{"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:00274798","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00274798","name":"Obec Čermná nad Orlicí","short_name":"Čermná nad Orlicí","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Rychnov nad Kněžnou","municipality_code":576191},"amounts":{"revenue_approved":82247000,"revenue_adjusted":79279613.56,"revenue_actual":50051713.75,"expense_approved":87135000,"expense_adjusted":87767613.56,"expense_actual":56469893.28,"tax_revenue":23175955.27,"nontax_revenue":3484491.34,"capital_revenue":79805,"transfer_revenue":23311462.14,"current_expense":17784956.15,"capital_expense":38684937.13,"budget_balance":-6418179.53,"cash_current":11381492.94,"cash_previous":20277040.14},"ratios":{"revenue_execution":0.63133145,"expense_execution":0.6434024,"balance_to_revenue":-0.12823096,"cash_to_expense":0.20154975,"cash_yoy":-0.43870048,"capital_expense_share":0.68505419,"transfer_revenue_share":0.46574753},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00274798/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00274798"},"seo":{"slug":"cermna-nad-orlici","path":"/cz/municipalities/cermna-nad-orlici/"},"population":{"value":1086,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":82247000,"expenditure_czk":87135000,"financing_czk":4888000,"balance_czk":-4888000},{"stage":"revised","revenue_czk":79279613.56,"expenditure_czk":87767613.56,"financing_czk":8488000,"balance_czk":-8488000},{"stage":"actual","revenue_czk":50051713.75,"expenditure_czk":56469893.28,"financing_czk":6418179.53,"balance_czk":-6418179.53}],"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",66048441],["5169",3264000],["5011",3205000],["5901",2122419],["5023",1657000],["5154",1242000],["5331",1200000],["5031",1100000],["5329",800000],["6122",650000],["5139",595000],["5141",510000],["5137",490400],["5171",467000],["5032",439000],["5222",403000],["5365",380000],["5021",307000],["5153",250000],["5163",250000],["5168",245000],["5156",227000],["5362",150200],["5164",129500],["5162",110000],["5136",105000],["5903",100000],["5499",85000],["5138",84000],["5134",75000],["5194",70000],["5167",50000],["5173",45000],["5151",34000],["5175",34000],["5166",30000],["5212",30000],["5221",27750],["5132",25000],["5178",24000],["5179",24000],["5364",16290],["5038",15000],["5161",8000],["5229",4000],["5131",3000],["5041",2000],["5133",1000],["5321",1000]],"economic_expenditure_total_czk":87135000,"economic_financing":[["8115",5388000],["8124",-500000]],"economic_financing_total_czk":4888000,"economic_revenue":[["4216",53391019],["1211",9775000],["1121",4978000],["4116",3757422],["1111",3652000],["2111",1820000],["1511",940000],["1113",629000],["2324",610959],["1345",600000],["2132",556400],["1122",380000],["1112",298000],["4112",255100],["2131",106000],["2112",95000],["1386",90000],["2119",60000],["1381",50000],["1387",50000],["3111",50000],["1341",34000],["4111",32000],["1361",15000],["2460",12000],["1334",5000],["2139",3000],["2133",2000],["2141",100]],"economic_revenue_total_czk":82247000,"purpose_expenditure":[["3111",50600000],["2341",12168441],["6171",5892000],["3113",2770000],["2321",2360000],["6112",2118000],["3900",1040000],["3722",850000],["3639",832700],["2411",827000],["2219",810000],["2310",800000],["3631",750000],["5512",669000],["3725",630000],["6399",562419],["2212",440000],["3612",405000],["3745",366400],["3429",340000],["4351",262000],["3419",244000],["3399",240000],["6320",230000],["3723",200000],["1032",130000],["3421",116000],["5213",100000],["3341",60000],["3721",60000],["3314",56000],["6114",40000],["3632",38000],["2141",30000],["3744",30000],["6310",20000],["4359",16750],["6402",16290],["2221",10000],["3319",5000]],"purpose_expenditure_total_czk":87135000},"revised":{"economic_expenditure":[["6121",66048441],["5011",3324000],["5169",3264000],["5901",2122419],["5023",1538000],["5154",1242000],["5331",1200000],["5031",1100000],["5329",800000],["6122",650000],["5336",632613.56],["5139",595000],["5141",510000],["5137",490400],["5171",467000],["5032",439000],["5222",403000],["5365",380000],["5021",307000],["5153",250000],["5163",250000],["5168",245000],["5156",227000],["5362",150200