{"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:00238953","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00238953","name":"Obec Žerčice","short_name":"Žerčice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mladá Boleslav","municipality_code":536989},"amounts":{"revenue_approved":10505000,"revenue_adjusted":12305689.3,"revenue_actual":12308239.78,"expense_approved":8691000,"expense_adjusted":10313245.3,"expense_actual":9339826.14,"tax_revenue":9527873.23,"nontax_revenue":1058652.37,"capital_revenue":0,"transfer_revenue":1721714.18,"current_expense":6155367.84,"capital_expense":3184458.3,"budget_balance":2968413.64,"cash_current":7193762.45,"cash_previous":5225356.81},"ratios":{"revenue_execution":1.00020726,"expense_execution":0.90561466,"balance_to_revenue":0.24117288,"cash_to_expense":0.77022445,"cash_yoy":0.37670263,"capital_expense_share":0.34095477,"transfer_revenue_share":0.13988305},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00238953/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00238953"},"seo":{"slug":"zercice","path":"/cz/municipalities/zercice/"},"population":{"value":414,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":10505000,"expenditure_czk":8691000,"financing_czk":-1814000,"balance_czk":1814000},{"stage":"revised","revenue_czk":12305689.3,"expenditure_czk":10313245.3,"financing_czk":-1992444,"balance_czk":1992444},{"stage":"actual","revenue_czk":12308239.78,"expenditure_czk":9339826.14,"financing_czk":-2968413.64,"balance_czk":2968413.64}],"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",2596000],["6121",2300000],["5023",780000],["5011",495000],["5154",379000],["5031",320000],["6122",280000],["5141",230000],["5137",185000],["5321",185000],["5222",167000],["5168",150000],["5032",135000],["5139",96800],["5021",90200],["5171",85000],["5163",52000],["5194",30000],["5175",25000],["5156",20000],["5167",15000],["5173",13000],["5162",10000],["5166",10000],["5221",10000],["5134",5000],["5229",5000],["5038",3000],["5132",3000],["5133",3000],["5151",3000],["5903",3000],["5161",2000],["5178",2000],["5339",2000],["5136",1000]],"economic_expenditure_total_czk":8691000,"economic_financing":[["8124",-1000008],["8115",-813992]],"economic_financing_total_czk":-1814000,"economic_revenue":[["1211",3900000],["1121",1900000],["1111",1400000],["1511",1100000],["2111",844000],["1345",400000],["1113",250000],["1122",160000],["1112",120000],["2131",91000],["2324",91000],["2132",80000],["4112",80000],["1386",50000],["1387",30000],["1341",6000],["1361",2000],["2141",1000]],"economic_revenue_total_czk":10505000,"purpose_expenditure":[["3631",1775000],["6112",1055000],["6171",1009000],["2321",902000],["3745",802000],["3722",600000],["2219",585000],["3392",506000],["6310",242000],["3412",205000],["3723",200000],["3612",166000],["3399",125000],["5512",109000],["3419",105000],["3113",90000],["2212",40000],["3111",35000],["6320",34000],["2310",29000],["3639",20000],["3721",15000],["3613",10000],["5213",10000],["3314",6000],["3319",6000],["3341",5000],["3632",5000]],"purpose_expenditure_total_czk":8691000},"revised":{"economic_expenditure":[["5169",2851936.86],["6121",2677620.73],["5023",826180],["6122",525014],["5171",471456.9],["5154",414500],["5011",327000],["5031",325160],["6341",277836.03],["5141",230000],["5362",211364],["5321",186300],["5222",175880],["5137",129165],["5139",128803.13],["5032",118000],["5021",96627],["5168",71107.98],["5163",52029],["5175",42157],["5194",30899],["5156",20000],["5173",17522],["5167",14056.15],["5229",14000],["5136",11980],["5162",10000],["5166",10000],["5221",10000],["5151",9200],["5134",5000],["5339",4000],["5038",3000],["5132",3000],["5133",3000],["5903",3000],["5161",2405],["5178",2000],["5029",1304.52],["5039",442],["5179",299]],"economic_expenditure_total_czk":10313245.3,"economic_financing":[["8124",-1000008],["8115",-992436]],"economic_financing_total_czk":-1992444,"economic_revenue":[["1211",3900000],["1121",1900000],["1111",1400000],["4216",1193844],["1511",1100000],["2111",851130],["4222",426535],["1345",400000],["1113",250000],["1122",190890],["1112",131219.08],["2131",91000],["2324",91000],["2142",90590],["2132",80000],["4112",79900],["1386",50000],["1387",30000],["4111",21435.18],["1344",10500],["1341",6000],["2321",5000],["2119",3025],["1361",2000],["2141",1000],["1381",603.08],["1382",17.96]],"economic_revenue_total_czk":12305689.3,"purpose_expenditure":[["3631",1840000],["6171",1484840.12],["6112",1107840],["3745",1082014.73],["2321",902000],["3722",629000],["2219",625000],["3392",514000],["3412",305000],["3723",300000],["2212",244100],["6310",242000],["6399",210364],["3399",125000],["3613",115436.27],["5512",109000],["3419",106880],["3113",90000],["3612",71000],["3111",36300],["6320",34000],["2310",29000],["3341",25035],["3639",22000],["6114",21435.18],["3721",15000],["5213",10000],["3314",6000],["3319",6000],["3632",5000]],"purpose_expenditure_total_czk":10313245.3},"actual":{"economic_expenditure":[["5169",2652050.67],["6121",2575837],["5023",826180],["5154",380031.46],["5171",343260.69],["6122",330785.27],["5011",326418],["5031",317731],["6341",277836.03],["5141",194745.88],["5362",190718.5],["5222",160880],["5321",145342.25],["5032",100730],["5021",88959],["5139",87456.88],["5168",71107.98],["5137",69165],["5163",50736],["5194",30899],["5175",27157],["5156",18386],["5229",14000],["5136",11819],["5173",9818],["5221",9015],["5162",8886.66],["5166",6000],["5151",3010.35],["5167",2960],["5161",2119],["5339",2000],["5038",1739],["5029",1304.52],["5039",442],["5179",299]],"economic_expenditure_total_czk":9339826.14,"economic_financing":[["8115",-1968405.64],["8124",-1000008]],"economic_financing_total_czk":-2968413.64,"economic_revenue":[["1211",3799803.71],["1121",2032566.79],["1111",1388803.06],["1511",1214437.85],["4216",1193844],["2111",709601.85],["4222",426535],["1345",375875],["1113",268823.59],["1122",190890],["1112",132521.14],["2142",90590],["2131",89898],["2132",82868],["4112",79900],["1386",74046.45],["2324",73041.39],["1387",29025.6],["4111",21435.18],["1344",13974],["2321",7920],["1341",5525],["2119",4235],["1361",960],["1381",603.08],["2141",498.13],["1382",17.96]],"economic_revenue_total_czk":12308239.78,"purpose_expenditure":[["3631",1790862.52],["6171",1450187.29],["6112",1095136],["3745",993747.26],["2321",850218.68],["3722",628791.75],["2219",590140.71],["3392",507028.82],["3723",284911.85],["2212",220600],["6310",206218.88],["6399",189718.5],["3419",106880],["3399",94194.4],["5512",90111.25],["3113",52000],["3111",36300],["6320",33234],["2310",26930],["3613",25424],["3341",25034.9],["6114",21435.18],["3721",7054.3],["3314",5060],["3412",4100],["3319",3060],["3612",1437.69],["3639",8.16]],"purpose_expenditure_total_czk":9339826.14}},"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."}}}}