{"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:00278734","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00278734","name":"Městys Dolní Čermná","short_name":"Dolní Čermná","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Ústí nad Orlicí","municipality_code":580112},"amounts":{"revenue_approved":99966300,"revenue_adjusted":104373001.8,"revenue_actual":46820655.02,"expense_approved":116781300,"expense_adjusted":123495001.8,"expense_actual":48694185.42,"tax_revenue":33013056.99,"nontax_revenue":8269813.85,"capital_revenue":1068136,"transfer_revenue":4469648.18,"current_expense":30735977.71,"capital_expense":17958207.71,"budget_balance":-1873530.4,"cash_current":13391040.69,"cash_previous":18666016.19},"ratios":{"revenue_execution":0.44858971,"expense_execution":0.39430086,"balance_to_revenue":-0.04001504,"cash_to_expense":0.27500287,"cash_yoy":-0.28259782,"capital_expense_share":0.36879573,"transfer_revenue_share":0.09546317},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00278734/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00278734"},"seo":{"slug":"dolni-cermna","path":"/cz/municipalities/dolni-cermna/"},"population":{"value":1335,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":99966300,"expenditure_czk":116781300,"financing_czk":16815000,"balance_czk":-16815000},{"stage":"revised","revenue_czk":104373001.8,"expenditure_czk":123495001.8,"financing_czk":19122000,"balance_czk":-19122000},{"stage":"actual","revenue_czk":46820655.02,"expenditure_czk":48694185.42,"financing_czk":1873530.4,"balance_czk":-1873530.4}],"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",75400000],["5171",10459950],["5169",5600000],["5011",5370000],["5331",4150000],["5023",1970000],["5166",1810000],["5031",1713950],["5154",1471000],["5021",1165000],["5139",985000],["5362",677500],["5032",671000],["5137",660000],["6122",630000],["5222",600000],["5153",445000],["5141",302000],["5223",300000],["5365",300000],["5329",270000],["5156",240000],["5151",236000],["5163",210000],["5175",210000],["5499",200000],["5194",130000],["5167",69000],["5168",65000],["5161",55000],["5903",50000],["6130",50000],["5229",48500],["5162",46000],["5038",26000],["5173",25000],["5178",25000],["5321",24000],["5019",23000],["5172",20000],["5132",15000],["5039",11000],["5138",10000],["5164",10000],["5179",6900],["5041",6500],["5364",6000],["5136",5000],["5029",4000],["5133",4000]],"economic_expenditure_total_czk":116781300,"economic_financing":[["8115",15000000],["8123",4664000],["8124",-2849000]],"economic_financing_total_czk":16815000,"economic_revenue":[["3111",55000000],["1211",14730200],["1121",7502000],["2111",5936700],["1111",5511700],["1511",2400000],["4216",1794000],["3113",1000000],["1113",948800],["2132",940000],["2112",850000],["4112",821000],["1122",650000],["2324",451000],["1112",449900],["2141",240000],["1361",200000],["1386",160000],["2131",110000],["1387",100000],["1381",60000],["2310",40000],["1341",35000],["2119",20000],["2321",16000]],"economic_revenue_total_czk":99966300,"purpose_expenditure":[["3633",55300000],["3612",13350000],["3113",11639950],["3639",9668940],["6171",8243020],["3631",5700000],["6112",2589890],["2212",1825000],["3722",1560000],["3141",1160000],["1031",1121000],["6399",950000],["5512",894000],["2219",605000],["3399",410000],["6310",322000],["3326",300000],["3613",239000],["3745",230000],["3349",158000],["3314",107000],["2321",105000],["3419",80000],["5213",50000],["4351",47000],["3632",35000],["3721",35000],["3522",30000],["3421",20000],["6402",6000],["2310",500]],"purpose_expenditure_total_czk":116781300},"revised":{"economic_expenditure":[["6121",82664100],["5171",6692050],["5169",5852700],["5011",5439000],["5331",4150000],["5023",1970000],["5166",1846000],["5031",1743450],["5154",1669700],["5021",1273500],["5365",1173060],["5137",1013000],["5336",1009891.8],["5139",839100],["5032",685000],["5153",665300],["6122",652000],["5222",646000],["5362",419500],["5223",330000],["5141",302000],["5329",270000],["5175",260000],["5156",246300],["5151",237000],["5499",233000],["5163",210000],["5164",180500],["5194",130000],["5168",99000],["5167",69000],["5161",57000],["5903",50000],["6130",