],["5164",129500],["5162",110000],["5136",105000],["5903",100000],["5499",85000],["5138",84000],["5134",75000],["5194",70000],["5167",50000],["5173",45000],["5151",34000],["5175",34000],["5166",30000],["5212",30000],["5221",27750],["5132",25000],["5178",24000],["5179",24000],["5364",16290],["5038",15000],["5161",8000],["5229",4000],["5131",3000],["5041",2000],["5133",1000],["5321",1000]],"economic_expenditure_total_czk":87767613.56,"economic_financing":[["8124",-50500000],["8123",50000000],["8115",8988000]],"economic_financing_total_czk":8488000,"economic_revenue":[["4216",49791019],["1211",9775000],["1121",4978000],["4116",4390035.56],["1111",3652000],["2111",1820000],["1511",940000],["1113",629000],["2324",610959],["1345",600000],["2132",556400],["1122",380000],["1112",298000],["4112",255100],["2131",106000],["2112",95000],["1386",90000],["2119",60000],["1381",50000],["1387",50000],["3111",50000],["1341",34000],["4111",32000],["1361",15000],["2460",12000],["1334",5000],["2139",3000],["2133",2000],["2141",100]],"economic_revenue_total_czk":79279613.56,"purpose_expenditure":[["3111",50600000],["2341",12168441],["6171",6028000],["3113",3402613.56],["2321",2360000],["6112",1959000],["3900",1040000],["2411",850000],["3722",850000],["3639",832700],["2219",810000],["2310",800000],["3631",750000],["5512",669000],["3725",630000],["6399",562419],["2212",440000],["3612",405000],["3745",366400],["3429",340000],["4351",262000],["3419",244000],["3399",240000],["6320",230000],["3723",200000],["1032",130000],["3421",116000],["5213",100000],["3341",60000],["3721",60000],["3314",56000],["6114",40000],["3632",38000],["2141",30000],["3744",30000],["6310",20000],["4359",16750],["6402",16290],["2221",10000],["3319",5000]],"purpose_expenditure_total_czk":87767613.56},"actual":{"economic_expenditure":[["6121",38473035.11],["5169",3441162.06],["5011",3326254],["5023",1485990],["5331",1200000],["5031",1089928],["5154",992527.07],["5329",720000],["5139",702148.52],["5336",632613.56],["5168",484339.35],["5032",431476],["5171",398473.9],["5137",298991.91],["5163",283897.2],["5222",282500],["5365",247800],["5153",214605.6],["6122",211902.02],["5021",210532],["5499",173352],["5156",129639.77],["5151",123235],["5194",119531.77],["5162",113684.58],["5138",101438.95],["5164",98296.13],["5136",65481],["5134",63453.81],["5175",52881.68],["5166",50331],["5212",50000],["5221",45750],["5173",38651],["5167",33525.8],["5179",30194.75],["5362",-17104],["5364",16290],["5038",13696.24],["5223",10000],["5178",7915.82],["5141",6709.36],["5161",5621.32],["5229",4000],["5189",2178],["5321",1800],["5131",776],["5133",387]],"economic_expenditure_total_czk":56469893.28,"economic_financing":[["8115",8895547.2],["8901",-2007841.18],["8124",-469526.49]],"economic_financing_total_czk":6418179.53,"economic_revenue":[["4216",20815590.21],["1211",10242433.1],["1121",5484915.85],["1111",3806952.99],["4116",1978571.93],["2111",1810063.44],["1511",1249625.55],["1113",724893.81],["2324",684259.72],["1345",593950],["2132",559190],["1112",357502.76],["4112",255100],["1122",247800],["4222",216700],["1386",199830.93],["2131",155160.82],["2139",150180],["1334",140497.7],["2112",112089],["3111",79805],["1387",78318.59],["4111",32500],["1341",32408],["1361",15240],["4122",13000],["2460",12000],["1381",1585.99],["2133",1460],["2141",87.36],["2119",1]],"economic_revenue_total_czk":50051713.75,"purpose_expenditure":[["3111",29729861.69],["2341",8118180.72],["6171",5739619.35],["6112",1890049],["3113",1885853.56],["2321",1268145.2],["2411",839611.43],["2310",818922.34],["3725",816362.68],["3722",809479.22],["3631",743099.18],["5512",513987.17],["3639",498550.51],["3612",389924.55],["3745",364460.95],["3399",302511.81],["6320",271815],["3419",266811.71],["6399",232411],["3421",167943.56],["3723",165815.99],["4351",95406.08],["1032",89773],["2219",86167.6],["3900",56870],["3314",53376],["2141",50000],["3341",45475.6],["3429",30000],["3721",26206.18],["4359",24750],["6114",23487],["6402",16290],["3744",13721.4],["6310",12082.2],["3632",9558.37],["2212",1963.23],["3319",1350]],"purpose_expenditure_total_czk":56469893.28}},"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."}}}}