{"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:00268674","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00268674","name":"OBEC ČERNILOV","short_name":"ČERNILOV","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Hradec Králové","municipality_code":569917},"amounts":{"revenue_approved":66500000,"revenue_adjusted":74380053.44,"revenue_actual":76474063.02,"expense_approved":123450000,"expense_adjusted":77067936.68,"expense_actual":65529888.17,"tax_revenue":62577992.73,"nontax_revenue":7322421.6,"capital_revenue":300000,"transfer_revenue":6273648.69,"current_expense":44706692.45,"capital_expense":20823195.72,"budget_balance":10944174.85,"cash_current":55173431.03,"cash_previous":83511003.97},"ratios":{"revenue_execution":1.02815284,"expense_execution":0.8502873,"balance_to_revenue":0.14310963,"cash_to_expense":0.84195827,"cash_yoy":-0.33932741,"capital_expense_share":0.31776639,"transfer_revenue_share":0.08203629},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00268674/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00268674"},"seo":{"slug":"cernilov","path":"/cz/municipalities/cernilov/"},"population":{"value":2475,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":66500000,"expenditure_czk":123450000,"financing_czk":56950000,"balance_czk":-56950000},{"stage":"revised","revenue_czk":74380053.44,"expenditure_czk":77067936.68,"financing_czk":2687883.24,"balance_czk":-2687883.24},{"stage":"actual","revenue_czk":76474063.02,"expenditure_czk":65529888.17,"financing_czk":-10944174.85,"balance_czk":10944174.85}],"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",69850000],["5011",9180000],["5169",7259500],["5137",5845000],["5331",4960000],["5139",2778000],["5031",2718000],["5171",2114000],["5023",2000000],["6323",2000000],["5901",1990000],["5021",1535000],["6413",1280000],["5032",1122000],["5222",1060000],["6123",1000000],["6122",830000],["6351",640000],["5168",615000],["5499",600000],["5154",575000],["5163",554700],["5166",500000],["5156",415000],["5153",280000],["5151",275000],["5213",180000],["5164",173300],["5162",115000],["5362",107500],["5136",102000],["5364",92500],["5134",85000],["5175",81500],["5167",80000],["5909",51000],["5161",50000],["5194",50000],["5329",50000],["5903",50000],["5038",40000],["5172",40000],["5221",40000],["5123",21000],["5179",20000],["5173",15000],["5132",10000],["5212",10000],["5321",10000]],"economic_expenditure_total_czk":123450000,"economic_financing":[["8117",100000000],["8118",-100000000],["8115",56950000]],"economic_financing_total_czk":56950000,"economic_revenue":[["1211",27000000],["1121",13000000],["1111",9500000],["1511",4400000],["1113",2000000],["1345",1900000],["4112",1428200],["2132",1170500],["2324",1092000],["1122",1050000],["1112",750000],["2131",690000],["2111",685000],["2141",606800],["1386",400000],["1361",200000],["1387",200000],["2142",105000],["3111",100000],["1341",75000],["2119",50000],["4121",40000],["2133",20000],["1334",15000],["1343",10000],["2229",7500],["2112",5000]],"economic_revenue_total_czk":66500000,"purpose_expenditure":[["3113",38700000],["3612",25250000],["6171",11540000],["4339",11000000],["3639",6110000],["3722",5878000],["6112",3250000],["3613",3130000],["3419",2560000],["2321",2460000],["3330",2000000],["5512",1650000],["2212",1600000],["3745",1552000],["3631",1100000],["3314",965000],["3392",925000],["3319",615000],["3635",500000],["3632",360000],["3421",340000],["6320",300000],["3349",280000],["2219",200000],["2223",200000],["4359",185000],["2341",120000],["6399",107500],["3429",100000],["6402",92500],["3525",90000],["3399",60000],["4341",50000],["5213",50000],["6221",50000],["3511",30000],["4379",15000],["3549",10000],["3723",10000],["3725",10000],["3311",5000]],"purpose_expenditure_total_czk":123450000},"revised":{"economic_expenditure":[["6121",16675000],["5011",9110000],["5169",7628550],["5137",5486142.37],["5331",4600000],["5139",2989257.63],["5031",2754750],["5336",2316206.74],["5171",2213850],["5223",2080000],["6130",2075000],["6356",2006792.94],["5023",2000000],["5021",1705250],["6413",1280000],["5365",1175160],["5032",1124000],["5222",1006000],["5901",830000],["5168",721000],["6123",650000],["5499",624500],["5163",544700],["6122",530350],["5154",524500],["6323",500000],["6351",500000],["5166",415000],["5156",358000],["5153",315100],["5151",300400],["5362",264160],["6119",199650],["5164",187800],["5364",166987],["5366",121790],["5162",103000],["5134",102500],["5213",100000],["5175",94200],["5136",84000],["5167",73000],["5123",52200],["5903",50000],["5329",49500],["5161",45000],["5221",40000],["5493",39000],["5194",36000],["5038