{"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:00259772","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00259772","name":"Město Černošín","short_name":"Černošín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Tachov","municipality_code":560812},"amounts":{"revenue_approved":48324561,"revenue_adjusted":50157881.59,"revenue_actual":57714634.53,"expense_approved":78324561,"expense_adjusted":80737881.59,"expense_actual":48272016.67,"tax_revenue":41885918.23,"nontax_revenue":10479302.71,"capital_revenue":2687341,"transfer_revenue":2662072.59,"current_expense":36800210.54,"capital_expense":11471806.13,"budget_balance":9442617.86,"cash_current":64790962.83,"cash_previous":55343844.97},"ratios":{"revenue_execution":1.15065933,"expense_execution":0.5978856,"balance_to_revenue":0.16360873,"cash_to_expense":1.34220543,"cash_yoy":0.17069862,"capital_expense_share":0.2376492,"transfer_revenue_share":0.04612474},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00259772/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00259772"},"seo":{"slug":"cernosin","path":"/cz/municipalities/cernosin/"},"population":{"value":1198,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":48324561,"expenditure_czk":78324561,"financing_czk":30000000,"balance_czk":-30000000},{"stage":"revised","revenue_czk":50157881.59,"expenditure_czk":80737881.59,"financing_czk":30580000,"balance_czk":-30580000},{"stage":"actual","revenue_czk":57714634.53,"expenditure_czk":48272016.67,"financing_czk":-9442617.86,"balance_czk":9442617.86}],"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",30969391],["5169",9221320],["6123",6500000],["5011",5150000],["5365",4000000],["5331",3920000],["5171",3125000],["5023",2528000],["5031",1736200],["5139",1568000],["5362",1210000],["5154",1191000],["5222",1095000],["5153",1090000],["5032",749250],["5137",440000],["5156",440000],["5493",440000],["5163",375000],["5499",356900],["5021",265000],["5151",262500],["5903",250000],["5179",219500],["5168",210000],["5194",114000],["6122",100000],["5323",85000],["5162",65000],["5321",62000],["5132",55000],["5138",50000],["5166",50000],["5167",45000],["5175",40000],["5221",30000],["5329",30000],["5041",25000],["5136",25000],["5364",25000],["5019",20000],["5164",20000],["5172",20000],["6349",20000],["5038",18000],["5161",15000],["5131",12000],["5039",10000],["5134",10000],["5176",10000],["5177",10000],["5213",10000],["5901",10000],["5909",10000],["5229",8500],["5173",6000],["5199",2000]],"economic_expenditure_total_czk":78324561,"economic_financing":[["8115",30000000]],"economic_financing_total_czk":30000000,"economic_revenue":[["1211",12598000],["1333",7000000],["1121",6417000],["1111",4526000],["1122",4000000],["2111",2463552],["2139",2152953],["3111",2000000],["1511",1700000],["2141",1000000],["2132",841756],["1113",811000],["2133",600000],["1345",558000],["4112",418300],["2131",400000],["2324",300000],["1112",257000],["1381",170000],["1361",50000],["1341",25000],["2112",20000],["4121",16000]],"economic_revenue_total_czk":48324561,"purpose_expenditure":[["2310",20398000],["6171",8498200],["3111",8300000],["5512",7375000],["3639",6691391],["6112",3335600],["3113",2820000],["2321",2674000],["3723",1870000],["1031",1565000],["3745",1555000],["3612",1220000],["6399",1200000],["3722",1100000],["2143",953300],["3631",800000],["3319",778450],["1032",778000],["3315",640800],["3419",608000],["3635",600000],["3392",536000],["2219",500000],["3429",469000],["3322",440000],["3412",415000],["6320",350000],["1036",290000],["5213",250000],["3349",206500],["3613",195000],["2399",180000],["3421",145000],["3721",110000],["4379",98000],["3399",94000],["2292",85000],["3619",40000],["3314",30000],["3525",30000],["6310",25000],["6402",25000],["3326",15000],["3522",10000],["5212",10000],["1039",6000],["3632",5000],["3341",4320]],"purpose_expenditure_total_czk":78324561},"revised":{"economic_expenditure":[["6121",31590066],["5169",10770290],["6123",6500000],["5011",5172695],["5331",3920000],["5171",3585000],["5023",2528000],["5365",2500000],["5031",1744312],["5139",1578100],["5154",1380000],["5362",1210000],["5222",1095000],["5153",1090000],["5032",752193],["5336",500425.59],["5137",468000],["5163",460000],["5156",440000],["6371",400000],["5499",356900],["5166",335000],["5021",285200],["5151",262500],["5903",250000],["6122",230000],["5179",219500],["5168",210000],["5194",114000],["5323",85000],["5162",65000],["5321",62000],["5132",55000],["5138",50000],["5167",45000],["5175",41400],["5493",40000],["5221",30000],["5329",30000],["5041",25000],["5136",25000],["5364",25000],["