{"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:00274801","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00274801","name":"Obec Černíkovice","short_name":"Černíkovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Rychnov nad Kněžnou","municipality_code":576204},"amounts":{"revenue_approved":33891610,"revenue_adjusted":38450490,"revenue_actual":38260349.14,"expense_approved":33331930,"expense_adjusted":35166270,"expense_actual":25427276.3,"tax_revenue":19993107.35,"nontax_revenue":3050623.45,"capital_revenue":13216000,"transfer_revenue":2000618.34,"current_expense":14258398.84,"capital_expense":11168877.46,"budget_balance":12833072.84,"cash_current":31411618.04,"cash_previous":19136708.25},"ratios":{"revenue_execution":0.99505492,"expense_execution":0.72305867,"balance_to_revenue":0.33541442,"cash_to_expense":1.23535127,"cash_yoy":0.64143267,"capital_expense_share":0.43924789,"transfer_revenue_share":0.0522896},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00274801/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00274801"},"seo":{"slug":"cernikovice","path":"/cz/municipalities/cernikovice/"},"population":{"value":799,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":33891610,"expenditure_czk":33331930,"financing_czk":-559680,"balance_czk":559680},{"stage":"revised","revenue_czk":38450490,"expenditure_czk":35166270,"financing_czk":-3284220,"balance_czk":3284220},{"stage":"actual","revenue_czk":38260349.14,"expenditure_czk":25427276.3,"financing_czk":-12833072.84,"balance_czk":12833072.84}],"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",14555290],["5171",3378990],["5362",2965510],["5169",2134110],["6122",1600000],["5011",1435030],["5331",1260000],["5023",1083470],["5154",591180],["5031",565230],["5365",530100],["5222",397200],["5139",382010],["5021",318080],["5032",226090],["5166",184000],["5153",168800],["5156",153560],["5163",150840],["5499",128200],["5321",122000],["5137",110000],["5903",100000],["5168",86190],["6322",75000],["5192",71540],["5194",70900],["5141",61000],["5175",57000],["5162",41550],["5173",39620],["5164",34800],["5123",33000],["5122",30000],["5151",29000],["5167",27540],["5364",24020],["5329",23320],["5223",15000],["5132",13000],["5492",11000],["5172",10000],["5221",10000],["5179",9990],["5213",6000],["5038",5680],["5909",3990],["5161",2800],["5133",300]],"economic_expenditure_total_czk":33331930,"economic_financing":[["8124",-559680]],"economic_financing_total_czk":-559680,"economic_revenue":[["3111",11634150],["1211",8429500],["1121",4295010],["1111",3115240],["1511",1482670],["2111",1092060],["1345",691900],["2324",611000],["1113",543180],["1122",530000],["2141",350000],["2132",283130],["1112",257590],["4112",225800],["3113",107000],["1386",70000],["1381",40000],["1387",40000],["4111",31500],["2131",19170],["1341",16200],["1334",8070],["1361",8000],["2310",6450],["2133",3990]],"economic_revenue_total_czk":33891610,"purpose_expenditure":[["3612",5082660],["2219",4251330],["6399",3473170],["3631",3150600],["3113",2884750],["6171",2049030],["5512",1750000],["6112",1535800],["3745",1428620],["3722",1363000],["3726",1335320],["3613",1032000],["3639",980000],["3326",440000],["3412",435000],["2321",320000],["1031",315000],["3419",275000],["4359",125000],["3319",110000],["5519",110000],["5213",100000],["2212",87000],["6310",81000],["3429",80200],["3421",78000],["3399",70000],["6320",58680],["3721",45000],["3632",41400],["4356",40000],["3314",33000],["6114",31500],["2331",31000],["3349",26600],["6402",24020],["1036",21970],["2221",20000],["3723",16280]],"purpose_expenditure_total_czk":33331930},"revised":{"economic_expenditure":[["6121",15140690],["5171",3369300],["5362",2980590],["5169",2193950],["6122",1600000],["5331",1460450],["5011",1402330],["5023",1083470],["5336",738620],["5154",628900],["5031",565230],["5365",515020],["5021",450190],["5222",412200],["5139",409700],["5032",226090],["5137",173150],["5153",171590],["5156",152100],["5163",151710],["5499",128200],["5175",119670],["5903",100000],["5321",95000],["5194",92410],["5