{"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:00295841","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00295841","name":"Město Žďár nad Sázavou","short_name":"Žďár nad Sázavou","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Žďár nad Sázavou","municipality_code":595209},"amounts":{"revenue_approved":762979000,"revenue_adjusted":876577999.05,"revenue_actual":828277373.94,"expense_approved":880418000,"expense_adjusted":1193553220.02,"expense_actual":1011477476.07,"tax_revenue":554087494.65,"nontax_revenue":116654591.73,"capital_revenue":28197744.02,"transfer_revenue":129337543.54,"current_expense":625603600.27,"capital_expense":385873875.8,"budget_balance":-183200102.13,"cash_current":150681151.82,"cash_previous":278678280},"ratios":{"revenue_execution":0.94489866,"expense_execution":0.84745067,"balance_to_revenue":-0.22118207,"cash_to_expense":0.14897134,"cash_yoy":-0.4593007,"capital_expense_share":0.38149527,"transfer_revenue_share":0.15615245},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00295841/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00295841"},"seo":{"slug":"zdar-nad-sazavou","path":"/cz/municipalities/zdar-nad-sazavou/"},"population":{"value":20305,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":762979000,"expenditure_czk":880418000,"financing_czk":117439000,"balance_czk":-117439000},{"stage":"revised","revenue_czk":876577999.05,"expenditure_czk":1193553220.02,"financing_czk":316975220.97,"balance_czk":-316975220.97},{"stage":"actual","revenue_czk":828277373.94,"expenditure_czk":1011477476.07,"financing_czk":183200102.13,"balance_czk":-183200102.13}],"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",203922000],["5169",122508815],["5331",119888000],["5011",98984620],["5171",61034500],["5365",30000000],["5031",26702870],["6901",15000000],["5222",14165000],["5213",14000000],["5032",12767410],["6349",12700000],["6201",11469000],["5154",11355500],["6123",10650000],["5152",10630000],["6342",9135000],["6130",8000000],["6111",7500000],["5362",7140000],["5023",5608600],["5168",5573500],["6351",4926000],["6122",4750000],["5151",4710000],["5909",4700000],["5499",4264000],["5166",4134000],["5139",4078760],["5137",3616000],["5223",2880000],["5021",2789000],["5329",2713000],["5163",1835500],["5167",1710000],["5172",1534000],["5339",1000000],["5901",1000000],["5221",870000],["5161",845500],["5136",821000],["5153",814000],["5225",700000],["5162",635500],["5024",635000],["5141",600000],["5156",569000],["5164",553065],["5038",540000],["5134",501000],["5175",451500],["5179",445860],["5132",378000],["5173",305000],["5138",288500],["5212",265000],["5194",215000],["5364",200000],["5123",100000],["5122",60000],["5192",50000],["5811",41000],["5176",36000],["5029",30000],["5019",23000],["5133",23000],["5131",20000],["5492",19000],["5041",8000]],"economic_expenditure_total_czk":880418000,"economic_financing":[["8115",120712000],["8124",-3273000]],"economic_financing_total_czk":117439000,"economic_revenue":[["1211",204000000],["1121",96500000],["1111",81000000],["4232",70727000],["1511",52000000],["4112",39275000],["2132",36771210],["2111",34044000],["1122",30000000],["1345",16200000],["1113",13000000],["4116",12698000],["3111",12000000],["1361",9110000],["2131",8267612],["2212",6350000],["2141",5161000],["3112",5000000],["1112",4800000],["4216",3346000],["2142",3000000],["2133",2653178],["3121",2410000],["1386",2400000],["4222",2026000],["2122",2000000],["1387",1250000],["1342",1100000],["1381",850000],["4111",840000],["1353",700000],["1341",600000],["4213",600000],["2451",566000],["2112",323000],["2139",314000],["4122",226000],["1334",200000],["2119",200000],["2412",200000],["2322",100000],["2324",71000],["1333",50000],["1335",50000]],"economic_revenue_total_czk":762979000,"purpose_expenditure":[["6171",172366000],["2219",72400000],["3113",55616000],["6399",53000000],["3639",48623000],["2212",45337000],["3612",42365000],["3412",41000000],["3429",37549000],["5311",31057000],["3722",26393000],["3745",24600000],["3419",21415000],["3631",20090000],["3314",16400000],["4357",16300000],["3613",15830000],["3111",15820000],["2221",14550000],["2310",12955000],["3392",12900000],["5512",12800000],["6112",7815000],["3319",7470000],["3421",5994000],["3632",5801000],["3299",4100000],["3119",3590000],["4359