{"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:00526045","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00526045","name":"Obec Malé Žernoseky","short_name":"Malé Žernoseky","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Litoměřice","municipality_code":565245},"amounts":{"revenue_approved":16035800,"revenue_adjusted":18296496.35,"revenue_actual":18750825.11,"expense_approved":29035800,"expense_adjusted":30812896.35,"expense_actual":13621276.17,"tax_revenue":14451416.64,"nontax_revenue":2904878.47,"capital_revenue":232410,"transfer_revenue":1162120,"current_expense":12863712.17,"capital_expense":757564,"budget_balance":5129548.94,"cash_current":23594572.95,"cash_previous":18535961.94},"ratios":{"revenue_execution":1.02483146,"expense_execution":0.44206413,"balance_to_revenue":0.27356391,"cash_to_expense":1.7321852,"cash_yoy":0.27290793,"capital_expense_share":0.05561623,"transfer_revenue_share":0.06197701},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00526045/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00526045"},"seo":{"slug":"male-zernoseky","path":"/cz/municipalities/male-zernoseky/"},"population":{"value":731,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":16035800,"expenditure_czk":29035800,"financing_czk":13000000,"balance_czk":-13000000},{"stage":"revised","revenue_czk":18296496.35,"expenditure_czk":30812896.35,"financing_czk":12516400,"balance_czk":-12516400},{"stage":"actual","revenue_czk":18750825.11,"expenditure_czk":13621276.17,"financing_czk":-5129548.94,"balance_czk":5129548.94}],"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",13518800],["5169",3244100],["5011",3200000],["5171",1812000],["5023",1170000],["5031",977200],["5139",757000],["5154",520100],["5365",500000],["5331",400000],["5032",394000],["5153",311500],["5137",305000],["5021",294200],["5163",220000],["5362",170000],["5194",140000],["5164",130000],["5151",129400],["5909",126500],["5229",100000],["5903",100000],["5156",92500],["5321",75000],["6130",50000],["5175",45500],["5162",43000],["5499",34000],["5167",30000],["5329",30000],["5166",26000],["5132",20000],["5038",15000],["5134",15000],["5136",10000],["5161",10000],["5141",5000],["5168",5000],["5492",5000],["5041",2000],["5159",2000],["5173",1000]],"economic_expenditure_total_czk":29035800,"economic_financing":[["8115",13000000]],"economic_financing_total_czk":13000000,"economic_revenue":[["1211",5900000],["1121",3000000],["1111",1900000],["2132",1294800],["2111",1024000],["1113",500000],["1122",500000],["1345",500000],["2324",445000],["1511",400000],["4112",169000],["1112",150000],["1386",58000],["1381",40000],["1387",30000],["2131",28000],["2343",23000],["1341",16600],["1342",12000],["2112",10000],["3111",10000],["1361",9000],["2133",6500],["2321",5000],["2119",3000],["2329",1100],["1343",800]],"economic_revenue_total_czk":16035800,"purpose_expenditure":[["2321",7500000],["3419",5690500],["3745",3764700],["6171",3551000],["6112",1467000],["2212",1371000],["3612",1199000],["3111",805000],["3722",600000],["3631",521000],["6399",500000],["3399",485500],["3429",281500],["2219",275000],["2142",262000],["3725",178600],["3613",142500],["5213",100000],["3421",92500],["2232",60000],["6409",50000],["5512",35000],["4341",34000],["6310",25000],["3726",20000],["3239",10000],["3721",10000],["1014",5000]],"purpose_expenditure_total_czk":29035800},"revised":{"economic_expenditure":[["6121",11596800],["5169",4932175],["5011",3500000],["5171",2156000],["5023",1170000],["5139",1103285],["5031",1085200],["5154",568100],["5365",500000],["5032",494000],["5331",400000],["5021",380700],["5153",352500],["6122",300000],["5336",293752.35],["5137",284000],["5163",223000],["5362",170000],["5151",141700],