{"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:00276537","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00276537","name":"Obec Cerekvice nad Loučnou","short_name":"Cerekvice nad Loučnou","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Svitavy","municipality_code":577936},"amounts":{"revenue_approved":44019749,"revenue_adjusted":44075249,"revenue_actual":40628955.97,"expense_approved":51234449.65,"expense_adjusted":53552126.65,"expense_actual":45516351.07,"tax_revenue":24813153.17,"nontax_revenue":3425924.61,"capital_revenue":187800,"transfer_revenue":12202078.19,"current_expense":24752405.76,"capital_expense":20763945.31,"budget_balance":-4887395.1,"cash_current":35197812.45,"cash_previous":40157318.19},"ratios":{"revenue_execution":0.92180888,"expense_execution":0.84994479,"balance_to_revenue":-0.1202934,"cash_to_expense":0.7733004,"cash_yoy":-0.12350192,"capital_expense_share":0.45618651,"transfer_revenue_share":0.3003296},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00276537/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00276537"},"seo":{"slug":"cerekvice-nad-loucnou","path":"/cz/municipalities/cerekvice-nad-loucnou/"},"population":{"value":886,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":44019749,"expenditure_czk":51234449.65,"financing_czk":7214700.65,"balance_czk":-7214700.65},{"stage":"revised","revenue_czk":44075249,"expenditure_czk":53552126.65,"financing_czk":9476877.65,"balance_czk":-9476877.65},{"stage":"actual","revenue_czk":40628955.97,"expenditure_czk":45516351.07,"financing_czk":4887395.1,"balance_czk":-4887395.1}],"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",16022000],["5171",11378000],["6122",6255000],["5331",3047000],["5169",2751300],["5011",2120000],["5329",1410500],["5023",1200000],["5336",1014549.65],["5154",1007000],["5031",756600],["5139",608500],["5021",498000],["5903",450000],["5365",400000],["5032",310300],["5137",310000],["5168",280500],["5222",262000],["5362",200000],["5156",122000],["5153",113000],["5194",110000],["5163",95000],["6123",65000],["5175",56000],["5492",50000],["5167",48000],["5162",36000],["5132",35000],["5223",30000],["5499",27000],["5321",21000],["5136",20000],["5151",20000],["5339",14700],["5138",14000],["5179",12000],["5221",12000],["5172",10000],["5038",8000],["5134",8000],["5164",8000],["5229",6500],["5161",5000],["5173",5000],["5176",2000]],"economic_expenditure_total_czk":51234449.65,"economic_financing":[["8115",7214700.65]],"economic_financing_total_czk":7214700.65,"economic_revenue":[["4216",15720000],["1211",10300000],["1121",5200000],["1111",3000000],["2111",2110000],["1511",2000000],["4116",1639549],["2141",900000],["1345",738000],["1113",650000],["1122",370000],["2132",262100],["1112",250000],["2324",250000],["4112",210200],["3111",162900],["4222",120000],["2131",90000],["1341",18000],["1361",10000],["4121",10000],["1343",5000],["2112",4000]],"economic_revenue_total_czk":44019749,"purpose_expenditure":[["2333",15480000],["3113",6348287.65],["2212",4600000],["2219",3300000],["3111",3278162],["6171",2446000],["2321",1892000],["3639",1819500],["3745",1700000],["3412",1655000],["5512",1594300],["6112",1586000],["2310",1384000],["3722",871000],["6399",600000],["5213",450000],["3631",405000],["3723",272000],["3399",242000],["3419",240000],["4359",216500],["3421",190000],["3511",155000],["3612",100000],["3314",62200],["2223",50000],["6320",45000],["3349",40000],["3632",39500],["3721",35000],["3429",33000],["4341",30000],["6310",25000],["4357",12000],["3341",10000],["4356",10000],["3319",6000],["2221",5000],["3326",3000],["3741",2000],["4379",2000]],"purpose_expenditure_total_czk":51234449.65},"revised":{"economic_expenditure":[["6121",21254000],["5171",11756000],["5331",3297000],["5169",2991100],["6122",2225000],["5011",2120000],["5329",1542500],["5023",1200000],["5154",1032000],["5336",1014549.65],["5031",756600],["5139",613500],["5021",534700],["5903",450000],["5365",400000],["5137",340000],["5032",310300],["5168",270500],["5222",262000