{"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:00233196","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00233196","name":"Městys Cerhovice","short_name":"Cerhovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Beroun","municipality_code":531138},"amounts":{"revenue_approved":40128800,"revenue_adjusted":49930880.43,"revenue_actual":49822429.24,"expense_approved":52128800,"expense_adjusted":61930880.43,"expense_actual":42330991.79,"tax_revenue":32362373,"nontax_revenue":2392868.4,"capital_revenue":6720,"transfer_revenue":15060467.84,"current_expense":31173979.65,"capital_expense":11157012.14,"budget_balance":7491437.45,"cash_current":50791811.16,"cash_previous":45011746.74},"ratios":{"revenue_execution":0.99782797,"expense_execution":0.68351994,"balance_to_revenue":0.15036275,"cash_to_expense":1.19987293,"cash_yoy":0.12841236,"capital_expense_share":0.26356605,"transfer_revenue_share":0.30228289},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00233196/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00233196"},"seo":{"slug":"cerhovice","path":"/cz/municipalities/cerhovice/"},"population":{"value":1196,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":40128800,"expenditure_czk":52128800,"financing_czk":12000000,"balance_czk":-12000000},{"stage":"revised","revenue_czk":49930880.43,"expenditure_czk":61930880.43,"financing_czk":12000000,"balance_czk":-12000000},{"stage":"actual","revenue_czk":49822429.24,"expenditure_czk":42330991.79,"financing_czk":-7491437.45,"balance_czk":7491437.45}],"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":[["5171",26511000],["5169",8293680],["5331",5400000],["5011",2040000],["5023",1835000],["6121",1800000],["5031",957000],["5901",658413],["5222",656500],["5365",500000],["5139",436100],["5032",361000],["5154",343000],["5137",272000],["5021",238000],["5163",225000],["5362",206500],["5329",171307],["5168",150000],["5499",146500],["5151",131500],["5136",112000],["5156",92000],["5492",87000],["5153",86000],["5339",83600],["5134",50000],["5132",42000],["5175",39200],["5162",37500],["5164",27000],["5167",25000],["5041",18000],["5173",16700],["5194",13000],["5038",12000],["5166",10000],["5172",10000],["5903",10000],["6130",10000],["5161",6300],["5229",5000],["5133",3000],["5192",1000]],"economic_expenditure_total_czk":52128800,"economic_financing":[["8115",12000000]],"economic_financing_total_czk":12000000,"economic_revenue":[["1211",13000000],["4216",8761495],["1121",7000000],["1111",4700000],["1511",2200000],["1345",600000],["2131",505316],["1112",500000],["1122",500000],["4112",485300],["2324",330000],["4116",268000],["2141",250000],["4121",200000],["1381",150000],["1386",110000],["4131",100000],["2111",96000],["2132",88000],["1113",80000],["1387",55000],["1361",35000],["4111",32000],["1341",29000],["2142",23900],["1343",11500],["2119",10000],["1334",5000],["2112",2289],["2139",1000]],"economic_revenue_total_czk":40128800,"purpose_expenditure":[["2212",21225000],["3113",5900000],["3632",4040000],["3722",4011200],["3639",3274000],["6112",2432500],["3631",2285000],["6171",2237000],["3399",1396000],["3745",1312000],["6399",700000],["6409",698413],["5512",600000],["3419",422000],["6320",200000],["3421",188000],["2292",171307],["2321",135000],["2310",130000],["3349",101300],["2333",100000],["2339",100000],["4351",78600],["3613",72000],["2223",70000],["1014",40000],["6114",32900],["3314",25500],["3412",23000],["2229",20000],["3119",20000],["3543",15000],["6310",15000],["5213",14000],["3429",10000],["4379",7500],["3341",7080],["1019",6000],["4357",5000],["4359",5000],["5212",3500]],"purpose_expenditure_total_czk":52128800},"revised":{"economic_expenditure":[["5171",15876333],["6121",12189712.88],["5169",8602821],["5901",7077091.67],["5331",5400000],["5011",2429000],["5023",1947000],["5336",1081830.55],["5031",1056120],["5365",900000],["6122",619000],["5222",555500],["5137",458000],["5139",448312.33],["5032",400500],["5362",354500],["5154",294050],["5163",228750],["5021",201092],["5168",192800],["5329",179307],["5499",162000],["5136",104800],["5151",99700],["5156",95800],["5492",94000],["6322",89663],["5153",85750],["5138",85600],["6125",84500],["5339",83600],["6129",60500],["5164",55950],["5041",51000],["5175",42488],["5162",39820],["5134",30000],["5132",26400],["5167",25000],["5321",23000],["5364",20964