{"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:00264610","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00264610","name":"Obec Velké Žernoseky","short_name":"Velké Žernoseky","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Litoměřice","municipality_code":565857},"amounts":{"revenue_approved":13239000,"revenue_adjusted":17413000,"revenue_actual":16477789.28,"expense_approved":12660000,"expense_adjusted":19439000,"expense_actual":16015593,"tax_revenue":11926611.25,"nontax_revenue":2770664.88,"capital_revenue":185500,"transfer_revenue":1595013.15,"current_expense":13729893.62,"capital_expense":2285699.38,"budget_balance":462196.28,"cash_current":2806719.1,"cash_previous":3215072.82},"ratios":{"revenue_execution":0.94629238,"expense_execution":0.82388976,"balance_to_revenue":0.02804965,"cash_to_expense":0.17524915,"cash_yoy":-0.12701228,"capital_expense_share":0.14271712,"transfer_revenue_share":0.09679776},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00264610/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00264610"},"seo":{"slug":"velke-zernoseky","path":"/cz/municipalities/velke-zernoseky/"},"population":{"value":496,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":13239000,"expenditure_czk":12660000,"financing_czk":-579000,"balance_czk":579000},{"stage":"revised","revenue_czk":17413000,"expenditure_czk":19439000,"financing_czk":2026000,"balance_czk":-2026000},{"stage":"actual","revenue_czk":16477789.28,"expenditure_czk":16015593,"financing_czk":-462196.28,"balance_czk":462196.28}],"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",2848000],["6121",1720000],["5011",1300000],["5023",1000000],["5154",758000],["5171",695000],["5021",611000],["5031",525000],["5153",466000],["5139",425000],["5365",391000],["5032",207000],["5331",204000],["5163",166000],["5175",161000],["5151",101000],["5168",98000],["5321",95000],["5909",90000],["5137",85000],["5141",76000],["5156",68000],["5164",60000],["5162",57000],["5194",55000],["5166",45000],["5903",45000],["6142",45000],["5041",43000],["5134",40000],["5364",32000],["5167",28000],["5329",24000],["5339",20000],["5173",15000],["5179",10000],["5222",10000],["5038",7000],["5492",7000],["5229",6000],["5223",5000],["5362",4000],["5132",3000],["5161",3000],["5213",3000],["5133",2000],["5144",1000]],"economic_expenditure_total_czk":12660000,"economic_financing":[["8124",-1018000],["8115",439000]],"economic_financing_total_czk":-579000,"economic_revenue":[["1211",4200000],["1121",2400000],["1111",1600000],["2111",1527000],["1511",1200000],["1122",390000],["1113",360000],["1345",350000],["2324",251000],["2132",229000],["4112",179000],["1343",135000],["4121",120000],["1112",95000],["1342",60000],["1386",60000],["1387",20000],["2119",15000],["2131",12000],["1341",11000],["2321",11000],["1361",6000],["2133",5000],["2112",2000],["1349",1000]],"economic_revenue_total_czk":13239000,"purpose_expenditure":[["6171",1638000],["5512",1438000],["6112",1336000],["3319",1079000],["3429",987000],["3745",782000],["3111",712000],["3722",585000],["3725",561000],["3392",528000],["3631",496000],["4359",462000],["6399",390000],["3399",360000],["3612",310000],["3699",215000],["6320",108000],["3639",95000],["3141",80000],["3314",69000],["3421",67000],["2212",45000],["3632",43000],["6402",32000],["3326",23000],["6409",22000],["3113",20000],["3349",20000],["3419",20000],["5212",20000],["5213",20000],["5519",17000],["2412",15000],["3900",11000],["6310",11000],["2321",10000],["3525",10000],["3341",8000],["1014",6000],["2219",5000],["3512",3000],["2232",1000]],"purpose_expenditure_total_czk":12660000},"revised":{"economic_expenditure":[["5169",3598000],["5171",2291000],["6121",1990000],["5901",1413000],["5011",1380000],["5023",1130000],["5021",790000],["5154",764000],["6130",650000],["5139",622000],["5031",556000],["5137",487000],["5153",479000],["5365",399000],["5175",285000],["5336",282000],["5331",274000],["5032",227000],["5194",202000],["5163",191000],["5168",165000],["5151",155000],["5909",135000],["5141",121000],["5321",95000],["5156",92000],["5499",85000],["5162",62000],["5164",61000],["5167",57000],["