{"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:00365297","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00365297","name":"Obec Nelepeč-Žernůvka","short_name":"Nelepeč-Žernůvka","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Brno-venkov","municipality_code":583464},"amounts":{"revenue_approved":2044200,"revenue_adjusted":2244700,"revenue_actual":2315045.17,"expense_approved":2979400,"expense_adjusted":5650600,"expense_actual":1100834.92,"tax_revenue":1855273.53,"nontax_revenue":355471.64,"capital_revenue":0,"transfer_revenue":104300,"current_expense":1100834.92,"capital_expense":0,"budget_balance":1214210.25,"cash_current":8167312.76,"cash_previous":7093014.98},"ratios":{"revenue_execution":1.03133834,"expense_execution":0.19481735,"balance_to_revenue":0.52448663,"cash_to_expense":7.41919848,"cash_yoy":0.15145855,"capital_expense_share":0,"transfer_revenue_share":0.04505312},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00365297/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00365297"},"seo":{"slug":"nelepec-zernuvka","path":"/cz/municipalities/nelepec-zernuvka/"},"population":{"value":74,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2044200,"expenditure_czk":2979400,"financing_czk":935200,"balance_czk":-935200},{"stage":"revised","revenue_czk":2244700,"expenditure_czk":5650600,"financing_czk":3405900,"balance_czk":-3405900},{"stage":"actual","revenue_czk":2315045.17,"expenditure_czk":1100834.92,"financing_czk":-1214210.25,"balance_czk":1214210.25}],"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",700000],["5171",620000],["5023",340000],["5169",310000],["6122",250000],["5321",130000],["5021",88400],["5154",80000],["5153",67000],["6119",50000],["6371",50000],["5364",42600],["5901",32000],["5168",30000],["5032",28000],["5139",25000],["5194",18000],["5166",15000],["5163",14500],["5329",13000],["5137",10000],["5192",10000],["6127",10000],["5175",9000],["5323",7400],["5365",7100],["5362",6000],["5909",5900],["5156",5000],["5903",5000],["5161",500]],"economic_expenditure_total_czk":2979400,"economic_financing":[["8115",935200]],"economic_financing_total_czk":935200,"economic_revenue":[["1211",800000],["1121",400000],["1111",300000],["1511",140000],["2141",100000],["4112",71800],["1113",64000],["2324",50000],["4111",32000],["1345",28000],["1112",20000],["1386",10000],["1356",9000],["1122",6800],["1387",5000],["1381",4000],["1334",1000],["2119",1000],["1335",800],["1341",600],["1361",200]],"economic_revenue_total_czk":2044200,"purpose_expenditure":[["6171",1180200],["3745",727000],["6112",368000],["3722",130000],["2212",114000],["2310",60000],["3631",60000],["2321",50000],["3635",50000],["6402",42600],["3723",35000],["6114",32000],["3399",27000],["3725",25900],["3639",16000],["3636",13000],["3632",10000],["6320",10000],["2292",7400],["6399",6800],["3721",5000],["5213",5000],["6310",4500]],"purpose_expenditure_total_czk":2979400},"revised":{"economic_expenditure":[["5901",2532600],["6121",700000],["5171",620000],["5169",475000],["5023",340000],["6122",250000],["5321",118300],["5021",97300],["5154",80000],["5153",67000],["6119",50000],["6371",50000],["5364",42600],["5168",30000],["5032",29000],["5139",25300],["5194",18000],["5192",15700],["5166",15000],["5163",14500],["5329",13000],["5137",10000],["5175",10000],["6127",10000],["5323",7400],["5365",7100],["5362",6000],["5909",5900],["5156",5000],["5903",5000],["5161",500],["5164",400]],"economic_expenditure_total_czk":5650600,"economic_financing":[["8127",2300000],["8115",1105900]],"economic_financing_total_czk":3405900,"economic_revenue":[["1211",800000],["1121",400000],["1111",300000],["2141",288000],["1511",140000],["4112",71800],["1113",64000],["2324",50000],["4111",32500],["1345",28000],["1112",20000],["1386",20000],["1356",9000],["1387",7000],["1122",6800],["1381",4000],["1334",1000],["2119",1000],["1335",800],["1341",600],["1361",200]],"economic_revenue_total_czk":2244700,"purpose_expenditure":[["6409",2510300],["6171",1309200],["3745",727000],["6112",369000],["3722",160000],["2212",114000],["2310",60000],["3631",60000],["2321",50000],["3635",50000],["6402",42600],["3723",35000],["6114",32500],["3399",27000],["3725",25900],["3639",16400],["3636",13000],["3632",10000],["6320",10000],["2292",7400],["6399",6800],["3721",5000],["5213",5000],["6310",4500]],"purpose_expenditure_total_czk":5650600},"actual":{"economic_expenditure":[["5169",316898.81],["5023",308958],["5321",118300],["5021",97279],["5154",54190],["5364",42453.2],["5153",27792.32],["5032",27641],["5139",20013.2],["5194",17425],["5168",15946.59],["5329",8960],["5163",8420.4],["5175",7490.05],["5323",7400],["5365",6720],["5192",5671.15],["5137",4199],["5156",2717.2],["5362",2000],["5164",360]],"economic_expenditure_total_czk":1100834.92,"economic_financing":[["8115",-3514210.25],["8127",2300000]],"economic_financing_total_czk":-1214210.25,"economic_revenue":[["1211",811785.24],["1121",434642.87],["1111",325685],["2141",287122.75],["1511",131752.48],["4112",71800],["2324",68348.89],["1113",57449.55],["4111",32500],["1112",28331.04],["1345",27600],["1386",15834.99],["1356",8699.85],["1122",6720],["1387",6206.32],["1341",440],["1381",126.19]],"economic_revenue_total_czk":2315045.17,"purpose_expenditure":[["6171",381828.88],["6112",336599],["3722",148458.72],["2310",51088],["6402",42453.2],["3631",29180],["3723",22647.57],["3399",18489.65],["3725",15511.3],["6114",10141.5],["3636",8960],["2292",7400],["2212",7256],["6399",6720],["6320",4819],["6310",3601.4],["3745",3320.7],["3639",2360]],"purpose_expenditure_total_czk":1100834.92}},"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."}}}}