{"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:00273295","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00273295","name":"Městys Žernov","short_name":"Žernov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Náchod","municipality_code":574708},"amounts":{"revenue_approved":9712838.63,"revenue_adjusted":11696855.14,"revenue_actual":11548090.17,"expense_approved":14252071,"expense_adjusted":21029325.1,"expense_actual":19158545.04,"tax_revenue":7012385.44,"nontax_revenue":1240344.04,"capital_revenue":181405.55,"transfer_revenue":3113955.14,"current_expense":6325772.41,"capital_expense":12832772.63,"budget_balance":-7610454.87,"cash_current":2916021.17,"cash_previous":9444736.04},"ratios":{"revenue_execution":0.98728163,"expense_execution":0.91103946,"balance_to_revenue":-0.65902281,"cash_to_expense":0.15220473,"cash_yoy":-0.69125435,"capital_expense_share":0.66981979,"transfer_revenue_share":0.26965109},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00273295/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00273295"},"seo":{"slug":"zernov","path":"/cz/municipalities/zernov/"},"population":{"value":328,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":9712838.63,"expenditure_czk":14252071,"financing_czk":4539232.37,"balance_czk":-4539232.37},{"stage":"revised","revenue_czk":11696855.14,"expenditure_czk":21029325.1,"financing_czk":9332469.96,"balance_czk":-9332469.96},{"stage":"actual","revenue_czk":11548090.17,"expenditure_czk":19158545.04,"financing_czk":7610454.87,"balance_czk":-7610454.87}],"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",4748000],["6123",2344500],["5169",1438500],["6122",1080000],["5023",787000],["5171",584500],["5166",557400],["5011",340000],["5021",304500],["5154",240000],["5139",191190],["5137",159000],["5163",104000],["5041",103000],["5032",101430],["6125",96000],["6119",91000],["5365",85000],["5031",84320],["5168",79500],["5223",70000],["5156",65000],["5909",60000],["5229",55000],["5194",52000],["5329",49650],["5164",47000],["5364",45691],["5321",31000],["5136",27000],["5134",26500],["5175",25500],["5221",25000],["5167",22500],["5222",22000],["5151",21000],["5162",21000],["5173",20000],["5123",10000],["5492",10000],["5179",9890],["5362",5000],["5903",5000],["5161",3000],["5176",3000],["5038",1500]],"economic_expenditure_total_czk":14252071,"economic_financing":[["8117",3500000],["8115",1039232.37]],"economic_financing_total_czk":4539232.37,"economic_revenue":[["1211",2862000],["4216",2396738.63],["1121",1458000],["1111",1028000],["1511",734500],["1345",231000],["2132",204000],["2111",190000],["1113",184000],["2324",175000],["1112",87000],["4112",75800],["4111",32000],["2141",20000],["2131",17000],["1341",9800],["2133",7000],["1361",1000]],"economic_revenue_total_czk":9712838.63,"purpose_expenditure":[["3412",4159000],["3639",2048150],["2219",1668000],["3745",1019500],["6171",950000],["6112",857830],["3725",557000],["2115",532400],["3722",300000],["3314",252000],["2212",240000],["3429",220000],["5512",188000],["1032",150000],["3399",114000],["2321",100000],["3635",91000],["6399",85000],["3322",82000],["3631",80000],["6320",70000],["2333",65000],["3111",60000],["6402",45691],["3900",45000],["4351",45000],["2310",36000],["6114",32000],["5599",30500],["5311",30000],["3114",20000],["3319",18000],["3419",10000],["3525",10000],["3632",10000],["6310",10000],["3421",6000],["2143",5000],["4356",5000],["5213",5000]],"purpose_expenditure_total_czk":14252071},"revised":{"economic_expenditure":[["6121",8714998.73],["6123",3229460],["6122",2350000],["5169",1463910],["5023",787000],["5623",616153.85],["5171",584500],["5166",557400],["5011",340000],["5021",304500],["5154",240000],["5139",197130],["5137",159000],["5163",104000],["5041",103000],["5032",101430],["6119",101000],["6125",96000],["5365",85000],["5031",84320],["5321",81000],["5329",80640.52],["5168",79500],["5156",65000],["5194",52000],["5164",47000],["5364",45691],["5223",32430],["6349",30371],["5136",27000],["5222",27