{"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:00235300","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00235300","name":"Městys Cerhenice","short_name":"Cerhenice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kolín","municipality_code":533246},"amounts":{"revenue_approved":53099700,"revenue_adjusted":76806674.67,"revenue_actual":76744964.06,"expense_approved":52439700,"expense_adjusted":77689674.67,"expense_actual":77475947.85,"tax_revenue":45714185.91,"nontax_revenue":11200753.48,"capital_revenue":9250,"transfer_revenue":19820774.67,"current_expense":53394245.48,"capital_expense":24081702.37,"budget_balance":-730983.79,"cash_current":335220.1,"cash_previous":1632288.28},"ratios":{"revenue_execution":0.99919655,"expense_execution":0.99724897,"balance_to_revenue":-0.00952484,"cash_to_expense":0.00432676,"cash_yoy":-0.7946318,"capital_expense_share":0.31082811,"transfer_revenue_share":0.25826808},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00235300/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00235300"},"seo":{"slug":"cerhenice","path":"/cz/municipalities/cerhenice/"},"population":{"value":1945,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":53099700,"expenditure_czk":52439700,"financing_czk":-660000,"balance_czk":660000},{"stage":"revised","revenue_czk":76806674.67,"expenditure_czk":77689674.67,"financing_czk":883000,"balance_czk":-883000},{"stage":"actual","revenue_czk":76744964.06,"expenditure_czk":77475947.85,"financing_czk":730983.79,"balance_czk":-730983.79}],"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":[["6121",12692200],["5169",10478000],["5011",3785000],["5171",3540000],["5331",3420000],["5154",2306000],["5023",2250000],["5151",1832000],["5363",1800000],["5362",1530000],["5031",1478000],["5021",1354000],["5166",1060000],["6119",650000],["5168",611000],["5032",590000],["5153",575000],["5163",489000],["5156",480000],["5139",367000],["5137",290000],["5162",277000],["5323",150000],["5164",82000],["5167",70000],["5194",60000],["5136",56000],["5321",50000],["5175",45000],["5134",30000],["5038",20500],["5161",10000],["5179",10000],["5229",2000]],"economic_expenditure_total_czk":52439700,"economic_financing":[["8124",-660000]],"economic_financing_total_czk":-660000,"economic_revenue":[["1211",19057000],["1121",9705000],["1111",7000000],["1511",4200000],["2111",4028000],["2132",3138000],["1345",2000000],["1113",1227000],["2324",640000],["1112",582000],["4112",565300],["1386",220000],["4116",152500],["1387",120000],["1381",100000],["3111",100000],["2119",70000],["1341",65000],["1334",30000],["2310",30000],["2131",24400],["1349",20000],["1361",20000],["1343",5000],["2141",500]],"economic_revenue_total_czk":53099700,"purpose_expenditure":[["3115",8637200],["3745",6560000],["6171",5438000],["6112",2850000],["2310",2207000],["3113",2195500],["2223",2000000],["3722",1878000],["3631",1860000],["6409",1800000],["5512",1717000],["4351",1697000],["6399",1500000],["3111",1453000],["2219",1275000],["3419",1008000],["3726",923000],["3141",800000],["3723",787000],["3231",760000],["4354",720000],["3635",650000],["3299",560000],["3399",490000],["3349",400000],["3612",360000],["3319",350000],["3421",300000],["2212",230000],["3314",200000],["6320",200000],["2292",150000],["5273",116000],["6310",80000],["3721",60000],["2341",55000],["3613",50000],["3632",30000],["3639",20000],["3119",15000],["3793",15000],["1014",10000],["1037",10000],["2229",10000],["5213",10000],["2143",3000]],"purpose_expenditure_total_czk":52439700},"revised":{"economic_expenditure":[["6121",20857200],["5169",13433000],["5171",7112000],["5011",4492000],["5331",3004000],["5166",2705000],["5151",2584000],["5154",2433000],["5023",2375000],["5141",2083000],["5137",1788637],["5021",1788286],["6123",1726000],["5031",1676000],["6122",1243000],["5362",1225000],["5336",1034968.95],["5139",733914],["5163",704000],["5032",669000],["5363",657000],["5168",647000],["5153",567000],["5323",445000],["5156",368000],["5162",351583.68],["6119",170000],["5194",135000],["5167",94100.8],["6125",90000],["5175",88978.24],["5164",82000],["5321",60000],["5136",56000],["5134",53000],["5222",51000],["5909",40000],["5038",20500],["5179",13000],["5172",12000],["5161",10432],["5173",9074],["5