["5194",140000],["5164",130000],["5909",126500],["5229",100000],["5903",100000],["5156",92500],["5321",75000],["5175",62293],["6130",50000],["5162",43400],["5499",34000],["5167",30000],["5329",30000],["5166",26000],["5364",21515],["5132",20000],["5134",20000],["5038",17000],["5161",10676],["5136",10000],["5492",8000],["5141",5000],["5168",2800],["5041",2000],["5159",2000],["5363",2000],["5173",1000]],"economic_expenditure_total_czk":30812896.35,"economic_financing":[["8115",12516400]],"economic_financing_total_czk":12516400,"economic_revenue":[["1211",6200000],["1121",3100000],["1111",2199550],["2132",1308800],["2111",1094800],["2324",525000],["1511",520000],["1113",500000],["1122",500000],["1345",500000],["4122",500000],["4116",371902.35],["1112",180000],["4112",172300],["3111",136700],["1386",131000],["4121",86000],["1387",52250],["2321",35000],["4111",32500],["1356",32000],["2131",28000],["2343",23000],["1341",16600],["2112",15000],["1342",12000],["1361",9000],["2133",6500],["2119",3600],["2310",2544],["2329",1100],["1343",800],["2139",450],["1334",100]],"economic_revenue_total_czk":18296496.35,"purpose_expenditure":[["2321",5858000],["3419",5728500],["3745",4663000],["6171",3772800],["2212",1501275],["6112",1475000],["3111",1317752.35],["3612",1268485],["3722",850000],["2219",735000],["3429",590200],["3631",521000],["3725",514400],["6399",500000],["3399",495500],["2142",262000],["3613",185500],["3421",116000],["5213",100000],["3726",69000],["2232",60000],["6409",50000],["5512",35000],["4341",34000],["6114",33969],["6310",28000],["6402",21515],["3721",12000],["3239",10000],["1014",5000]],"purpose_expenditure_total_czk":30812896.35},"actual":{"economic_expenditure":[["5169",3366994.27],["5011",2785651],["5023",1180211],["5031",855068],["5171",646244.61],["5139",583653.92],["6121",507578],["5154",504897.74],["5331",409151],["5032",353819],["5153",323339.93],["5336",293752.35],["5365",275310],["6122",249986],["5021",198173],["5163",168834.62],["5164",144745.64],["5151",109457],["5229",98337.36],["5137",97936.5],["5909",97373.36],["5156",69883.45],["5194",63842.9],["5162",46800.93],["5175",37946.8],["5321",37500],["5182",-26986],["5364",21515],["5329",21250],["5166",20900],["5134",18523.19],["5362",15030],["5038",13803],["5167",9566],["5161",5152.6],["5132",4762],["5499",4500],["5492",3000],["5363",2000],["5136",1772]],"economic_expenditure_total_czk":13621276.17,"economic_financing":[["8115",-4442233.86],["8901",-687315.08]],"economic_financing_total_czk":-5129548.94,"economic_revenue":[["1211",6439458.16],["1121",3448174.56],["1111",2355152.14],["2132",1283724],["2111",1092985.22],["1511",546431.78],["4122",500000],["1345",472425],["1113",455733.95],["2324",438709.25],["4116",371752.35],["1122",275310],["1112",224753.25],["4112",172300],["3111",136610],["1386",125627.86],["3121",95800],["4121",85567.65],["1387",49236.42],["2321",34000],["4111",32500],["1356",31100],["2131",30249],["1341",15441],["2112",12190],["1361",8230],["2119",5929],["1342",3300],["2133",3210],["2310",2544],["2329",1188],["1381",998.52],["2139",150],["1334",44]],"economic_revenue_total_czk":18750825.11,"purpose_expenditure":[["3745",3715125.96],["6171",2734188.61],["6112",1473066],["3111",1270426.9],["2212",714964.71],["3722",705078.04],["3612",631184.98],["3429",429960.22],["3399",346399.9],["6399",275310],["3419",263361.72],["3631",185779.04],["3725",153918.76],["3613",137276.42],["2321",113793.68],["2219",99374.15],["3421",95115],["3726",67842.28],["2232",53240],["6409",39587.36],["5512",35000],["6114",23758],["6402",21515],["6310",19531.62],["3721",11977.82],["4341",4500]],"purpose_expenditure_total_czk":13621276.17}},"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."}}}}