{"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:00277711","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00277711","name":"Obec Čermná","short_name":"Čermná","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Trutnov","municipality_code":579106},"amounts":{"revenue_approved":9064150,"revenue_adjusted":9423750,"revenue_actual":9814955.7,"expense_approved":13357425,"expense_adjusted":14501440.65,"expense_actual":9352374.74,"tax_revenue":8800153.58,"nontax_revenue":795252.12,"capital_revenue":90050,"transfer_revenue":129500,"current_expense":8533018.74,"capital_expense":819356,"budget_balance":462580.96,"cash_current":8962705.22,"cash_previous":8350615.35},"ratios":{"revenue_execution":1.04151274,"expense_execution":0.64492728,"balance_to_revenue":0.04713021,"cash_to_expense":0.9583347,"cash_yoy":0.07329877,"capital_expense_share":0.08760941,"transfer_revenue_share":0.01319415},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00277711/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00277711"},"seo":{"slug":"cermna","path":"/cz/municipalities/cermna/"},"population":{"value":414,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":9064150,"expenditure_czk":13357425,"financing_czk":4293275,"balance_czk":-4293275},{"stage":"revised","revenue_czk":9423750,"expenditure_czk":14501440.65,"financing_czk":5077690.65,"balance_czk":-5077690.65},{"stage":"actual","revenue_czk":9814955.7,"expenditure_czk":9352374.74,"financing_czk":-462580.96,"balance_czk":462580.96}],"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",3700000],["5171",1981850],["5169",1545985],["5011",1204500],["5023",950000],["5139",617250],["5031",452500],["5154",359000],["6119",300000],["5162",240000],["5032",237600],["6122",200000],["5021",180000],["5137",173500],["5153",150000],["5168",140000],["5163",114000],["5175",100000],["5194",100000],["5365",68000],["5173",55500],["5903",50000],["5909",50000],["5138",46000],["5329",42000],["5164",40000],["5156",39400],["5041",33540],["5167",33400],["5134",24000],["5362",22000],["5019",20000],["5172",20000],["5166",15000],["5132",14900],["5492",10000],["5321",7500],["5038",6000],["5136",5000],["5161",3000],["5221",3000],["5176",2000],["5155",1000]],"economic_expenditure_total_czk":13357425,"economic_financing":[["8115",4293275]],"economic_financing_total_czk":4293275,"economic_revenue":[["1211",3873000],["1121",1981000],["1111",1265000],["1511",400000],["1113",270000],["1345",220000],["2111",218250],["1122",174000],["3111",130000],["2324",101000],["4112",96900],["1112",91000],["1381",55000],["1386",32000],["2310",26000],["1342",21000],["2328",21000],["2112",17500],["1334",17000],["1387",15000],["2133",10000],["2321",10000],["1341",7500],["1361",6000],["2329",3000],["2119",2000],["2141",1000]],"economic_revenue_total_czk":9064150,"purpose_expenditure":[["6171",2067040],["3639",1848000],["2212",1844000],["6112",1150600],["2321",1020000],["3613",891100],["3399",688000],["3631",653000],["3722",500000],["3745",487800],["2310",400000],["3635",350000],["3419",325000],["3412",318600],["2341",100000],["5511",100000],["6399",88000],["6320",80000],["4351",77330],["3723",70000],["3612",50000],["5213",50000],["6409",50000],["3329",35000],["2411",30000],["5299",30000],["4379",26455],["5219",20000],["6310",4000],["3632",3500]],"purpose_expenditure_total_czk":13357425},"revised":{"economic_expenditure":[["6121",3372373.05],["5171",2238850],["5169",1544594.5],["5011",1342884],["5023",892900],["6122",728846],["5139",615050],["5031",527227.3],["5154",405200],["5021",316139.63],["6119",300000],["5032",216971.07],["5137",198700],["5162",191000],["5163",156200],["5153",150000],["5168",140000],["5175",130518],["5492",110000],["5365",108558