{"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:00241113","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00241113","name":"OBEC ČERNOLICE","short_name":"ČERNOLICE","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-západ","municipality_code":539121},"amounts":{"revenue_approved":13314607.91,"revenue_adjusted":15063344.87,"revenue_actual":13751352.78,"expense_approved":13142263,"expense_adjusted":17903659,"expense_actual":14835085.85,"tax_revenue":12241772.15,"nontax_revenue":1286744.63,"capital_revenue":65500,"transfer_revenue":157336,"current_expense":8777761.09,"capital_expense":6057324.76,"budget_balance":-1083733.07,"cash_current":11125992.54,"cash_previous":13217124.89},"ratios":{"revenue_execution":0.91290168,"expense_execution":0.82860637,"balance_to_revenue":-0.0788092,"cash_to_expense":0.7499783,"cash_yoy":-0.15821386,"capital_expense_share":0.40831073,"transfer_revenue_share":0.01144149},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00241113/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00241113"},"seo":{"slug":"cernolice","path":"/cz/municipalities/cernolice/"},"population":{"value":589,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":13314607.91,"expenditure_czk":13142263,"financing_czk":-172344.91,"balance_czk":172344.91},{"stage":"revised","revenue_czk":15063344.87,"expenditure_czk":17903659,"financing_czk":2840314.13,"balance_czk":-2840314.13},{"stage":"actual","revenue_czk":13751352.78,"expenditure_czk":14835085.85,"financing_czk":1083733.07,"balance_czk":-1083733.07}],"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",4062000],["5171",2258000],["5169",1848165],["5023",600000],["5011",530000],["6123",502500],["5222",445000],["5154",402000],["5362",330000],["5329",251000],["5021",220181],["5166",200000],["5321",159500],["5141",150000],["5031",145000],["5168",140000],["5323",120000],["5178",113000],["5123",103000],["5032",100800],["5139",99217],["5163",67000],["6329",53000],["5151",50000],["5903",40000],["5175",26496],["5162",24000],["5137",22000],["5179",20000],["5492",10000],["5173",9904],["5339",8600],["6130",8000],["5136",6600],["5167",5000],["5499",5000],["5038",3000],["5133",2100],["5156",1200],["5161",1000]],"economic_expenditure_total_czk":13142263,"economic_financing":[["8124",-930000],["8115",757655.09]],"economic_financing_total_czk":-172344.91,"economic_revenue":[["1211",4150000],["1121",2360000],["1111",1350000],["1511",1280000],["4213",824170.02],["2132",699000],["1345",600000],["2111",408800],["1122",370000],["1113",330000],["3111",226000],["2324",150000],["4112",134600],["1112",97000],["3122",80000],["4111",52397],["1386",45000],["1335",41000],["1387",22000],["2119",20000],["2131",20000],["1381",19540.89],["1341",15000],["1334",11000],["1361",7000],["2112",2000],["2141",100]],"economic_revenue_total_czk":13314607.91,"purpose_expenditure":[["2212",1965000],["6171",1712000],["3399",1690000],["3111",1012000],["3639",826200],["2321",800000],["2310",783000],["6112",681710],["3421",604000],["3722",590000],["3745",520000],["3725",330000],["6399",330000],["3631",258000],["3113",233600],["2292",120000],["3419",120000],["3632",80000],["5311",72000],["6320",62000],["1031",50000],["3612",47000],["3314",45600],["5213",42100],["5512",37500],["4359",35000],["6117",20897],["3721",18000],["6115",17391],["4341",15000],["3749",13000],["6310",5000],["1014",3265],["4379",3000]],"purpose_expenditure_total_czk":13142263},"revised":{"economic_expenditure":[["6121",7134000],["5171",2605000],["5169",2403565],["5023",615000],["5011",530000],["5365",483420],["5222",445000],["5321",444500],["5154",376500],["5137",326000],["5021",241992],["6123",232500],["5166",200000],["6329",199000],["6130",197240],["5168",157000