6399",5900100],["2212",5030000],["3113",5000000],["3639",4970020],["2310",4860000],["3315",4830570],["3745",4508000],["2219",4500000],["5512",3980000],["3722",3834000],["6112",3715680],["3111",3615400],["3511",2810000],["3725",1958000],["2321",1917900],["3631",1600000],["4359",1591000],["3231",1230000],["3319",1204000],["3314",969900],["3322",940000],["4341",644000],["3723",612320],["3399",464790],["3429",460000],["1032",458100],["3613",450000],["3349",390000],["3412",325000],["3635",300000],["3421",280000],["3326",250000],["3313",240000],["2143",190000],["5213",150000],["6221",150000],["4379",108000],["6310",100000],["3632",96000],["3312",90000],["6320",90000],["6402",87900],["3612",75000],["2333",10000]],"purpose_expenditure_total_czk":102257000},"revised":{"economic_expenditure":[["5169",19362160],["6322",16162240],["5171",15929150],["5331",10500400],["5011",10474930],["6121",5579960],["5365",4116210],["5031",3119620],["5023",2913540],["5362",2250100],["5154",1508880],["5139",1449000],["5222",1233790],["5032",1212890],["5336",1207030],["6122",1000000],["5168",953000],["5153",909000],["5164",659200],["5137",587000],["5141",553450],["5499",485000],["5166",431000],["5021",409000],["5492",335000],["6119",297000],["5138",240000],["5179",221600],["5329",195000],["5163",178420],["5167",168070],["5223",167000],["5321",160000],["5903",150000],["5221",135000],["5151",133350],["5136",132500],["5156",111000],["5162",105400],["6130",100000],["5123",90000],["5364",87900],["5175",75800],["6127",64000],["5152",61730],["5161",60000],["5041",56000],["5132",50000],["5173",46000],["5142",34900],["5213",33000],["5194",31000],["5038",16950],["5339",15000],["5039",12000],["5177",10000],["5363",10000],["5493",10000],["5134",5000],["5172",3000],["5191",1000]],"economic_expenditure_total_czk":106609170,"economic_financing":[["8115",12601360],["8124",-1196080]],"economic_financing_total_czk":11405280,"economic_revenue":[["1211",30000000],["1121",14400000],["1111",10450000],["2132",6459410],["4222",5291150],["1122",4116210],["3111",2500000],["3112",2500000],["1345",2430000],["1511",2380000],["1113",2300000],["4112",2189400],["4116",1893790],["2111",1579960],["4131",1200000],["1112",750000],["4122",545280],["2324",491400],["2141",491020],["4213",430940],["1342",400000],["1386",400000],["2131",328000],["2329",270000],["2112",260000],["4216",206150],["1361",200000],["1387",180000],["4111",150000],["1381",100000],["1341",60000],["1343",60000],["2133",40000],["2119",30000],["2310",25000],["3113",25000],["2143",20000],["2212",15180],["2321",10000],["1335",9800],["1334",8200],["1356",8000]],"economic_revenue_total_czk":95203890,"purpose_expenditure":[["3419",16989240],["6171",12444320],["2212",7230000],["6399",6366310],["3639",6070020],["3113",5079410],["3315",4910570],["2310",4860000],["3745",4508000],["3722",3949000],["6112",3715680],["2219",3587760],["3111",3451930],["3511",2530000],["5512",2180000],["3725",1958000],["2321",1917900],["3631",1690000],["4359",1647580],["3231",1528510],["3723",1235830],["3319",1204000],["3314",969900],["3322",853000],["3612",784700],["4341",644000],["3399",464790],["3429",460000],["1032",458100],["3349",390000],["3412",325000],["3326",250000],["3313",240000],["3421",230000],["2143",190000],["3632",182720],["3635",177000],["5213",150000],["6114",150000],["6221",150000],["4379",108000],["6310",100000],["3312",90000],["6320",90000],["6402",87900],["2333",10000]],"purpose_expenditure_total_czk":106609170},"actual":{"economic_expenditure":[["5169",21327684.41],["6322",16162240],["5331",10500400],["5011",10440052],["5171",8712203.02],["6121",4405497.01],["5365",4116210],["5031",3016322],["5023",2947357],["5362",1831917],["5139",1513389.72],["5154",1391781.74],["5032",1215922],["5336",1207032.35],["5168",1174929.21],["5222",1021500],["5137",860328.01],["5164",560999.42],["5141",555753.11],["5153",489026.51],["5499",452033.77],["5021",415073],["6122",406393.26],["5166",344700],["5138",241195.42],["5329",194760],["5321",187754],["6119",175450],["5179",170368.52],["5223",153000],["5492",152000],["5163",140634.31],["5136",117887.19],["5151",102023],["5493",97300],["5167",88052.6],["5364",87895.24],["5162",84251.23],["5221",79600],["5041",67760.32],["5156",60340.21],["5123",59029],["5038",53682],["5161",53090],["6130",35168],["5152",24068],["5134",21587],["5213",16000],["5142",14743.24],["5019",12242],["5122",10470],["5173",9829],["5039",1139]],"economic_expenditure_total_czk":97580063.82,"economic_financing":[["8115",2938010.16],["8124",-1196078.65],["8901",-1156]],"economic_financing_total_czk":1740775.51,"economic_revenue":[["1211",30234813.3],["1121",16180739.24],["1111",11190619.87],["2132",6500826.45],["1122",4116210],["4222",3653457.89],["3111",2661797],["1511",2421482.49],["1345",2314780.97],["4112",2189400],["1113",2139362.27],["3112",1930000],["4116",1921007.85],["2111",1449558.04],["1112",1054830.05],["4131",988146],["1386",589529.06],["2141",569785.24],["4122",545279],["1342",490569],["4213",430941.5],["2324",392803.87],["2131",332562],["2112",319463],["1387",231055.81],["1361",215083.52],["4216",206150],["2329",180536.6],["4111",150000],["1343",58600],["1341",57112],["2133",38828],["2322",24772],["1334",23178.88],["2321",10000],["1356",8010.47],["2119",7260],["2310",5421],["1381",4748.49],["1335",529.6],["1382",36.55],["2143",1.3]],"economic_revenue_total_czk":95839288.31,"purpose_expenditure":[["3419",16948040.65],["6171",11866780.27],["2212",6640096.12],["6399",5918127],["3639",5685752.36],["3113",5079411],["3745",4503503],["3315",4122654.16],["3722",3942148.7],["6112",3712453.21],["3111",3451928.55],["2219",2664468.83],["3511",2349135.4],["3725",1990880.64],["5512",1945946.43],["3631",1681410.5],["2310",1672375.89],["4359",1647580],["3231",1528512.8],["3723",1196965.59],["3319",1188587.68],["2321",1175411.68],["3314",908998.11],["3322",800220],["3612",783514.53],["4341",631575.32],["3429",466815.6],["1032",458076.96],["3349",385963],["3399",346770.57],["3412",297098.1],["3326",211821],["3313",208443.92],["3632",182784.26],["3635",175450],["2143",145749],["3421",141788.24],["6114",117892.92],["3312",90000],["6320",88264],["6402",87895.24],["4379",82376],["6310",56396.59]],"purpose_expenditure_total_czk":97580063.82}},"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."}}}}