",3270000],["2321",2780000],["2229",2550000],["3724",2390000],["3729",2168000],["2141",1870000],["2223",1870000],["3315",1711000],["1031",1690575],["3326",1500000],["6320",1500000],["1032",1300000],["3349",1150000],["3636",1140000],["3511",1100000],["3231",920000],["1037",910000],["3635",900000],["6114",840000],["4339",818000],["2143",480000],["1070",400000],["3512",400000],["6223",400000],["6409",395000],["1014",350000],["3399",300000],["5273",250000],["6402",200000],["6310",180000],["4349",160000],["3749",150000],["1039",99425],["3341",80000],["2292",50000],["4329",10000]],"purpose_expenditure_total_czk":880418000},"revised":{"economic_expenditure":[["6121",373323024.72],["5331",124658502.1],["5169",124300298.33],["5011",109284902.4],["5171",67368310],["5336",39243902.9],["5365",37294000],["5031",27904022],["6122",21417950.47],["6125",21379567.15],["5213",15427417],["6111",15203715.36],["6349",14297000],["5222",13778146],["5152",13693100],["6130",13526966],["5362",12408500],["6123",12352030],["5032",12062855],["6201",11469000],["5154",11107510],["6342",9135000],["5168",8357261.39],["5499",7309149.66],["6322",7230000],["5166",5729410],["5023",5644564],["6351",5462000],["5139",5445978.99],["5137",5236462.96],["5021",5156949.6],["5151",4919720],["5909",3859000],["5163",3043710],["5223",2963076],["5329",2713000],["5167",1761313],["5161",1370329],["5901",976062.3],["5153",939000],["5221",895000],["5339",880000],["5364",818962.8],["5172",812950.12],["5141",758000],["5173",703807],["5225",700000],["5136",666600],["5164",648936],["5038",641460],["5024",635000],["5134",596617],["5175",583245],["5156",537545],["5162",536818],["5179",480140],["5132",457504.5],["5194",446619],["5123",432172],["6356",425000],["5138",413800],["5366",326579.4],["6901",256576.34],["6313",250000],["5212",180433],["5192",116155],["5029",90000],["5492",73746],["5041",72097.5],["6142",65000],["5904",52544],["5019",48729.03],["5176",46250],["5122",35720],["5133",30300],["5493",30000],["5131",29132],["5660",20000],["5363",6000],["5191",1075]],"economic_expenditure_total_czk":1193553220.02,"economic_financing":[["8115",251511220.97],["8123",68737000],["8124",-3273000]],"economic_financing_total_czk":316975220.97,"economic_revenue":[["1211",206500000],["1121",109100000],["1111",84000000],["4216",64383549.03],["1511",55000000],["2132",41005718],["4112",39275000],["1122",37294000],["2111",36252000],["4122",31276500.5],["4116",29549196.71],["3111",21835626],["1345",16691000],["1113",14500000],["4232",11946961.63],["1361",9110000],["2131",8903612],["3112",6894374],["1112",6800000],["2212",6370000],["2141",6161000],["2142",3500000],["3121",2983000],["2122",2900000],["2133",2815327.1],["4222",2776478],["1386",2400000],["2324",2345000],["2322",2329585],["1387",1250000],["4152",1188544.68],["2229",1104278.4],["1342",1100000],["4111",865000],["1381",850000],["2119",740000],["1353",700000],["2139",654000],["1341",600000],["4213",600000],["2460",331000],["2112",323000],["2420",270000],["2451",235000],["4121",207348],["1334",200000],["2412",200000],["2310",127000],["1333",50000],["1335",50000],["2321",20000],["4171",14900]],"economic_revenue_total_czk":876577999.05,"purpose_expenditure":[["6171",206873351.66],["2219",109408450.78],["3612",78421037],["3613",75564952],["4357",65578020],["3113",65429941.6],["3412",56338820],["6399",50794638.64],["3429",46143757.1],["2212",45794160],["5311",42000699],["3639",41617581],["3419",28472000],["2229",26542640],["3745",26122477],["3722",25257000],["3631",21800000],["3111",21724301],["2221",16727000],["5512",15362150.65],["3314",14319085.84],["2310",13897651],["3392",10038600],["3421",8525548.3],["3319",8363400],["6112",7909000],["3729",7168000],["3632",6208418],["2321",5284169],["3299",4195893.07],["2223",4152000],["3119",3625000],["4359",3265000],["3315",2898116.1],["1039",2782475],["6320",2571100],["3724",2540000],["2141",1966000],["3231",1883200],["3326",1800000],["4339",1214000],["3635",1200000],["3636",1140000],["6402",1067293.89],["1031",884895],["6114",861593],["3349",860000],["1037",760000],["3511",655000],["1070",600000],["2143",559000],["1032",550000],["3512",400000],["6223",400000],["6409",395000],["3341",380000],["1014",350000],["4349",340000],["3399",300000],["2341",295427.08],["6310",261000],["5273",250000],["3749",163000