",31000],["5909",25840],["5321",23200],["5138",23000],["5212",23000],["5179",22500],["5173",20600],["5363",20500],["5182",10000],["5132",8000],["5133",7950],["5192",2500],["5229",550],["5019",500],["5039",500]],"economic_expenditure_total_czk":77067936.68,"economic_financing":[["8117",100000000],["8118",-100000000],["8115",2687883.24]],"economic_financing_total_czk":2687883.24,"economic_revenue":[["1211",27000000],["1121",13000000],["1111",9500000],["1511",4400000],["4116",2599334.25],["2229",2314944.75],["4216",2108614.44],["1113",2000000],["1345",1900000],["2132",1653500],["4112",1428200],["1122",1175160],["2324",1088000],["1112",750000],["2111",653000],["2141",606800],["2131",564000],["1386",400000],["1361",200000],["1387",200000],["3111",200000],["3121",150000],["2142",105000],["4111",97500],["1341",75000],["2321",65000],["2119",45000],["4121",40000],["2133",20000],["2112",15180],["1334",15000],["1343",5000],["1381",5000],["2310",820]],"economic_revenue_total_czk":74380053.44,"purpose_expenditure":[["3113",17559799.68],["6171",10103340],["3612",8345500],["3639",8224000],["3722",6210500],["6112",3250000],["3419",2843100],["2321",2460000],["3330",2000000],["4339",2000000],["5512",1926000],["2212",1450000],["6399",1433320],["3631",1037000],["3745",1026500],["3392",958000],["3314",939000],["3525",590000],["3613",564500],["3141",500000],["3635",450000],["3632",379000],["3421",356900],["2219",350000],["3349",331500],["6320",292000],["6402",288777],["4359",201000],["2223",200000],["2341",120000],["3429",100000],["6114",97500],["3311",69000],["3725",55500],["3319",50800],["5213",50000],["6221",50000],["3399",34800],["4341",34000],["3313",30000],["3511",30000],["3312",25200],["4379",15000],["5311",13200],["3549",10000],["3723",7500],["3326",5700]],"purpose_expenditure_total_czk":77067936.68},"actual":{"economic_expenditure":[["6121",13120044.28],["5011",7334677],["5169",7145300.57],["5331",4600000],["5137",4110861.68],["5139",2735331.63],["5336",2316206.74],["5031",2239913],["5223",2080000],["6130",2072623.5],["6356",2006792.94],["5023",1982578],["5021",1374410],["6413",1280000],["5171",1257631.55],["5365",1175160],["5032",874428],["5168",718076.9],["5222",664500],["5499",619066],["6123",616646],["6122",527439],["6323",500000],["6351",500000],["5163",493067.36],["5154",469615.87],["5156",343392.87],["5153",300078.5],["5362",264043.78],["5151",254072.96],["6119",199650],["5166",180904],["5364",166987],["5366",121790],["5162",99365.35],["5136",79634.82],["5213",75000],["5167",72169.35],["5123",51963.65],["5329",49500],["5164",48841.72],["5175",47676],["5134",46629],["5161",40371],["5493",38100],["5221",35150],["5038",30140],["5194",30034],["5212",23000],["5138",22990],["5179",22465.75],["5363",20500],["5321",16700],["5909",10634.4],["5133",7571],["5132",7047],["5173",5649],["5192",2332],["5229",550],["5019",436],["5039",149]],"economic_expenditure_total_czk":65529888.17,"economic_financing":[["8118",-40280000],["8117",30000000],["8115",-1349024.22],["8901",684849.37]],"economic_financing_total_czk":-10944174.85,"economic_revenue":[["1211",26906094.72],["1121",14407079.38],["1111",9834417.7],["1511",4408785.86],["4116",2599334.25],["2229",2314764.75],["4216",2108614.44],["1345",1948555],["1113",1904178.78],["2132",1561810.17],["4112",1428200],["1122",1175160],["2324",1072898.28],["2141",978216.02],["1112",939067.12],["2111",669234.38],["2131",546791],["1386",524897.93],["1361",233135],["1387",205719],["3111",150000],["3121",150000],["2142",103797],["4111",97500],["1341",68937],["2321",40180],["4121",40000],["2119",22990],["1334",13173],["2112",7625.95],["1343",4617],["1381",4175.24],["2133",3300],["2310",814.05]],"economic_revenue_total_czk":76474063.02,"purpose_expenditure":[["3113",15263342.47],["3612",8334283.25],["6171",8079627.79],["3639",6758190.39],["3722",6209243.8],["6112",3109260],["3330",2000000],["5512",1717340.76],["3419",1630740.1],["4339",1534000],["6399",1433313.78],["2321",1345310.4],["3745",1014263.76],["3631",948425.6],["3392",929335.43],["3314",876485.17],["3525",580000],["2212",562098.5],["3141",500000],["3349",330914],["6402",288777],["6320",263990],["3632",263702.95],["3421",244822.75],["3613",190249.64],["2219",182489.78],["4359",181674],["3635",167190],["2223",103092],["3311",60949.72],["6114",59413],["3429",58500],["3725",54728.4],["3319",50674],["3399",33991.53],["4341",33867],["3313",29330],["3312",25198],["2341",21126.4],["4379",15000],["5311",13200],["3511",10000],["3549",10000],["3723",6265],["3326",5481.8]],"purpose_expenditure_total_czk":65529888.17}},"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."}}}}