{"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:00248037","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00248037","name":"Město Černovice","short_name":"Černovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Pelhřimov","municipality_code":547760},"amounts":{"revenue_approved":82209300,"revenue_adjusted":89727903.09,"revenue_actual":87315279.58,"expense_approved":91818800,"expense_adjusted":100438382.59,"expense_actual":83456302.66,"tax_revenue":46681299.38,"nontax_revenue":13649276.29,"capital_revenue":2182415,"transfer_revenue":24802288.91,"current_expense":42006677.98,"capital_expense":41449624.68,"budget_balance":3858976.92,"cash_current":30101672.2,"cash_previous":29944699.09},"ratios":{"revenue_execution":0.97311178,"expense_execution":0.83092042,"balance_to_revenue":0.04419589,"cash_to_expense":0.36068782,"cash_yoy":0.0052421,"capital_expense_share":0.4966626,"transfer_revenue_share":0.28405439},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00248037/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00248037"},"seo":{"slug":"cernovice","path":"/cz/municipalities/cernovice/"},"population":{"value":1781,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":82209300,"expenditure_czk":91818800,"financing_czk":9609500,"balance_czk":-9609500},{"stage":"revised","revenue_czk":89727903.09,"expenditure_czk":100438382.59,"financing_czk":10710479.5,"balance_czk":-10710479.5},{"stage":"actual","revenue_czk":87315279.58,"expenditure_czk":83456302.66,"financing_czk":-3858976.92,"balance_czk":3858976.92}],"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",49700000],["5169",9652000],["5011",8020000],["5331",3855000],["5171",2470000],["5139",1928000],["5031",1857000],["5141",1500000],["5023",1300000],["6130",1250000],["6122",1134000],["5154",1126300],["5153",823000],["5032",777000],["5137",562000],["5222",560000],["5909",550000],["5499",549000],["5021",515000],["5362",500000],["5365",500000],["5163",395000],["5156",385000],["5168",261000],["5492",210000],["5151",165600],["5167",130000],["5162",117000],["5136",102400],["5132",100000],["5223",100000],["5321",100000],["5166",90000],["5042",88500],["5173",73600],["5339",64000],["5161",50200],["5019",45000],["5175",35000],["5213",35000],["5164",31000],["5038",30000],["5194",27000],["5172",20000],["5903",20000],["5133",5000],["5176",5000],["5229",3000],["5039",2000],["5165",200]],"economic_expenditure_total_czk":91818800,"economic_financing":[["8115",13909500],["8124",-4300000]],"economic_financing_total_czk":9609500,"economic_revenue":[["4216",23240000],["1211",19165000],["1121",9760800],["2111",8760000],["1111",6884700],["1511",4800000],["4112",3816400],["1345",1290000],["2132",1271000],["1113",1234400],["1112",585000],["1122",500000],["2131",214000],["1381",200000],["1361",130000],["2141",100000],["4111",80000],["1341",53000],["1343",30000],["2112",30000],["2329",30000],["1342",20000],["2119",14000],["1335",1000]],"economic_revenue_total_czk":82209300,"purpose_expenditure":[["3612",25338000],["3115",23400000],["3113",7749000],["6171",6870000],["3639",5442000],["3722",2381000],["2310",2150000],["1032",2142000],["4351",1957000],["2321",1918000],["6112",1697000],["3613",1553000],["6310",1545000],["3745",1120200],["6399",1000000],["3399",770000],["3314",652300],["5512",560400],["2212",480000],["3725",460000],["2219",435000],["3421",371000],["6320",350000],["3631",330000],["3723",267000],["3726",215000],["3349",130000],["3419",115000],["3900",100000],["6114",80000],["3231",69000],["3632",53900],["3511",35000],["3319",24000],["2115",20000],["5213",20000],["2143",6000],["3412",5000],["3729",5000],["3313",3000]],"purpose_expenditure_total_czk":91818800},"revised":{"economic_expenditure":[["6121",56023556.5],["5011",8253278.06],["5169",7798401.5],["5331",3789090],["5031",2278781.22],["5141",1904140.7],["5171",1698567.39],["5154",1587551.61],["5139",1397536.7],["5137",1388235.45],["6130",1305445],["5023",1279000],["5365",1055300],["5336",1033052.59],["5362",926698],["5032",852790.01],["5153",812924.34],["5021",679477],["5222",611363],["5123",561816],["5499",535173],["5909",462070.66],["5163",406345],["5151",391307],["5168",360323.86],["5329",358200],["5156",351888],["6351",255000],["6122",239728.5],["5167",183392],["5162",144757],["5321",136000],["5492",132312],["5175",107883],["5042",104326],["5223",100000],["5494",100000],["5166",98689],["5173",97747.5],["5172",93907],["5179",68280],["5136",67027],["5339",50660],["5161",49970],["5132",46000],["5192",44200],["5366",36369.3],["5164",35805],["5038",33900],["5138",29149.7],["5194",24256],