{"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:00231584","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00231584","name":"Obec Čerčany","short_name":"Čerčany","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Benešov","municipality_code":529516},"amounts":{"revenue_approved":112924983.37,"revenue_adjusted":127304389.28,"revenue_actual":127304389.28,"expense_approved":249246944,"expense_adjusted":211237341.66,"expense_actual":211237341.66,"tax_revenue":80751299.34,"nontax_revenue":14312140.02,"capital_revenue":658209,"transfer_revenue":31582740.92,"current_expense":54426646.89,"capital_expense":156810694.77,"budget_balance":-83932952.38,"cash_current":84140701.96,"cash_previous":165070546.14},"ratios":{"revenue_execution":1,"expense_execution":1,"balance_to_revenue":-0.65930918,"cash_to_expense":0.39832305,"cash_yoy":-0.49027429,"capital_expense_share":0.74234363,"transfer_revenue_share":0.24808839},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00231584/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00231584"},"seo":{"slug":"cercany","path":"/cz/municipalities/cercany/"},"population":{"value":3162,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":112924983.37,"expenditure_czk":249246944,"financing_czk":136321960.63,"balance_czk":-136321960.63},{"stage":"revised","revenue_czk":127304389.28,"expenditure_czk":211237341.66,"financing_czk":83932952.38,"balance_czk":-83932952.38},{"stage":"actual","revenue_czk":127304389.28,"expenditure_czk":211237341.66,"financing_czk":83932952.38,"balance_czk":-83932952.38}],"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",161850000],["5171",16032000],["6123",12100000],["5169",11352660],["5011",11131092],["5331",9465385],["5031",3218557],["5365",3000000],["5021",1931600],["5154",1848000],["5023",1811288],["5032",1268535],["6122",1250000],["5168",1030000],["5139",1009000],["5166",1000000],["5221",978435],["5153",922000],["6351",845000],["5362",830000],["5222",763000],["5137",658600],["5499",598000],["5909",560000],["5163",540000],["5323",416180],["5493",411000],["5179",328550],["5164",320912],["5156",300000],["5151",259000],["6130",150000],["5167",144000],["5136",143000],["5161",124000],["5194",108450],["5811",100000],["5162",88000],["5175",80700],["5492",65000],["5038",45000],["5173",31500],["5132",30000],["5133",30000],["5138",28000],["5134",27000],["5131",8000],["5172",6000],["5336",5000],["5041",4500]],"economic_expenditure_total_czk":249246944,"economic_financing":[["8115",136321960.63]],"economic_financing_total_czk":136321960.63,"economic_revenue":[["1211",33125000],["4213",22317628.37],["1121",16870000],["1111",12911000],["2132",4823473],["1511",4500000],["1345",3500000],["1122",3000000],["1113",2133000],["4112",1902400],["2111",1693715],["2122",1551667],["2141",1500000],["2324",780000],["4121",713700],["1112",530000],["1386",250000],["2131",222200],["1361",150000],["1387",150000],["2119",100000],["1341",66000],["4111",63200],["1342",40000],["1343",20000],["2112",12000]],"economic_revenue_total_czk":112924983.37,"purpose_expenditure":[["3613",51814000],["3111",49700000],["3113",32155184],["6171",14062181],["5512",13656000],["2310",12500000],["2212",11795000],["3633",10000000],["2321",9500000],["3612",6654000],["3639",4454619],["3421",4417000],["3722",4142452],["6399",3800000],["6112",3292288],["3725",3100000],["3319",1955595],["3631",1670000],["3745",1537815],["4351",1168000],["3313",1056734],["3635",860660],["3314",745010],["2219",670000],["3399",645850],["3231",455201],["4349",444000],["3525",420000],["2295",416180],["6320",400000],["3349",385800],["3419",354000],["3632",325140],["2229",144000],["3429",124000],["3721",120000],["5213",100000],["6310",70000],["6114",63200],["1019",25000],["4379",20000],["3741",15035],["1014",13000]],"purpose_expenditure_total_czk":249246944},"revised":{"economic_expenditure":[["6121",153816847.17],["5331",11012526],["5169",10226782.94],["5011",9289809],["5171",3375220.77],["5031",2698060],["5365",2306268],["5023",1793202],["5362",1495195.38],["6351",1448729],["5021",1425404],["6122",1425148.6],["5154",1240427.9],["5221",1078435],["5032",1065953],["5168",976045.09],["5336",826066.79],["5222",707000],["5153",701950.3],["5139",557075.41],["5499",425021],["5323",415412],["5493",410080],["5163",374855.82],["5166",285619.8],["5151",263445],["5164",244812],["5137",162713.05],["5156",162597],["5136",127037.7],["5909",98938.54],["5194",98325],["5161",84920],["5175",77995],["5167",68631.92],["5162",67131.32],["6130",63970],["5138",56223.68],["6323",56000],["5223",50000],["5038",44404],["5134",38572.44],["5492",22500],