],["5362",200000],["5156",122000],["5153",113000],["5194",110000],["5163",95000],["5167",68000],["6123",65000],["5175",59000],["5492",50000],["5162",36000],["5132",35000],["5223",30000],["5499",27000],["5321",21000],["5136",20000],["5151",20000],["5339",14700],["5138",14000],["5179",12000],["5221",12000],["5172",10000],["5038",8000],["5134",8000],["5164",8000],["5229",6500],["5161",5500],["5173",5500],["5364",5177],["5176",2000]],"economic_expenditure_total_czk":53552126.65,"economic_financing":[["8115",9476877.65]],"economic_financing_total_czk":9476877.65,"economic_revenue":[["4216",15720000],["1211",10300000],["1121",5200000],["1111",3000000],["2111",2110000],["1511",2000000],["4116",1642549],["2141",900000],["1345",738000],["1113",650000],["1122",370000],["2132",262100],["1112",250000],["2324",250000],["4112",210200],["3111",162900],["4122",140000],["2131",90000],["4111",32500],["1341",18000],["1361",10000],["4121",10000],["1343",5000],["2112",4000]],"economic_revenue_total_czk":44075249,"purpose_expenditure":[["2333",15480000],["3113",7248287.65],["2212",4578000],["2219",3700000],["3111",3278162],["6171",2446000],["2321",2174000],["3412",1955000],["3745",1900000],["3639",1819500],["5512",1617300],["6112",1586000],["2310",1516000],["3722",911000],["6399",600000],["5213",450000],["3631",405000],["3723",272000],["3419",240000],["3399",235800],["4359",216500],["3421",190000],["3511",180000],["3612",100000],["3314",62200],["2223",50000],["6320",45000],["3349",40000],["3632",39500],["3721",35000],["3429",33000],["6114",32500],["4341",30000],["6310",25000],["3319",12200],["4357",12000],["3341",10000],["4356",10000],["6402",5177],["2221",5000],["3326",3000],["3741",2000],["4379",2000]],"purpose_expenditure_total_czk":53552126.65},"actual":{"economic_expenditure":[["6121",19265337.32],["5171",8408053.39],["5169",3326308.76],["5331",3297000],["5011",1537648],["5329",1515651],["6122",1498607.99],["5023",1171754],["5336",1014549.65],["5154",941442.76],["5021",592365],["5031",574824],["5365",448140],["5222",262000],["5168",252513.26],["5032",241430],["5137",216547.3],["5139",213424.16],["5499",137634],["5153",124788.24],["5175",94609.49],["5163",86856.4],["5156",81708.48],["5167",66620],["5362",-60674.26],["5194",52258.78],["5223",25000],["5321",18131],["5151",16034],["5136",15261],["5339",14526],["5179",12575.67],["5492",11000],["5162",7239],["5229",6500],["5038",6476],["5132",6301.68],["5364",5177],["5164",4800],["5161",2079],["5221",2000],["5192",1000],["5134",703],["5173",150]],"economic_expenditure_total_czk":45516351.07,"economic_financing":[["8117",9000000],["8118",-9000000],["8115",4959505.74],["8901",-72110.64]],"economic_financing_total_czk":4887395.1,"economic_revenue":[["1211",10399090.16],["4216",10277931.96],["1121",5568413.47],["1111",3934132.91],["1511",2280976.2],["2111",2186522.4],["4116",1531446.23],["1345",744225],["1113",735963.22],["1122",448140],["2141",382649.81],["1112",362952.02],["2132",303951.6],["2324",279869.8],["2131",240859],["4112",210200],["1386",202875.11],["3111",187800],["4122",140000],["1387",79511.33],["4111",32500],["2310",27000],["1341",17800],["1334",16930.94],["1361",11530],["4121",10000],["1343",9000],["2112",5072],["1381",1612.81]],"economic_revenue_total_czk":40628955.97,"purpose_expenditure":[["2333",14513357.93],["3113",5696751.13],["2219",3636972],["3111",3184182.77],["2212",2716119.22],["2321",2173274.24],["6171",1825421.61],["3412",1789156.32],["6112",1492199],["2310",1482036],["3745",1383288.06],["5512",1361319],["3639",1352868.36],["3722",908023.84],["6399",385231.74],["3631",276878],["3723",249430.8],["3419",240000],["4359",203077],["3399",197822.49],["3511",159229.08],["3314",50764],["6320",44564],["3721",38145.86],["6114",32500],["3632",28049.22],["4341",25000],["3429",16770],["3349",15000],["4357",12000],["3319",11200],["6402",5177],["6310",4042.4],["3326",2500],["3741",2000],["4379",2000]],"purpose_expenditure_total_czk":45516351.07}},"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."}}}}