{"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:00241121","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00241121","name":"MĚSTO ČERNOŠICE","short_name":"ČERNOŠICE","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-západ","municipality_code":539139},"amounts":{"revenue_approved":460456986,"revenue_adjusted":475342866.73,"revenue_actual":532710085.29,"expense_approved":583878429,"expense_adjusted":598764309.73,"expense_actual":509197630.01,"tax_revenue":254520912.18,"nontax_revenue":140780793.55,"capital_revenue":3255147,"transfer_revenue":134153232.56,"current_expense":395630276,"capital_expense":113567354.01,"budget_balance":23512455.28,"cash_current":179163465.34,"cash_previous":155650952.06},"ratios":{"revenue_execution":1.12068598,"expense_execution":0.85041413,"balance_to_revenue":0.04413743,"cash_to_expense":0.35185448,"cash_yoy":0.15105923,"capital_expense_share":0.22303198,"transfer_revenue_share":0.2518316},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00241121/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00241121"},"seo":{"slug":"cernosice","path":"/cz/municipalities/cernosice/"},"population":{"value":7741,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":460456986,"expenditure_czk":583878429,"financing_czk":123421443,"balance_czk":-123421443},{"stage":"revised","revenue_czk":475342866.73,"expenditure_czk":598764309.73,"financing_czk":123421443,"balance_czk":-123421443},{"stage":"actual","revenue_czk":532710085.29,"expenditure_czk":509197630.01,"financing_czk":-23512455.28,"balance_czk":23512455.28}],"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":[["5011",154482546],["6121",122519524],["5169",52418000],["5031",38625742],["5331",22362082],["5171",18382000],["5032",14165100],["6130",12000000],["6125",11975000],["5901",11150000],["5365",11015000],["5151",10341000],["5154",9931000],["5499",8725075],["6123",8200000],["5139",7472000],["5168",6151000],["5137",5129000],["5164",4815450],["5167",4703500],["5362",4607200],["5161",4593000],["6111",3400000],["5021",3209600],["5023",2600000],["5222",2440000],["5153",2282000],["5162",2269500],["5323",2249000],["5156",2211000],["6901",2100000],["5138",2020000],["5163",1988000],["5909",1520000],["6119",1477510],["5166",1412000],["5173",1220000],["6122",800000],["5041",770000],["5038",750000],["5364",700000],["6371",600000],["5175",585000],["5152",582000],["5132",573000],["5134",501000],["5903",500000],["5136",269500],["5172",210000],["5329",200000],["5194",185600],["5492",100000],["5179",93000],["5212",68000],["5176",61000],["5199",31000],["5221",30000],["5494",28000],["5123",25000],["5131",22000],["5192",20000],["5019",10000],["5223",2000],["5165",500]],"economic_expenditure_total_czk":583878429,"economic_financing":[["8115",123421443]],"economic_financing_total_czk":123421443,"economic_revenue":[["4112",88393500],["1211",78000000],["1361",48270000],["1121",40000000],["2111",38747000],["4116",35136790],["1111",29000000],["2212",25300000],["1511",16000000],["1122",11000000],["2122",8400000],["1345",7600000],["2132",7521000],["1113",4500000],["4213",3861389],["2324",3800000],["4122",2408400],["2112",2025000],["2141",2000000],["4216",1928407],["4121",1900000],["1386",1000000],["2131",600000],["3122",600000],["1112",500000],["1387",500000],["3111",500000],["1341",350000],["4111",240500],["3113",200000],["1343",100000],["2119",50000],["1342",25000]],"economic_revenue_total_czk":460456986,"purpose_expenditure":[["6171",250959963],["2310",40431000],["3722",26478000],["2212",26400354],["3113",25716920],["3633",19414320],["2321",16892000],["3639",16371000],["3632",15578100],["6399",15000000],["3631",14422000],