000],["5134",26500],["5175",25500],["5221",25000],["5167",22500],["6359",22000],["5151",21000],["5162",21000],["5173",20000],["5123",10000],["5492",10000],["5909",10000],["5179",9890],["5362",5000],["5903",5000],["5161",3000],["5176",3000],["5038",1500],["5229",1000],["6202",1000]],"economic_expenditure_total_czk":21029325.1,"economic_financing":[["8115",4332469.96],["8117",3500000],["8123",1500000]],"economic_financing_total_czk":9332469.96,"economic_revenue":[["1211",2877270],["4216",2231677.71],["1121",1541800],["1111",1086800],["1511",772600],["2420",616150],["4213",435600],["2111",247380],["1345",232400],["4116",218377.43],["2132",204000],["1113",203700],["2324",193320],["3113",181410],["1122",106680],["1112",100500],["2141",88000],["4122",80000],["4112",75800],["1386",56200],["4121",40000],["4111",32500],["1387",22030],["2131",17000],["2321",12110],["1341",11200],["2133",7000],["2119",4000],["1361",1000],["1335",350]],"economic_revenue_total_czk":11696855.14,"purpose_expenditure":[["3412",9424000],["3639",2173241.52],["3745",1840730],["2219",1769000],["6171",950000],["6112",857830],["3322",660583.85],["2115",532400],["3725",397000],["3722",300000],["3314",252000],["2212",240000],["3429",225000],["5512",193940],["1032",175410],["3631",132998.73],["3399",114000],["3635",101000],["2321",100000],["6399",86000],["6320",70000],["2333",65000],["3111",60000],["6402",45691],["3900",45000],["2310",36000],["6114",32000],["5599",30500],["5311",30000],["3114",20000],["3319",18000],["3419",10000],["3632",10000],["6310",10000],["3421",6000],["2143",5000],["4356",5000],["5213",5000],["3525",1000]],"purpose_expenditure_total_czk":21029325.1},"actual":{"economic_expenditure":[["6121",8076251.33],["6123",3229455],["5169",1448715.02],["6122",1311398],["5023",794041],["5166",625345],["5623",616153.85],["5171",346639.51],["5011",341870],["5021",260979],["5139",245816.53],["5137",203021.72],["5154",201235.54],["5041",138793.96],["5365",109480],["5032",101198],["5163",99752.59],["6125",95747.3],["5031",84789],["5329",80640.52],["5164",79576.72],["5321",73000],["5168",71190.41],["6119",66550],["5364",45691],["5156",40557.36],["5134",38886.09],["5223",32429.15],["5175",30393.88],["6349",30371],["5194",28483.52],["5222",27000],["5162",24280.05],["5173",23297],["5151",22123],["6359",22000],["5123",18725.77],["5179",18686],["5136",18144],["5221",15000],["5176",5030],["5362",4709],["5167",3883.5],["5141",2063.72],["5161",1710],["5038",1391],["5229",1050],["6202",1000]],"economic_expenditure_total_czk":19158545.04,"economic_financing":[["8117",5500000],["8123",1081740],["8115",1028714.87]],"economic_financing_total_czk":7610454.87,"economic_revenue":[["1211",2877277.57],["4216",2231677.71],["1121",1541781],["1111",1086737.91],["1511",772547.66],["2420",616153.86],["4213",435600],["1345",232396],["4116",218377.43],["2132",205000],["1113",203679.21],["2324",194374.99],["3113",181405.55],["1122",106680],["1112",100474.98],["2111",99153.33],["2141",88159.86],["4122",80000],["4112",75800],["1386",56166.14],["4121",40000],["4111",32500],["1387",22013.76],["2131",14385],["2321",12110],["1341",11200],["2133",6854],["2119",4000],["1361",550],["1381",439.21],["1335",354],["2112",153],["1334",88]],"economic_revenue_total_czk":11548090.17,"purpose_expenditure":[["3412",7889927.08],["3639",2207329.79],["2219",1778718.05],["3745",1753172.61],["6171",1054296.1],["6112",864470],["3322",659273.08],["2115",532400],["3725",412590.9],["3429",267429.15],["3722",267043.58],["3314",225890.3],["5512",193936.89],["3631",148501.78],["2212",120959],["3399",111452.02],["6399",107680],["1032",80840.1],["6320",79592],["3635",66550],["2321",60325.76],["3111",50000],["6402",45691],["3900",38018],["2310",37487],["5311",23000],["3114",15000],["6114",13521],["3419",13500],["5599",12988.54],["6310",10555.31],["2143",4980],["2333",4524],["3319",3000],["3421",2902],["3525",1000]],"purpose_expenditure_total_czk":19158545.04}},"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."}}}}