["5019",20718],["5903",20000],["6123",8470],["5229",3250],["5176",1736],["5221",1170],["5133",1000],["5165",200],["5364",157],["5191",10]],"economic_expenditure_total_czk":100438382.59,"economic_financing":[["8115",13664095.31],["8124",-4300000],["8123",1346384.19]],"economic_financing_total_czk":10710479.5,"economic_revenue":[["4216",22495031.7],["1211",19165000],["2111",10600000],["1121",9760800],["1111",6884700],["4116",5573157.09],["1511",4800000],["4112",3816400],["1345",1290000],["2132",1271000],["1113",1234400],["1112",585000],["4122",526470],["1122",500000],["4113",242263.17],["2131",214000],["1381",200000],["1361",130000],["2141",100000],["4111",97500],["4213",64024.13],["1341",53000],["1343",30000],["2112",30000],["2329",30000],["1342",20000],["2119",14000],["1335",1000],["2229",157]],"economic_revenue_total_czk":89727903.09,"purpose_expenditure":[["3612",29294653.5],["4339",14858682],["3113",12311786.09],["6171",7274901.5],["3639",5974871],["2310",3531137.3],["1032",3195101],["3722",3012903.04],["2321",2660424],["6310",1964430.7],["6399",1955798],["4351",1852672],["6112",1743740],["3631",1551405],["3613",1456483],["2219",1250315.77],["3745",1169571.06],["3399",1009784],["5512",680427],["3314",672530.6],["3421",622560.5],["2212",465106.54],["3723",397015],["6320",346055],["3725",199351],["3349",157304],["2115",125601.86],["3231",102928],["3412",100156],["3900",100000],["6114",87982.9],["3322",50621.93],["3429",49277],["3419",40000],["3729",37474],["6402",36526.3],["3319",24000],["2293",21529],["5213",20000],["3726",19515],["3392",5000],["3313",4298],["3632",3915],["3326",549]],"purpose_expenditure_total_czk":100438382.59},"actual":{"economic_expenditure":[["6121",39641451.99],["5011",8089413],["5169",7632009.05],["5331",3788966],["5031",2268709],["5141",1882728.14],["5171",1695528.94],["5154",1565857.26],["5137",1364855.49],["5139",1359233.31],["6130",1305444.75],["5023",1261679],["5365",1055300],["5336",1032895.59],["5362",926497],["5032",852082],["5153",808699.79],["5021",673715],["5222",611183],["5123",561815.1],["5499",534376],["5909",452553.52],["5163",394859.59],["5151",384831],["5329",358198],["5168",357274.44],["5156",351087.82],["6351",255000],["6122",239257.94],["5167",182435],["5162",142616.68],["5321",136000],["5175",107518.49],["5042",104225.85],["5223",100000],["5494",100000],["5166",98688.1],["5172",92437.67],["5173",91793],["5492",83233],["5179",66102.86],["5136",64737.98],["5339",50400],["5161",49744],["5132",44482.13],["5192",44073.04],["5366",36369.3],["5164",35775.94],["5038",33864],["5138",29148.9],["5194",21928],["5019",20696],["6123",8470],["5229",2799],["5221",1170],["5176",1100],["5133",825],["5364",157],["5191",10]],"economic_expenditure_total_czk":83456302.66,"economic_financing":[["8124",-5048388],["8123",1346384.19],["8115",-156973.11]],"economic_financing_total_czk":-3858976.92,"economic_revenue":[["1211",19012257.98],["4216",13812831.86],["1121",10178954.8],["2111",7235929.68],["1111",7163512.73],["4116",6242799.75],["2132",5012085.7],["1511",4972439.52],["4112",3816400],["3121",1465095],["1113",1345462.78],["1345",1310925],["1122",1052100],["1112",663497.03],["3113",647320],["2141",543584.98],["4122",526470],["1386",370860.34],["1361",313340],["2131",296723],["4113",242263.17],["1387",145347.12],["2324",130382.49],["2322",113533],["2119",110162.9],["4111",97500],["2321",85000],["3111",70000],["4213",64024.13],["1343",55329],["1341",54679],["2229",36526.3],["1342",35475],["2329",33390],["2112",33094.24],["2310",14000],["2133",3449],["1349",3134],["1381",2958.78],["2212",1075],["1335",980.8],["2142",340],["1334",45.5]],"economic_revenue_total_czk":87315279.58,"purpose_expenditure":[["3612",28829741.42],["3113",12261657.65],["6171",7251489.26],["3639",5964297.08],["1032",3188188.85],["3722",2995897.74],["2310",2075588.71],["6399",1955798],["6310",1931541.73],["4339",1914662.34],["6112",1720994.23],["4351",1690489.71],["2321",1547850.95],["3613",1413737.72],["3631",1345412.6],["2219",1241853.37],["3745",1157567.31],["3399",952076.37],["5512",672012.87],["3314",671717.74],["3421",620699.95],["3723",392130.86],["6320",346046],["3725",194747.11],["2212",164165],["3349",157279.22],["2115",123704.15],["3231",101614.02],["3900",100000],["3412",98375.96],["6114",87944.99],["3322",50621.17],["3429",49275.9],["3419",40000],["3729",37467],["6402",36526.3],["3319",24000],["2293",21528.65],["3726",16752.25],["3392",5000],["3313",2835.48],["3632",2464],["3326",549]],"purpose_expenditure_total_czk":83456302.66}},"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."}}}}