{"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:00556505","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00556505","name":"Obec Žerotín","short_name":"Žerotín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Louny","municipality_code":543012},"amounts":{"revenue_approved":6084000,"revenue_adjusted":6094000,"revenue_actual":7155556.81,"expense_approved":5164000,"expense_adjusted":6508500,"expense_actual":5247874.02,"tax_revenue":6119649.75,"nontax_revenue":418317.55,"capital_revenue":6840,"transfer_revenue":610749.51,"current_expense":4526439.66,"capital_expense":721434.36,"budget_balance":1907682.79,"cash_current":10869706.57,"cash_previous":9774097.77},"ratios":{"revenue_execution":1.17419705,"expense_execution":0.80631083,"balance_to_revenue":0.26660159,"cash_to_expense":2.07125905,"cash_yoy":0.11209309,"capital_expense_share":0.13747174,"transfer_revenue_share":0.08535318},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00556505/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00556505"},"seo":{"slug":"zerotin-00556505","path":"/cz/municipalities/zerotin-00556505/"},"population":{"value":225,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6084000,"expenditure_czk":5164000,"financing_czk":-920000,"balance_czk":920000},{"stage":"revised","revenue_czk":6094000,"expenditure_czk":6508500,"financing_czk":414500,"balance_czk":-414500},{"stage":"actual","revenue_czk":7155556.81,"expenditure_czk":5247874.02,"financing_czk":-1907682.79,"balance_czk":1907682.79}],"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",1145000],["5171",728000],["5023",650000],["5329",507000],["5011",500000],["5139",300000],["5154",190000],["5141",170000],["6121",147000],["5031",120000],["5137",100000],["5660",100000],["5166",60000],["6349",60000],["5229",50000],["5362",41000],["5194",40000],["5364",40000],["5156",35000],["5163",34000],["5165",32000],["5153",30000],["5321",18000],["5151",15000],["5162",15000],["5175",10000],["6130",10000],["5132",5000],["5167",5000],["5161",3000],["5172",3000],["5136",1000]],"economic_expenditure_total_czk":5164000,"economic_financing":[["8115",-920000]],"economic_financing_total_czk":-920000,"economic_revenue":[["1211",2200000],["1121",1003200],["1111",750000],["1511",750000],["4222",400000],["2111",215000],["1113",190000],["4116",150000],["2141",100000],["4112",71800],["1112",50000],["2131",45000],["2460",35000],["1386",30000],["4111",30000],["2132",18000],["1387",15000],["1381",12000],["3111",10000],["1341",4000],["1361",2000],["1335",1000],["1343",1000],["2112",1000]],"economic_revenue_total_czk":6084000,"purpose_expenditure":[["6171",2028000],["2321",690000],["6112",650000],["3722",550000],["2333",350000],["2212",270000],["3631",136000],["3611",100000],["3745",100000],["2310",56000],["3399",40000],["6402",40000],["2219",30000],["5512",29000],["3421",25000],["3419",20000],["1031",17000],["1012",13000],["3341",10000],["3511",10000]],"purpose_expenditure_total_czk":5164000},"revised":{"economic_expenditure":[["5169",1371600],["5171",789000],["5011",770000],["5023",740000],["6121",467000],["6349",320000],["5031",273000],["5139",246000],["5137",239000],["5329",220000],["5154",190000],["5141",170000],["5032",141000],["5660",100000],["5166",62000],["5229",55000],["5156",46300],["5194",46000],["5163",41000],["5364",40000],["5153",37600],["5165",36000],["5321",26300],["5162",17000],["5151",16000],["5175",11200],["5362",11000],["6130",10000],["5167",7000],["5132",5000],["5161",3000],["5136",1000],["5172",500]],"economic_expenditure_total_czk":6508500,"economic_financing":[["8115",414500]],"economic_financing_total_czk":414500,"economic_revenue":[["1211",2200000],["1121",1003200],["1111",750000],["1511",750000],["4216",400000],["2111",215000],["1113",190000],["4116",150000],["2141",100000],["4112",71800],["1112",50000],["2131",45000],["2460",35000],["1386",30000],["4111",30000],["2132",18000],["1387",15000],["1381",12000],["2321",10000],["3111",10000],["1341",4000],["1361",2000],["1335",1000],["1343",1000],["2112",1000]],"economic_revenue_total_czk":6094000,"purpose_expenditure":[["6171",2831700],["6112",740000],["3722",650000],["2321",581000],["3631",546000],["2333",300000],["2212",270000],["3745",175600],["3611",100000],["3399",46000],["3421",42000],["6402",40000],["2310",37000],["1031",32000],["2219",30000],["5512",23000],["3419",20000],["1012",13000],["6114",11200],["3341",10000],["3511",10000]],"purpose_expenditure_total_czk":6508500},"actual":{"economic_expenditure":[["5169",1180557.22],["5011",739396],["5023",648000],["5171",545176.9],["6121",441142],["6349",280292.36],["5031",181939],["5139",165680.99],["5141",165401.01],["5137",132865],["5032",124344],["5154",114561],["5660",100000],["5166",61000],["5194",44460],["5229",44455.01],["5156",44071.56],["5364",39592],["5153",34915],["5163",34196],["5165",33190],["5329",28427.03],["5321",24379],["5162",16981.94],["5167",6750],["5175",4887],["5182",4365],["5362",3110],["5132",2132],["5151",1177],["5161",430]],"economic_expenditure_total_czk":5247874.02,"economic_financing":[["8115",-1091243.8],["8124",-816438.99]],"economic_financing_total_czk":-1907682.79,"economic_revenue":[["1211",2490682.09],["1121",1334865.55],["1511",1055861.83],["1111",900333.74],["4216",361167.77],["2111",269287],["1113",176323.41],["4116",145281.74],["1112",86986.43],["2141",74503.55],["4112",71800],["1386",48624.96],["2131",46527],["4111",32500],["1387",19059.1],["2132",18000],["2321",10000],["3111",6840],["1341",5040],["1361",1020],["1335",474],["1381",378.64]],"economic_revenue_total_czk":7155556.81,"purpose_expenditure":[["6171",2401879.25],["6112",648000],["3722",599668.9],["3631",504304],["2321",299704.29],["3745",173505],["2333",151855],["2212",117935.68],["3611",100000],["3399",44460],["3421",41905.9],["6402",39592],["1031",29960],["2219",26200],["3419",20000],["5512",20000],["1012",12335],["6114",11162],["3511",4779],["2310",628]],"purpose_expenditure_total_czk":5247874.02}},"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."}}}}