50000],["5229",49650],["5162",48200],["5138",31000],["5132",30000],["5019",28000],["5038",26000],["5173",25000],["5178",25000],["5321",24000],["5172",20000],["5039",12000],["5339",10000],["5179",6900],["5041",6500],["5363",6500],["5364",6000],["5136",5000],["5029",4000],["5133",4000],["5191",100]],"economic_expenditure_total_czk":123495001.8,"economic_financing":[["8115",17887000],["8123",4664000],["8124",-3429000]],"economic_financing_total_czk":19122000,"economic_revenue":[["3111",54650000],["1211",14730200],["1121",7680000],["2111",7029600],["1111",5511700],["1511",2400000],["4213",1794000],["1122",1173060],["1113",1016800],["4116",1009891.8],["3113",1009000],["4222",925000],["2132",883400],["4112",821000],["2112",795000],["2324",673250],["1112",500900],["2212",350000],["2141",331000],["1386",280000],["1361",200000],["1387",110000],["2131",110000],["4122",98000],["4111",65000],["1381",60000],["2310",49000],["2321",38000],["1341",35000],["2119",20000],["4121",13800],["2322",9000],["2328",1000],["1345",300],["1382",100]],"economic_revenue_total_czk":104373001.8,"purpose_expenditure":[["3633",55300000],["3612",15301900],["3113",12649841.8],["3639",9808940],["6171",8244170],["3631",5742200],["2212",3125000],["6112",2589890],["3722",1560000],["6399",1535060],["3421",1220000],["3141",1160000],["1031",1121000],["5512",1101500],["2219",605000],["3399",420000],["6310",322000],["3613",302000],["3326",300000],["3745",234000],["3349",158000],["2321",142000],["3314",107000],["3419",80000],["3721",65000],["6114",65000],["4351",52000],["3632",51000],["5213",50000],["4359",35000],["3522",30000],["6402",6000],["4350",5000],["3599",3000],["4357",3000],["2310",500]],"purpose_expenditure_total_czk":123495001.8},"actual":{"economic_expenditure":[["6121",17696847.71],["5011",5434821.44],["5169",4330453.53],["5331",4150000],["5171",2143010.54],["5023",1850940.5],["5031",1637253.7],["5154",1589953.46],["5021",1179698.84],["5365",1173060],["5336",1009891.8],["5032",674899.62],["5153",663284.28],["5139",662189.94],["5222",571140],["5137",536647.49],["5362",415189.7],["5223",330000],["5141",285300.83],["5329",268034],["6122",261360],["5499",232561.1],["5166",219668],["5156",207557],["5175",195110.64],["5164",168093.2],["5151",163010.48],["5163",152412.2],["5168",98410],["5194",66442.31],["5229",49581],["5162",47668.87],["5161",34385],["5132",28389.35],["5167",27491],["5178",23972.52],["5038",22769],["5138",20386.69],["5173",13785],["5019",12971.19],["5339",10000],["5321",9000],["5179",6820.27],["5364",5655.2],["5363",5237.8],["5039",4387.27],["5029",2147.95],["5136",1827],["5133",368],["5191",100]],"economic_expenditure_total_czk":48694185.42,"economic_financing":[["8115",5274975.5],["8124",-3426792.1],["8901",25347]],"economic_financing_total_czk":1873530.4,"economic_revenue":[["1211",14361126.63],["1121",7679985.9],["2111",5647828.01],["1111",5336024.84],["1511",2326101.44],["4213",1536956.38],["1122",1173060],["3111",1059136],["1113",1015913.12],["4116",1009891.8],["4222",925000],["2132",882275.36],["4112",821000],["2324",661332.51],["1112",500761.64],["2212",349740],["2141",323365.4],["1386",279765.56],["2112",200185],["1361",197285],["1387",109674.66],["2131",98339],["4122",98000],["4111",65000],["2310",48996.42],["2321",37750],["1341",30671],["4121",13800],["2119",10356.15],["3113",9000],["2322",8862],["1381",2292.15],["2328",784],["1345",300],["1382",95.05]],"economic_revenue_total_czk":46820655.02,"purpose_expenditure":[["3612",11775443.73],["3113",9107201.32],["3639",8234402.26],["6171",7172820.45],["6112",2377941.5],["2212",1919995.03],["6399",1534659.7],["3722",1500389.91],["3141",1150388],["3631",585649.54],["5512",538077.17],["3399",356078.97],["3633",315910],["3613",301201.22],["6310",300323.03],["3326",300000],["3745",233560.3],["1031",222937.85],["3349",145613.03],["2321",141031],["3314",99174],["3721",64873.62],["6114",53484.59],["4351",51721],["3632",47878],["3419",47201],["4359",35000],["3522",30000],["2219",17400],["3421",17041],["6402",5655.2],["4350",5000],["3599",3000],["4357",3000],["2310",133]],"purpose_expenditure_total_czk":48694185.42}},"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."}}}}