],["5173",16400],["5038",12000],["5903",10000],["5194",9910],["5161",8275],["5166",5000],["5219",5000],["5229",5000],["5363",2000],["6130",2000],["5133",1790],["5192",1250]],"economic_expenditure_total_czk":61930880.43,"economic_financing":[["8115",12000000]],"economic_financing_total_czk":12000000,"economic_revenue":[["1211",12913873.59],["1121",6905500],["1111",5205600],["4216",4895594.04],["4116",4727844.76],["4213",4119980.71],["1511",4091000],["1113",914000],["1122",900000],["2141",656000],["4131",610000],["1345",571000],["2131",505316],["4112",482900],["1112",451000],["2324",411300],["2229",314064],["1386",251400],["2132",207800],["4121",200000],["2111",137100],["2119",112500],["1387",98570],["2212",62500],["2142",38900],["1361",35000],["1341",29000],["2112",25789],["4111",24148.33],["1343",11900],["3111",7000],["2321",6000],["1334",5000],["1381",2100],["2139",1000],["1382",200]],"economic_revenue_total_czk":49930880.43,"purpose_expenditure":[["2212",20030318.88],["3113",7448830.55],["6409",7117091.67],["3639",5417700],["3632",4040000],["3722",3568210],["6112",2573120],["6171",2342000],["3631",2285000],["3399",1407200],["3745",1312000],["6399",1250000],["5512",600000],["2321",550497],["3419",511663],["6320",200000],["3421",188000],["2310",185000],["2292",171307],["3349",102000],["2339",100000],["4351",78600],["3613",72000],["2223",70000],["1014",40000],["3314",26500],["6114",24148.33],["3412",23000],["6402",20964],["2229",20000],["3119",20000],["6310",18750],["2299",15000],["3543",15000],["5213",14000],["4379",12500],["3429",10400],["1019",10000],["2333",10000],["3341",7080],["4357",5000],["4359",5000],["5212",4500],["3319",3500],["2115",3000],["2412",2000]],"purpose_expenditure_total_czk":61930880.43},"actual":{"economic_expenditure":[["6121",10302793.53],["5169",7789896.78],["5171",6524684.44],["5331",5400000],["5011",2428339.01],["5023",1946578],["5336",1081830.55],["5031",1055713],["5365",899640],["6122",617747.11],["5222",527500],["5032",399311],["5139",370066.45],["5362",350901.39],["5137",342072.01],["5154",252013.5],["5163",218995.36],["5168",192753.6],["5021",187954],["5329",179244],["5499",160879.99],["5136",102007.1],["6322",89663],["5156",89327],["5492",89000],["5138",85109.91],["6125",84393.2],["5339",83600],["5153",77034.16],["6129",60415.3],["5164",54901.03],["5041",49994.9],["5162",35533.96],["5175",31842.01],["5134",29550.51],["5132",24395.4],["5364",20964],["5167",15185],["5173",11192],["5321",11000],["5151",10441],["5038",10348],["5194",9904],["5161",7247.09],["5219",5000],["5229",5000],["5166",4779.5],["5363",2000],["6130",2000],["5192",250]],"economic_expenditure_total_czk":42330991.79,"economic_financing":[["8117",89232884.01],["8118",-79000000],["8115",-14331821.46],["8128",-3400000],["8901",7500]],"economic_financing_total_czk":-7491437.45,"economic_revenue":[["1211",12911909.17],["1121",6901876.96],["1111",5200366.27],["4216",4895594.04],["4116",4727844.76],["4213",4119980.71],["1511",4090005.7],["1113",913254.66],["1122",899640],["2141",655875],["4131",610000],["1345",570087],["2131",497881.4],["4112",482900],["1112",450081.08],["2324",409884.36],["2229",314059.05],["1386",251394.82],["2132",205600],["4121",200000],["2119",112404.16],["1387",98566.61],["2111",68694.43],["2212",62500],["2142",38819],["1361",32901],["1341",26519],["4111",24148.33],["2112",21151],["1343",11900],["3111",6720],["2321",6000],["1381",2080.99],["1334",1661.6],["1382",128.14]],"economic_revenue_total_czk":49822429.24,"purpose_expenditure":[["2212",13447127.04],["3113",7325775.26],["3639",5411021.61],["3722",3555572.53],["6112",2571526.98],["6171",2253555.45],["3631",1950209.93],["3399",1298851.77],["6399",1246411.39],["3745",795206.85],["3419",511663],["2321",449203],["5512",447237.81],["6320",191927.8],["2292",171307],["3349",100050.1],["2310",96772],["4351",78600],["3632",78513.75],["3613",49699.68],["1014",35000],["3421",33000],["6409",31000],["3314",25972],["6114",24148.33],["6402",20964],["3119",20000],["6310",18747.56],["4379",12500],["2229",11681.34],["3543",11000],["3429",10399.91],["1019",10000],["3412",9819.15],["4357",5000],["4359",5000],["5212",4000],["3319",3141],["2299",3000],["2115",2905.55],["2412",2000],["5213",1210],["3341",270]],"purpose_expenditure_total_czk":42330991.79}},"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."}}}}