["5311",13552000],["3612",13527000],["3636",12660700],["6409",11500000],["3111",7831420],["4351",7111800],["3412",6238000],["3745",4120000],["3231",3956742],["6112",3800000],["3613",3523000],["5512",3015000],["3399",2955000],["6320",2398000],["4350",2310000],["4339",2138400],["3744",2000000],["3421",1700000],["3392",1673000],["2294",1498000],["2219",1125200],["3314",1119500],["3635",1097510],["3349",1085000],["2292",771000],["6402",700000],["5213",500000],["4379",380000],["6310",310000],["2242",250000],["3723",250000],["6114",240500],["4372",200000],["3721",150000],["5273",117000],["1014",100000],["1032",100000],["2229",100000],["4359",40000],["3319",37000],["3326",17000],["3429",17000]],"purpose_expenditure_total_czk":583878429},"revised":{"economic_expenditure":[["5011",155955829.84],["6121",116502868.04],["5169",52166749.65],["5031",39100032.41],["5171",24248745.8],["5331",22685443],["6125",16581377.17],["6130",14423946],["5032",14344600.33],["5151",11341000],["5365",11015000],["5154",10183826],["5499",9564572],["6123",8889026],["5139",8040119.05],["5168",7178301],["5137",5334744.85],["5164",4914624],["5362",4767313.75],["5161",4587945],["5901",4435982],["5167",4363148.45],["6111",4355578.96],["5336",4089841.76],["5021",3867941],["6122",2607314.35],["5023",2600000],["5153",2302000],["5162",2288625.03],["5323",2249000],["5166",2245661],["5156",2159127.42],["5138",2029055],["5222",2022600],["5163",1984000],["6119",1477510],["5811",1422373],["5173",1319600],["6322",891357],["5041",838979.06],["5038",771000],["6371",713752],["5364",700000],["5175",587191],["5152",585069],["5903",500000],["5134",457722],["5132",448500],["6901",422338.44],["5136",273180],["5172",226603.18],["5909",181104.19],["5213",172000],["5195",157875],["5329",153849],["5123",149540],["5493",118000],["5212",114000],["5179",96096],["5492",92000],["5221",80400],["5176",80000],["5192",52000],["5531",50000],["5194",42800],["5223",41000],["5199",30000],["5339",30000],["5131",21032],["5494",21000],["5019",10000],["5363",5000],["6313",5000],["5165",500]],"economic_expenditure_total_czk":598764309.73,"economic_financing":[["8115",123421443]],"economic_financing_total_czk":123421443,"economic_revenue":[["4112",88764600],["1211",78000000],["1361",48270000],["1121",40000000],["2111",38812811],["4116",29625193.96],["1111",29000000],["2212",25300000],["1511",16000000],["4216",13376463.13],["1122",11000000],["2122",8400000],["1345",7600000],["2132",7521000],["1113",4500000],["2324",4264857],["4213",3861389],["2322",3643658],["4122",3192964.06],["2112",2025000],["2141",2000000],["4121",1900000],["4222",1772150],["4171",1417213.5],["1386",1000000],["2131",600000],["3122",600000],["1112",500000],["1387",500000],["3111",500000],["2321",353400],["1341",350000],["4111",212167.08],["3113",200000],["2310",105000],["1343",100000],["2119",50000],["1342",25000]],"economic_revenue_total_czk":475342866.73,"purpose_expenditure":[["6171",260351199.33],["2310",40505932.5],["3113",27767164.71],["2212",27064572],["3722",24575831.3],["3631",18818985.28],["3632",17486472.12],["2321",16934000],["3639",15987735],["3612",15726619.81],["3636",15429745],["6399",15000000],["5311",14278648],["3633",11472541.63],["3111",9387942.25],["4351",7298607],["3231",5207936.36],["3745",4832779],["2219",4753977.61],["3744",3892550.85],["6112",3800000],["3613",3402863.96],["5512",3329846],["3399",3167764.06],["3412",2665081.25],["4350",2599000],["3421",2591357],["4339",2454000],["6320",2419000],["6409",2211068.63],["3392",1673000],["2294",1498000],["1036",1379891],["3314",1231500],["3635",1097510],["3349",1085000],["6221",810000],["2292",771000],["6402",700000],["5213",500000],["