],["3719",130792.31],["5511",70000],["2292",50000],["3619",26000],["3519",14585],["4329",10000]],"purpose_expenditure_total_czk":1193553220.02},"actual":{"economic_expenditure":[["6121",278925922.4],["5331",119158313.1],["5169",109747122.04],["5011",107721941],["5171",55047185],["5336",39243902.9],["5365",37293690],["5031",27676008],["6125",20182087.31],["5213",14815547.91],["5152",13888117.83],["5222",13606270],["6349",12395093],["6201",11468798.71],["6123",10700491.01],["6130",10612384.07],["5032",10243371],["6122",9862138.81],["5154",9598005.63],["6111",9161277.77],["6342",9134828.22],["5168",8312259.36],["5499",7286886],["6322",7230000],["5023",5643984],["6351",5461600],["5021",4914880],["5151",4842058.39],["5139",4710551.75],["5137",4655254.27],["5909",3754712],["5166",3410865.38],["5163",3022108.45],["5329",2713000],["5223",2614876],["5362",-2215498.14],["5161",1350335.85],["5167",1022312.7],["5221",883953],["5364",818962.8],["5141",757845.01],["5339",727042.5],["5153",668579.58],["5164",656296.11],["5136",633379.2],["5038",587350],["5173",582230.17],["5134",570934.23],["5175",518167.12],["5179",468631.25],["5162",436734.66],["5156",435529.29],["5194",433383.22],["6356",425000],["5132",382318.73],["5123",339512.65],["5366",326579.4],["5138",307581.36],["6313",250000],["5172",200670.96],["5212",160432],["5225",120230],["5192",84721],["5029",80000],["5492",73746],["5041",71307.62],["6142",64254.5],["5904",52544],["5019",48298.03],["5493",30000],["5176",27025],["5131",19726],["5133",11528],["5363",6000],["5122",3226],["5191",1074.96]],"economic_expenditure_total_czk":1011477476.07,"economic_financing":[["8115",131451147.46],["8123",60000000],["8128",-20000000],["8117",14930000],["8124",-3272736],["8901",123430.49],["8902",-31739.82]],"economic_financing_total_czk":183200102.13,"economic_revenue":[["1211",207034565.58],["1121",110796321.18],["1111",83021432.75],["1511",59593989.84],["2132",41312177.76],["4112",39275000],["1122",37293690],["2111",35623978.8],["4122",31276500.5],["4116",29562696.71],["4216",25116532.97],["3111",18320357.02],["1345",16848046.22],["1113",14649303.26],["2131",11028788.65],["1361",9061090.8],["1112",7222903.3],["3112",6894439],["2141",6747401.45],["1386",4018106.65],["2324",3530060.73],["2142",3500000],["3121",2982948],["2122",2900000],["2133",2702731.34],["2322",2469655],["2212",2448209.24],["1387",1582138.9],["4152",1188544.68],["1342",1113130],["2229",1104898.4],["1353",1001300],["4222",910478],["4111",865000],["2139",777810.81],["2119",766325],["4213",600000],["1341",563627],["2112",416876.55],["2460",333360],["4232",320542.68],["2420",270000],["2451",235000],["4121",207348],["2412",200000],["1334",175683.6],["2310",153564],["2321",133754],["1333",38300],["1359",36000],["1381",32529.85],["4171",14900],["1383",4994.49],["1382",280.43],["1335",60.8]],"economic_revenue_total_czk":828277373.94,"purpose_expenditure":[["6171",182966216.61],["2219",94651675.02],["3612",63277773.24],["3113",62230505.48],["4357",51647751.2],["3412",50939415.81],["3613",47212623.86],["2212",45643442.82],["3429",44716173.75],["6399",35045578.86],["5311",31645839.57],["3639",30107306.83],["3419",28239886.72],["3745",25745077.45],["3722",20905132.51],["3111",20013761.9],["2229",18222492.23],["3631",16959898.92],["2221",16308832.33],["3314",14081184.86],["5512",13706976.14],["2310",11945929.83],["3392",9993243.6],["3421",8359308.03],["6112",7781405.47],["3319",7526555.76],["3632",5878244.35],["2321",5066709.6],["3119",3520484.32],["3299",3474627.02],["2223",3020142.54],["4359",2723195.96],["6320",2564041],["1039",2326902.74],["3724",2315302.62],["3729",2267437.23],["3315",2125444.07],["3231",1823200],["2141",1796480.15],["3326",1448353.6],["3635",1193288],["6114",1100354.88],["6402",1067293.89],["4339",1066911],["1031",863954.52],["3349",808310.54],["3511",655105.21],["2143",558540.2],["1037",513984.08],["1032",468316.47],["6409",388209.25],["6223",388122.17],["1014",314874.69],["3636",307642.5],["1070",287537.39],["6310",256001.53],["3399",247841.41],["5273",188607.26],["4349",171820],["3719",130792.31],["2341",103222],["5511",69802.88],["3749",41097.17],["2292",23120.72],["3619",22000],["3519",14585],["4329",1587]],"purpose_expenditure_total_czk":1011477476.07}},"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."}}}}