168",86190],["6322",75000],["5192",71540],["5166",67620],["5141",61000],["6351",60000],["5164",48100],["5162",45140],["5223",45000],["5173",39620],["5167",29550],["5151",29000],["5364",24020],["5329",23320],["5492",18000],["5123",17510],["5132",13000],["5172",10000],["5221",10000],["5179",9990],["5038",6420],["5213",6000],["5909",3990],["5161",2800],["5136",2700],["5133",200]],"economic_expenditure_total_czk":35166270,"economic_financing":[["8115",-2724540],["8124",-559680]],"economic_financing_total_czk":-3284220,"economic_revenue":[["3111",13130970],["1211",8474610],["1121",4532220],["1111",3115240],["1511",1527970],["2111",1350140],["4222",960000],["4116",871800],["1345",691900],["2324",672970],["2141",555070],["1113",546250],["1122",514920],["2132",374150],["1112",257590],["4112",225800],["1386",185080],["2131",148280],["3113",120000],["1387",75000],["1381",40000],["4111",32500],["1341",16200],["1334",8070],["1361",8000],["2310",5690],["2133",3990],["2112",3600],["2119",2420],["1382",60]],"economic_revenue_total_czk":38450490,"purpose_expenditure":[["3612",5082660],["2219",4251330],["3113",3883820],["6399",3473170],["3631",3150600],["6171",2049030],["5512",1765000],["6112",1535800],["3745",1500620],["3722",1363000],["3726",1331970],["3613",1032000],["3639",980000],["2321",654950],["3412",435000],["3421",423000],["3326",377400],["1031",358700],["3419",275000],["3319",151230],["5519",110000],["4359",101000],["5213",100000],["2212",87000],["6310",81000],["3429",80200],["3399",75500],["3721",70000],["4356",67000],["6320",58680],["3632",41400],["3723",33350],["3314",31770],["6114",31500],["2331",31000],["3349",26600],["6402",24020],["1036",21970],["2221",20000]],"purpose_expenditure_total_czk":35166270},"actual":{"economic_expenditure":[["6121",11033877.46],["5362",2236934.44],["5169",1866292.5],["5011",1534516],["5331",1460447.2],["5023",1076914],["5171",838258.84],["5336",738618.34],["5031",587112],["5154",550486.86],["5365",515020],["5021",474554],["5222",412200],["5139",280670.72],["5032",237250],["5153",171586],["5163",149112.8],["5156",128424.41],["5175",104880],["5499",100124],["5168",90090.6],["5194",78561.3],["6322",75000],["5321",73291.86],["5192",71533],["5137",66394.05],["6351",60000],["5141",48994.78],["5166",47777],["5223",45000],["5164",40625.09],["5173",34807],["5162",30097.51],["5151",25314],["5364",24015],["5329",20243.8],["5167",19570.75],["5492",18000],["5123",11242],["5221",10000],["5179",9986.99],["5132",9186],["5038",6406],["5213",6000],["5909",3983],["5136",2698],["5161",1179]],"economic_expenditure_total_czk":25427276.3,"economic_financing":[["8115",-12274909.79],["8124",-559668],["8901",1504.95]],"economic_financing_total_czk":-12833072.84,"economic_revenue":[["3111",13096000],["1211",8474600.6],["1121",4532214.65],["1111",3113741.15],["1511",1527964.26],["2111",1308067.03],["4222",960000],["4116",782318.34],["1345",671429],["2324",670408.58],["1113",599506.5],["2141",555067.79],["1122",514920],["2132",349890],["1112",295512.5],["4112",225800],["1386",165100.62],["2131",155190],["3113",120000],["1387",64722.41],["4111",32500],["1341",15900],["1334",8061.03],["1361",8030],["2310",5688.77],["2112",3591.28],["2119",2420],["1381",1351.31],["2133",300],["1382",53.32]],"economic_revenue_total_czk":38260349.14,"purpose_expenditure":[["3612",4170598.66],["2219",4002705.75],["6399",2744695.44],["3113",2731972.76],["3631",2624730.6],["6171",1605013.5],["6112",1486042.73],["3745",1483793.44],["3722",1344760.2],["2321",550237.64],["3639",435141.68],["3421",422000.33],["3726",285318],["3419",275000],["1031",155897.4],["3319",151223],["5519",110000],["5512",86130.45],["3429",80200],["4359",79891.86],["3399",75229],["6310",67645.58],["4356",67000],["3721",66268.57],["6320",57448],["3632",38684],["3723",33340.27],["3314",31766.61],["3349",26546.7],["6402",24015],["2331",23485.8],["2212",22053.68],["1036",21965.13],["6114",21863],["3326",9800],["3613",9796.52],["3412",5015]],"purpose_expenditure_total_czk":25427276.3}},"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."}}}}