],["5141",150000],["5031",144000],["5329",141000],["5323",137000],["5178",113000],["5032",104300],["5123",103000],["5139",97717],["5163",71000],["5151",68000],["5903",40000],["5362",30000],["5162",26710],["5179",20000],["5175",19244],["5492",10000],["5339",8600],["5136",6600],["5167",5000],["5499",5000],["5161",3567],["5156",3200],["5038",3000],["5133",2100],["5173",904]],"economic_expenditure_total_czk":17903659,"economic_financing":[["8115",3910314.13],["8124",-1070000]],"economic_financing_total_czk":2840314.13,"economic_revenue":[["1211",4872473.29],["1121",2605498.8],["1111",1775121.14],["1511",1196528.81],["4213",824170.02],["2132",699000],["1345",607000],["1122",483420],["2111",387300],["1113",344672.88],["3111",226000],["2324",174000],["1112",169890.77],["4112",139600],["2141",133600],["1386",94911.25],["3122",80000],["2322",56000],["1335",41000],["1387",37208.27],["2119",20000],["2131",20000],["4111",17736],["1334",16000],["1341",15000],["2149",10000],["1343",7400],["1361",7000],["2112",2000],["1381",778.87],["1382",34.77]],"economic_revenue_total_czk":15063344.87,"purpose_expenditure":[["3399",4053000],["2212",2181400],["3111",2052000],["6171",1712000],["3639",1077440],["2310",929000],["2321",800000],["3722",700000],["6112",681710],["3421",604000],["3745",536000],["6399",513420],["3113",368600],["3631",364000],["3725",330000],["2292",137000],["3419",120000],["3612",96500],["3613",90000],["3632",80000],["5311",72000],["6320",66000],["1031",50000],["3314",45600],["5213",42100],["5512",37500],["4359",35000],["3721",28000],["6117",20897],["6114",17736],["6115",17391],["4341",15000],["3749",13000],["6173",6100],["6310",5000],["1014",3265],["4379",3000]],"purpose_expenditure_total_czk":17903659},"actual":{"economic_expenditure":[["6121",5669981.76],["5171",2549619.46],["5169",1938061.96],["5023",614056],["5011",529372],["5365",483420],["5321",389000],["5137",277636.19],["5222",251000],["5154",233191.1],["6329",198103],["5166",195442],["6130",189240],["5021",166701],["5168",156577.96],["5323",136245],["5141",123156.72],["5031",121064],["5178",112682.28],["5329",104465],["5032",101547],["5163",67599.4],["5139",65301.8],["5123",48546.41],["5162",25693.81],["5151",24738],["5362",21750],["5175",13203.94],["5179",10445.56],["5492",8000],["5161",3246],["5156",2478.5],["5038",2224],["5136",1296]],"economic_expenditure_total_czk":14835085.85,"economic_financing":[["8115",2091132.35],["8124",-1067399.28],["8901",60000]],"economic_financing_total_czk":1083733.07,"economic_revenue":[["1211",4872473.29],["1121",2605498.8],["1111",1775121.14],["1511",1196528.81],["2132",678700],["1345",605613],["1122",483420],["1113",344672.88],["2111",213851.13],["2324",173900.7],["1112",169890.77],["4112",139600],["2141",133132.8],["1386",94911.25],["2322",56000],["3122",40000],["1387",37208.27],["3111",25500],["4111",17736],["2131",16763],["1335",15245.2],["1341",14150],["1334",13165.1],["2149",9797],["1343",7400],["1361",5660],["2119",4000],["1381",778.87],["2112",600],["1382",34.77]],"economic_revenue_total_czk":13751352.78,"purpose_expenditure":[["3399",3913781.54],["2212",2179334.91],["3111",1972671.91],["6171",1457530.72],["3722",697612.66],["3639",690058],["6112",678162.24],["2310",530822.75],["6399",505170],["3113",326465],["3631",326276.7],["3745",279597.5],["2321",215368.78],["3725",157738.16],["3421",144000],["2292",136245],["3419",100000],["3612",95149.3],["3613",88477.28],["3632",72800],["5311",72000],["6320",63522],["3314",33796],["3721",27792],["5512",20000],["6114",17736],["3749",10000],["4341",8000],["6173",6100],["6310",4077.4],["4379",3000],["1014",1800]],"purpose_expenditure_total_czk":14835085.85}},"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."}}}}