],["5321",93955],["5194",90700],["5164",57780.95],["5366",57000],["5138",53000],["5167",50900],["5903",50000],["5909",50000],["5329",42000],["5156",39700],["5339",35000],["5041",33540],["5134",24000],["5362",22000],["5019",20000],["5172",20000],["5166",15000],["5132",14900],["5364",14457.65],["5173",10500],["5038",6000],["5136",5000],["5161",3260],["5221",3000],["5176",2000],["5155",1000],["5039",735.5]],"economic_expenditure_total_czk":14501440.65,"economic_financing":[["8115",5077690.65]],"economic_financing_total_czk":5077690.65,"economic_revenue":[["1211",3873000],["1121",1981000],["1111",1336200],["1511",400000],["1113",270000],["2111",257350],["1345",220000],["1122",174000],["3111",130000],["2324",124000],["1112",110000],["4112",97000],["1386",76000],["2141",62000],["1381",55000],["2310",51000],["4111",32500],["3113",30000],["1387",28400],["1342",21000],["2328",21000],["2112",17500],["1334",17000],["2133",10000],["2321",10000],["1341",7500],["1361",6000],["2119",3200],["2329",3000],["2131",100]],"economic_revenue_total_czk":9423750,"purpose_expenditure":[["3639",2298000],["6171",2067040],["2212",1844000],["6112",1151600],["2321",1020000],["3613",912100],["3399",705200],["3631",653000],["3745",591800],["3722",500000],["2310",440158],["3412",418600],["3635",350000],["3419",325000],["5511",160000],["3329",105000],["2341",100000],["3900",100000],["6399",88000],["6320",80000],["4351",77330],["6402",71457.65],["3723",70000],["3612",50000],["5213",50000],["6409",50000],["3632",45000],["6114",32500],["2411",30000],["3119",30000],["5299",30000],["4379",26455],["5219",20000],["4350",5000],["6310",4200]],"purpose_expenditure_total_czk":14501440.65},"actual":{"economic_expenditure":[["5171",1789863.84],["5169",1233740.64],["5011",1157946],["5023",897593],["6122",654685],["5139",474518.03],["5031",463352.3],["5154",378142.17],["5021",325080],["5162",259776.71],["5341",205466],["5032",175921.07],["6121",164671],["5137",116894.2],["5153",101328.4],["5492",100000],["5365",97468],["5163",96890.15],["5175",96236.31],["5168",94123.05],["5321",86455],["5194",59827.7],["5366",57000],["5329",38990],["5339",34133],["5167",32321.5],["5041",30000],["5164",28053.85],["5138",24731],["5156",23019.87],["5364",14457.65],["5131",11635],["5166",6000],["5038",5393],["5909",5217.3],["5221",3000],["5161",2826],["5019",2231.5],["5173",1898],["5136",753],["5039",735.5]],"economic_expenditure_total_czk":9352374.74,"economic_financing":[["8117",5500000],["8115",-3962580.96],["8118",-2000000]],"economic_financing_total_czk":-462580.96,"economic_revenue":[["1211",3919602.34],["1121",2101183.24],["1111",1430021.99],["1511",493120.91],["2328",296450],["1113",277503.73],["2111",261929.11],["1345",249704],["1112",136914.73],["2324",123418.2],["4112",97000],["1386",76540.09],["2141",61319.66],["3111",60050],["1122",56910],["4111",32500],["3113",30000],["1387",29999.91],["2310",25000],["2321",15000],["1342",11595],["1341",10065],["1361",6400],["2112",5322.15],["2119",3446],["2133",2880],["1381",592.64],["2131",487]],"economic_revenue_total_czk":9814955.7,"purpose_expenditure":[["6171",1951997.25],["3639",1634928.29],["6112",1135862],["2212",900696.48],["3613",655253.33],["3399",615206.04],["3745",571866.61],["3722",437779.18],["3412",390338],["6330",205466],["3900",100000],["3631",98549.25],["2321",96626.95],["5511",94195.5],["6402",71457.65],["6399",56910],["4351",48734],["3632",44036],["3723",43215.34],["2310",40158],["3119",29133],["4379",26455],["6114",25848.17],["6320",20595],["3419",20194.01],["2411",13562],["3329",8765.24],["6409",5217.3],["4350",5000],["6310",4329.15]],"purpose_expenditure_total_czk":9352374.74}},"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."}}}}