5019",20000],["5164",20000],["5172",20000],["6349",20000],["5038",18000],["5161",15200],["5131",12000],["5039",10000],["5134",10000],["5176",10000],["5177",10000],["5213",10000],["5901",10000],["5909",10000],["5229",8500],["5173",6600],["5199",2000]],"economic_expenditure_total_czk":80737881.59,"economic_financing":[["8115",30580000]],"economic_financing_total_czk":30580000,"economic_revenue":[["1211",12598000],["1333",7000000],["1121",6417000],["1111",4526000],["3111",3000000],["2111",2763552],["1122",2153340],["2139",2152953],["1511",1700000],["4116",1598145.59],["2141",1000000],["2132",846756],["1113",811000],["2133",600000],["1345",558000],["4112",418300],["2131",400000],["2324",300000],["1112",257000],["2149",207335],["4222",200000],["4122",183000],["1386",170000],["1387",70000],["2119",64000],["1361",50000],["4111",32500],["1341",25000],["1334",20000],["2112",20000],["4121",16000]],"economic_revenue_total_czk":50157881.59,"purpose_expenditure":[["2310",17618675],["3111",8300000],["5512",7403000],["6171",7031950],["3639",6976391],["2321",4004000],["6112",3335600],["3113",3320425.59],["3745",2555000],["3412",2315000],["1031",2103970],["3723",1870000],["3612",1220000],["6399",1200000],["3722",1100000],["3631",1000000],["2143",953300],["3319",778450],["1032",778000],["3392",766000],["3315",640800],["3419",608000],["3635",600000],["2219",500000],["3429",469000],["3322",440000],["6320",435000],["2333",300000],["1036",290000],["5213",250000],["3421",234000],["3349",206500],["3613",195000],["2399",180000],["3326",145000],["3721",110000],["4379",98000],["3399",94000],["2292",85000],["3619",40000],["6114",32500],["3314",30000],["3525",30000],["6310",25000],["6402",25000],["3632",15000],["3522",10000],["5212",10000],["1039",6000],["3341",4320]],"purpose_expenditure_total_czk":80737881.59},"actual":{"economic_expenditure":[["6121",10560550.81],["5169",9829629.09],["5011",4617491],["5331",3920000],["5023",2356668],["5365",2175140],["5171",2134232.95],["5031",1578770],["5154",1359173.21],["5139",1254486.97],["5362",1106064],["5222",1025000],["5153",914895.56],["5032",625775],["6122",599623.32],["5166",513036.78],["5336",500425.59],["5168",496967.47],["5499",398036],["5163",377011.6],["5151",275095],["5137",265321.58],["6371",207582],["5021",200092],["5156",197639.12],["5194",106260.34],["6123",84700],["5323",75537],["5162",63820.51],["5321",59950],["5221",53040.63],["5175",41209.05],["5138",27715.32],["5038",26691],["5136",26247],["5329",25938],["6130",19350],["5364",19150.03],["5132",19116.18],["5363",19071],["5192",14265],["5229",13206],["5019",12696.27],["5179",11427.76],["5167",10748.28],["5161",10242],["5493",8000],["5131",7586.2],["5123",5946.28],["5041",5932.68],["5164",5902.6],["5176",4900],["5039",4293.49],["5173",367]],"economic_expenditure_total_czk":48272016.67,"economic_financing":[["8117",20000000],["8118",-20000000],["8115",-9447117.86],["8901",4500]],"economic_financing_total_czk":-9442617.86,"economic_revenue":[["1211",13794229.32],["1333",7847131.48],["1121",7385069.06],["1111",5241177.09],["2111",5047695.87],["1511",2985449.11],["3111",2612341],["1122",2153340],["4116",1605966.59],["2139",1565346.75],["1113",976182.92],["2132",901829],["2141",875966.92],["2324",820017.77],["2133",570421.83],["1345",568107],["1112",481386.28],["4112",418300],["2131",364053.86],["1386",269068.98],["2149",255025.22],["4113",206306],["4222",200000],["4122",183000],["1387",105452.99],["3112",75000],["2119",63366.49],["1361",34880],["4111",32500],["1341",25575],["1334",16720.9],["4121",16000],["2112",15579],["1381",2148.1]],"economic_revenue_total_czk":57714634.53,"purpose_expenditure":[["3639",6095166.96],["6171",6059003.88],["3111",5592578.09],["2321",3458713],["3113",3220425.59],["6112",3154381],["3412",3027519.72],["1031",1960958.57],["3723",1725017.28],["3745",1658403.47],["3392",1306362.87],["6399",1061624],["1032",1050196.81],["3722",945525.68],["3612",838762.56],["2143",793865.19],["3631",719752.2],["3315",644327.68],["3419",589200],["5512",572674.14],["3319",457456.68],["3429",407862.4],["6320",355520],["2219",347131.94],["1036",323911.9],["2310",312482.32],["2333",277090],["3326",172456.5],["3349",170334.16],["3421",164380.13],["3613",156549.23],["2399",115257.6],["3721",103453.01],["3399",100672],["4379",98000],["2292",75537],["3314",30333],["6114",28325.06],["3525",26000],["6310",21491.6],["6402",19150.03],["3632",13431.26],["3619",9837.43],["5213",5050],["3329",2374.3],["3341",2160],["1039",1310.43]],"purpose_expenditure_total_czk":48272016.67}},"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."}}}}