["5179",21619.58],["5132",19737.16],["5173",14788],["5321",9000],["5131",3293],["5041",3052.3],["5192",500]],"economic_expenditure_total_czk":211237341.66,"economic_financing":[["8115",83932952.38]],"economic_financing_total_czk":83932952.38,"economic_revenue":[["1211",32987229.43],["1121",17665468.3],["4216",13577704.94],["4213",13288244.92],["1111",12327716.23],["1511",6096704.1],["2132",5169203.69],["1345",3545194],["2141",3442108.77],["1122",2929710],["2111",2536325.28],["1113",2334647.73],["4112",1902400],["2122",1551577],["4116",1482748.91],["1112",1151413.21],["2324",1132905.93],["1386",643599.98],["3122",566240],["4121",502297],["4113",465088.55],["1334",339264.6],["4222",300000],["1361",298762],["1387",252242.93],["2131",196624.24],["2119",172482.11],["2212",65030],["1341",64260],["4111",64256.6],["3111",54000],["1348",52280],["1343",46667],["3121",37969],["2329",20167],["2112",18516],["2310",7200],["1335",6185.2],["1381",5104.63],["1342",4850]],"economic_revenue_total_czk":127304389.28,"purpose_expenditure":[["3613",63422492.65],["3111",52573529.93],["3113",13863714.95],["2321",13077917.95],["2310",12684424.08],["6171",11450709.85],["2212",6230336.87],["3612",5837766.3],["6399",3798453.38],["3722",3644344.88],["3725",3216962.56],["3639",3077436.03],["6112",2639940.09],["3231",2335905.19],["3319",1815351.31],["3631",1513142.32],["5512",1433845.18],["3745",1166192.25],["4351",946623.9],["3313",885672.9],["3635",736230],["3314",615955.24],["3399",612453],["4349",543080],["3525",420000],["2295",415412],["3419",354000],["3349",318936.2],["3421",299169.5],["3633",284350],["2219",280923.04],["6320",245550],["3429",129000],["6114",64256.6],["6310",59990.82],["3721",52123.78],["3543",50000],["3632",44540],["1019",25000],["2229",22254.91],["4379",20000],["3741",15035],["2341",13800],["1014",519]],"purpose_expenditure_total_czk":211237341.66},"actual":{"economic_expenditure":[["6121",153816847.17],["5331",11012526],["5169",10226782.94],["5011",9289809],["5171",3375220.77],["5031",2698060],["5365",2306268],["5023",1793202],["5362",1495195.38],["6351",1448729],["5021",1425404],["6122",1425148.6],["5154",1240427.9],["5221",1078435],["5032",1065953],["5168",976045.09],["5336",826066.79],["5222",707000],["5153",701950.3],["5139",557075.41],["5499",425021],["5323",415412],["5493",410080],["5163",374855.82],["5166",285619.8],["5151",263445],["5164",244812],["5137",162713.05],["5156",162597],["5136",127037.7],["5909",98938.54],["5194",98325],["5161",84920],["5175",77995],["5167",68631.92],["5162",67131.32],["6130",63970],["5138",56223.68],["6323",56000],["5223",50000],["5038",44404],["5134",38572.44],["5492",22500],["5179",21619.58],["5132",19737.16],["5173",14788],["5321",9000],["5131",3293],["5041",3052.3],["5192",500]],"economic_expenditure_total_czk":211237341.66,"economic_financing":[["8115",83932463.26],["8901",489.12]],"economic_financing_total_czk":83932952.38,"economic_revenue":[["1211",32987229.43],["1121",17665468.3],["4216",13577704.94],["4213",13288244.92],["1111",12327716.23],["1511",6096704.1],["2132",5169203.69],["1345",3545194],["2141",3442108.77],["1122",2929710],["2111",2536325.28],["1113",2334647.73],["4112",1902400],["2122",1551577],["4116",1482748.91],["1112",1151413.21],["2324",1132905.93],["1386",643599.98],["3122",566240],["4121",502297],["4113",465088.55],["1334",339264.6],["4222",300000],["1361",298762],["1387",252242.93],["2131",196624.24],["2119",172482.11],["2212",65030],["1341",64260],["4111",64256.6],["3111",54000],["1348",52280],["1343",46667],["3121",37969],["2329",20167],["2112",18516],["2310",7200],["1335",6185.2],["1381",5104.63],["1342",4850]],"economic_revenue_total_czk":127304389.28,"purpose_expenditure":[["3613",63422492.65],["3111",52573529.93],["3113",13863714.95],["2321",13077917.95],["2310",12684424.08],["6171",11450709.85],["2212",6230336.87],["3612",5837766.3],["6399",3798453.38],["3722",3644344.88],["3725",3216962.56],["3639",3077436.03],["6112",2639940.09],["3231",2335905.19],["3319",1815351.31],["3631",1513142.32],["5512",1433845.18],["3745",1166192.25],["4351",946623.9],["3313",885672.9],["3635",736230],["3314",615955.24],["3399",612453],["4349",543080],["3525",420000],["2295",415412],["3419",354000],["3349",318936.2],["3421",299169.5],["3633",284350],["2219",280923.04],["6320",245550],["3429",129000],["6114",64256.6],["6310",59990.82],["3721",52123.78],["3543",50000],["3632",44540],["1019",25000],["2229",22254.91],["4379",20000],["3741",15035],["2341",13800],["1014",519]],"purpose_expenditure_total_czk":211237341.66}},"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."}}}}