{"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:00580848","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00580848","name":"Obec Žernov","short_name":"Žernov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Semily","municipality_code":577723},"amounts":{"revenue_approved":6415300,"revenue_adjusted":6717800,"revenue_actual":6682621.94,"expense_approved":8922683.81,"expense_adjusted":8884183.81,"expense_actual":8484091.04,"tax_revenue":5489421.96,"nontax_revenue":818899.98,"capital_revenue":0,"transfer_revenue":374300,"current_expense":4632303.04,"capital_expense":3851788,"budget_balance":-1801469.1,"cash_current":22882647.95,"cash_previous":24634912.05},"ratios":{"revenue_execution":0.99476346,"expense_execution":0.95496573,"balance_to_revenue":-0.26957519,"cash_to_expense":2.69712428,"cash_yoy":-0.0711293,"capital_expense_share":0.45400126,"transfer_revenue_share":0.05601095},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00580848/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00580848"},"seo":{"slug":"zernov-00580848","path":"/cz/municipalities/zernov-00580848/"},"population":{"value":236,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6415300,"expenditure_czk":8922683.81,"financing_czk":2507383.81,"balance_czk":-2507383.81},{"stage":"revised","revenue_czk":6717800,"expenditure_czk":8884183.81,"financing_czk":2166383.81,"balance_czk":-2166383.81},{"stage":"actual","revenue_czk":6682621.94,"expenditure_czk":8484091.04,"financing_czk":1801469.1,"balance_czk":-1801469.1}],"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",3400000],["5171",2120000],["5169",965000],["5137",600000],["5023",520000],["5192",250000],["5011",220000],["5154",160000],["5168",100000],["5323",68800],["5032",66000],["5031",56500],["5021",50000],["5166",50000],["5139",40000],["5162",40000],["5364",36742.81],["5175",35000],["5329",35000],["5151",30000],["5136",20000],["5903",20000],["5029",10000],["5163",10000],["5173",7000],["5321",6641],["5156",5000],["5161",1000]],"economic_expenditure_total_czk":8922683.81,"economic_financing":[["8115",2507383.81]],"economic_financing_total_czk":2507383.81,"economic_revenue":[["1211",2250000],["1121",1200000],["1511",1000000],["1111",840000],["2141",500000],["1113",180000],["2132",130000],["2111",115000],["4112",71800],["1112",60000],["1386",30000],["1387",13000],["1381",10000],["2131",10000],["2133",5000],["1361",500]],"economic_revenue_total_czk":6415300,"purpose_expenditure":[["6171",5231141],["2339",900000],["2212",800000],["6112",596000],["3722",500000],["3322",200000],["3421",200000],["3631",150000],["3399",115000],["3745",50000],["2292",48800],["6402",36742.81],["3639",35000],["3612",20000],["5213",20000],["5512",20000]],"purpose_expenditure_total_czk":8922683.81},"revised":{"economic_expenditure":[["6121",3850000],["5171",1344000],["5169",1215000],["5137",600000],["5023",520000],["5192",250000],["5011",220000],["5154",160000],["5168",100000],["5021",82500],["5323",68800],["5032",66000],["5031",56500],["5166",50000],["5139",40000],["5162",40000],["5364",36742.81],["5175",35000],["5329",35000],["5151",30000],["5136",20000],["5903",20000],["5321",11641],["5029",10000],["5163",10000],["5173",7000],["5156",5000],["5161",1000]],"economic_expenditure_total_czk":8884183.81,"economic_financing":[["8115",2166383.81]],"economic_financing_total_czk":2166383.81,"economic_revenue":[["1211",2250000],["1121",1200000],["1511",1000000],["1111",840000],["2141",500000],["4122",270000],["1113",180000],["2132",130000],["2111",115000],["4112",71800],["1112",60000],["4111",32500],["1386",30000],["1387",13000],["1381",10000],["2131",10000],["2133",5000],["1361",500]],"economic_revenue_total_czk":6717800,"purpose_expenditure":[["6171",5981141],["6112",596000],["3722",570000],["2212",541000],["3322",443000],["3631",150000],["2339",140000],["3745",130000],["3399",115000],["2292",48800],["6402",36742.81],["3639",35000],["6114",32500],["3612",20000],["5213",20000],["5512",20000],["5511",5000]],"purpose_expenditure_total_czk":8884183.81},"actual":{"economic_expenditure":[["6121",3845788],["5171",1240166.89],["5169",819506.85],["5137",553147.86],["5023",510800],["5154",216266.03],["5011",212389],["5192",198278],["5139",132262.32],["5168",111765.13],["5136",70324.21],["5021",68460],["5032",66528],["5323",48800],["5321",47940],["5175",47323],["5162",43820.34],["5031",39969],["5194",39540],["5364",36742.81],["5166",31500],["5329",28528],["5365",23100],["5151",18266],["5163",9377.4],["6349",6000],["5132",5274],["5173",4613.2],["5131",4262],["5029",2887],["5156",369],["5161",82],["5165",15]],"economic_expenditure_total_czk":8484091.04,"economic_financing":[["8115",1756435.1],["8901",45034]],"economic_financing_total_czk":1801469.1,"economic_revenue":[["1211",2181005.72],["1121",1163166.02],["1511",932448.98],["1111",874162.91],["2141",519654.98],["4122",270000],["1113",154141.64],["2132",118457],["2111",88519],["1112",75898.72],["4112",71800],["2322",67747],["1386",42345.11],["4111",32500],["1335",25529.2],["2131",23801],["1122",23100],["1387",16614.57],["2119",721],["1334",384],["1381",368.79],["1361",200],["1382",56.3]],"economic_revenue_total_czk":6682621.94,"purpose_expenditure":[["6171",5907209.82],["3722",569655.98],["6112",568931],["2212",540847.01],["3322",442750],["3631",131167.3],["3399",73820],["3745",69280],["2292",48800],["6402",36742.81],["3639",34528],["6114",32259.12],["6399",23100],["5511",5000]],"purpose_expenditure_total_czk":8484091.04}},"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."}}}}