5041",53000],["5166",47000],["5903",45000],["6142",45000],["5134",40000],["5364",32000],["5329",24000],["5229",20000],["5339",20000],["5173",15000],["5179",10000],["5222",10000],["5492",9000],["5038",7000],["5223",6000],["5161",4000],["5362",4000],["5132",3000],["5213",3000],["5133",2000],["5131",1000],["5144",1000]],"economic_expenditure_total_czk":19439000,"economic_financing":[["8115",2901000],["8124",-875000]],"economic_financing_total_czk":2026000,"economic_revenue":[["1211",4600000],["1121",2600000],["1111",1800000],["1511",1800000],["2111",1736000],["4122",983000],["2324",728000],["1122",398000],["4129",373000],["1113",360000],["1345",350000],["2132",286000],["4116",282000],["4112",179000],["1343",147000],["1112",140000],["4121",120000],["3112",111000],["1386",100000],["3113",75000],["1342",60000],["2321",41000],["1387",40000],["4111",33000],["2322",16000],["2119",15000],["2131",15000],["1341",11000],["1361",6000],["2133",5000],["2112",2000],["1349",1000]],"economic_revenue_total_czk":17413000,"purpose_expenditure":[["3111",2214000],["6171",2201000],["5512",1945000],["6112",1559000],["3319",1480000],["3429",1211000],["3745",1120000],["3639",997000],["3722",815000],["3392",723000],["3725",631000],["3631",603000],["3399",597000],["4359",563000],["3612",491000],["6399",398000],["3699",320000],["3314",211000],["2219",190000],["3635",174000],["3421",138000],["6320",128000],["3141",91000],["2212",88000],["3341",83000],["3632",54000],["3349",37000],["3900",36000],["3326",33000],["6114",33000],["6402",32000],["2321",30000],["5519",27000],["6409",27000],["3419",25000],["6310",21000],["2412",20000],["3113",20000],["5212",20000],["5213",20000],["3525",10000],["3721",10000],["1014",6000],["3512",6000],["2232",1000]],"purpose_expenditure_total_czk":19439000},"actual":{"economic_expenditure":[["5169",3118196.01],["5171",2059427.27],["6121",1590771.38],["5011",1236862],["5023",1124311],["5021",737137],["5154",732140],["6130",650000],["5031",514136],["5153",443310],["5137",422598.84],["5139",411272.16],["5365",397530],["5336",280893.15],["5331",274000],["5175",229598.49],["5032",211412],["5194",198074.99],["5163",171962.8],["5151",149978],["5168",149676.25],["5909",124818],["5141",114267.04],["5321",89788],["5156",85593.28],["5499",68710],["5162",52865.57],["5167",50925.5],["5164",50874.8],["5166",45072.5],["6142",44928],["5364",30309.5],["5041",30227.75],["5229",19200],["5329",18825],["5134",17166],["5173",13494.2],["5222",10000],["5179",9859.52],["5132",9426],["5492",7500],["5223",6000],["5038",5180],["5161",3915],["5213",2372],["5362",500],["5131",248],["5133",178],["5144",62]],"economic_expenditure_total_czk":16015593,"economic_financing":[["8124",-874620],["8115",408353.72],["8901",4070]],"economic_financing_total_czk":-462196.28,"economic_revenue":[["1211",4386842.68],["1121",2346912],["1511",1827912.17],["1111",1827198.36],["2111",1728025],["4122",982620],["2324",718894.94],["1122",397530],["1345",342111],["1113",310369.56],["4116",280893.15],["2132",242184.5],["4112",179000],["1112",153010.27],["1343",146150],["4121",120000],["3112",110500],["1386",85500.8],["3113",75000],["1342",52600],["2321",41000],["1387",33514.12],["4111",32500],["2131",17737.44],["2322",15923],["1341",9850],["1361",6400],["2119",6400],["1381",694.11],["2133",500],["1382",16.18]],"economic_revenue_total_czk":16477789.28,"purpose_expenditure":[["3111",2096633.4],["6171",1997630.66],["5512",1816400.43],["6112",1481526.01],["3319",1100780.13],["3639",940948],["3722",734468.16],["3745",726549.12],["3429",654262.59],["3725",563292.26],["3392",556199.85],["4359",515332.21],["3631",514594.81],["3399",443296.17],["3612",401365.86],["6399",397530],["3699",255382.7],["2219",165000],["6320",96377],["3421",90067.48],["3314",88910.13],["3141",77386],["3341",55472.97],["2212",32800.76],["3632",31425],["6402",30309.5],["3349",26862.24],["3900",25200],["6409",20254.52],["6114",19312],["2412",12000],["6310",10352.8],["3525",10000],["3326",9575],["5519",9310.95],["3721",6412.29],["3512",2372]],"purpose_expenditure_total_czk":16015593}},"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."}}}}