229",2000]],"economic_expenditure_total_czk":77689674.67,"economic_financing":[["8115",1387000],["8123",1253000],["8114",-1000000],["8124",-757000]],"economic_financing_total_czk":883000,"economic_revenue":[["1211",19057000],["4216",15381582.67],["1121",10189000],["1111",6970000],["2111",5560000],["1511",4444000],["2132",3039000],["4116",2107692],["1345",1740000],["1113",1347000],["4122",1301200],["2324",902000],["2322",771000],["1122",743000],["1112",665000],["4112",565300],["2321",462000],["2119",420000],["4222",400000],["1386",372000],["1387",146000],["1341",65000],["4111",65000],["2310",30000],["2131",24400],["1361",20000],["3111",10000],["1343",5000],["1381",3000],["1334",1000],["2141",500]],"economic_revenue_total_czk":76806674.67,"purpose_expenditure":[["3115",18293200],["6171",7458416.24],["3745",7339000],["3722",4036000],["3113",3658450.4],["6112",3030000],["3111",2750018.55],["2310",2457000],["2223",2418000],["4351",2169000],["3631",1895000],["2219",1877000],["3141",1766000],["3639",1765000],["3299",1592000],["3726",1421000],["2321",1330000],["2212",1238000],["6399",1175000],["3723",1167000],["3612",1032000],["2143",925000],["3419",842000],["4354",763000],["5512",704000],["3231",626000],["3399",585000],["3119",525000],["3349",485000],["2292",445000],["6320",410000],["3421",280000],["3314",221000],["3635",170000],["3319",157000],["5273",121000],["1037",96000],["6114",73589.48],["3632",64000],["6310",61000],["3613",60000],["2221",59000],["3721",45000],["3311",37000],["1032",31000],["1014",20000],["3793",17000]],"purpose_expenditure_total_czk":77689674.67},"actual":{"economic_expenditure":[["6121",20859410.27],["5169",13417771.41],["5171",7074323.89],["5011",4483694],["5331",3004000],["5166",2702597.63],["5151",2572509.22],["5154",2421918.11],["5023",2371678],["5141",2092409.41],["5137",1776682.1],["5021",1753754],["6123",1724539.17],["5031",1670632],["6122",1241581.93],["5362",1223103],["5336",1034968.95],["5139",731885.39],["5163",693631.81],["5032",663231],["5168",657739.32],["5363",657000],["5153",546303.29],["5323",443276],["5156",348099.43],["5162",347213.3],["6119",167552],["5194",135794],["5167",94343.8],["5175",90193],["6125",88619],["5164",78000],["5321",59100],["5134",56598],["5222",51000],["5136",49576.88],["5909",35518.66],["5038",19722],["5172",11557.92],["5179",10919.96],["5173",8021],["5161",2969],["5132",1399],["5229",1100],["5182",11]],"economic_expenditure_total_czk":77475947.85,"economic_financing":[["8115",1297079.18],["8123",1156539.17],["8114",-1000000],["8124",-756460.83],["8901",33826.27]],"economic_financing_total_czk":730983.79,"economic_revenue":[["1211",19021922.04],["4216",15381582.67],["1121",10188305.5],["1111",6968522.44],["2111",5554796.46],["1511",4442544.05],["2132",3042752.21],["4116",2107692],["1345",1733023],["1113",1346335.32],["4122",1301200],["2324",898938.72],["2322",770311],["1122",742980],["1112",664032.8],["4112",565300],["2321",463000],["2119",418696.38],["4222",400000],["1386",371178.36],["1387",145475.54],["4111",65000],["1341",61300],["2131",28022],["1361",22250],["2310",20451],["3111",7450],["1343",3000],["1381",2933.16],["2328",2548.83],["3121",1800],["2139",1220],["1334",383.7],["2141",16.88]],"economic_revenue_total_czk":76744964.06,"purpose_expenditure":[["3115",18295788.6],["6171",7437834.47],["3745",7331451.96],["3722",4025362.57],["3113",3656554.65],["6112",3024667],["3111",2740778.01],["2310",2454122.88],["2223",2415788.99],["4351",2162620.73],["3631",1894529.54],["2219",1885670.75],["3639",1762141.45],["3141",1754324.28],["3299",1580678.02],["3726",1411046.06],["2321",1319232.94],["2212",1225160.44],["6399",1172642],["3723",1165793.74],["3612",1035457.59],["2143",924698.14],["3419",832414.11],["4354",740272.99],["5512",702338.75],["3231",628000],["3399",573613.6],["3119",522841.25],["3349",484645.3],["2292",443276],["6320",405330],["3421",277903],["3314",213058.38],["3635",167552],["3319",148645.8],["5273",118208.65],["1037",81406.7],["6114",73589.48],["3632",63337.44],["6310",60323.81],["2221",59000],["3613",58623.03],["3721",44884.75],["3311",36608],["1032",31000],["1014",16710],["3793",16020]],"purpose_expenditure_total_czk":77475947.85}},"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."}}}}