4379",420000],["6310",310000],["2242",250000],["3723",250000],["6114",212167.08],["4372",200000],["3429",170021],["3721",150000],["3729",128000],["5273",117000],["1014",100000],["1032",100000],["2229",100000],["2293",39000],["3319",37000],["3326",17000],["4359",5000]],"purpose_expenditure_total_czk":598764309.73},"actual":{"economic_expenditure":[["5011",157794821],["6121",78457654.16],["5169",45033798.99],["5031",39728483],["5331",22297052.71],["5171",15948539.03],["5032",14551986],["6130",14393823],["5151",11287020.57],["6125",10783002.12],["5365",10497678],["5499",9315012.3],["5154",8536609.93],["5168",6889752.39],["6123",5927920.76],["5139",5737345.03],["5164",4580280.36],["5336",4089841.76],["5161",4047645.62],["5362",3340755],["5137",3090317.54],["5222",2913957],["5021",2745074],["5167",2736532.25],["5023",2514758],["6122",2301186.37],["5323",2151870],["5162",1824171.31],["5138",1601825],["5811",1422373],["5156",1404417.14],["5153",1320966.57],["6111",1320167.6],["5163",1266199.46],["5166",1130003.76],["5173",1070717],["5038",666510],["5041",582214.63],["5152",563783.2],["5175",391890.47],["6119",378600],["5364",331268.78],["5909",277660.28],["5134",275990],["5132",239784.96],["5136",174050.22],["5213",172000],["5195",157875],["5329",145861],["5123",124539.81],["5493",118000],["5212",114000],["5179",84595.75],["5221",80300],["5176",55837],["5172",46413.18],["5223",39000],["5339",30000],["5192",24258],["5194",22202],["5131",20782],["5199",18444],["6313",5000],["5494",2712],["5165",500]],"economic_expenditure_total_czk":509197630.01,"economic_financing":[["8118",-130000000],["8117",120000000],["8115",-13512455.28]],"economic_financing_total_czk":-23512455.28,"economic_revenue":[["4112",88764600],["1211",78437077.47],["2111",61160760.7],["1361",57160428.27],["2212",48542185.76],["1121",42000532.42],["4116",33421537.72],["1111",28896386.13],["1511",16998530.74],["1122",10485930],["1345",9198974.16],["2122",8400000],["2132",6856533.65],["2324",6815307.62],["1113",5551127.86],["4216",3917137],["2322",3715985],["4122",3172964.06],["1112",2737620.76],["4121",2475463.2],["3111",2094147],["2112",1623087],["2141",1616792.69],["1386",1530215.13],["4171",1417213.5],["3122",1080000],["2131",1016597.48],["4222",772150],["2149",768750],["1387",599725.59],["1341",422500],["1343",309080],["4111",212167.08],["2119",121860.9],["1359",106000],["2310",105000],["3113",81000],["1334",37552],["1342",37065],["2321",20000],["2328",17554],["1381",12166.65],["2329",510],["2143",-131.25]],"economic_revenue_total_czk":532710085.29,"purpose_expenditure":[["6171",238620920.03],["2310",29883747.85],["3113",23782041.82],["2212",22744298.02],["3722",20231647.71],["3631",18168820.12],["3632",16338376.94],["3636",15126053.75],["3639",14460606.26],["2321",14279810.31],["5311",14046521.64],["6399",13240394],["3111",9317925.35],["3612",7507775.16],["4351",6992029.94],["3745",4556900.61],["6112",3480490.62],["3231",2952796.26],["3613",2907902.61],["2219",2715999.66],["5512",2651780.02],["3421",2591357],["3399",2587886.57],["4339",2381461.74],["3412",2287356.51],["4350",2267376.88],["3744",1754574.93],["6320",1685398],["2294",1497454],["1036",1379891],["3392",1134419.73],["3314",1077871.93],["3349",970362],["6221",670819.32],["2292",654416],["4379",382905],["6402",331268.78],["3635",306000],["6310",223591.46],["6114",212167.08],["3723",198861.44],["3633",176465.2],["3429",170020.6],["3729",123376.2],["3721",43409.96],["5273",24568],["3319",14000],["2293",13500],["1014",11470.8],["6409",10000],["4359",5000],["2229",3541.2]],"purpose_expenditure_total_czk":509197630.01}},"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."}}}}