{"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:00572829","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00572829","name":"Obec Černíkovice","short_name":"Černíkovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Plzeň-sever","municipality_code":566632},"amounts":{"revenue_approved":2227000,"revenue_adjusted":4044700,"revenue_actual":3991654.98,"expense_approved":2117000,"expense_adjusted":2516190,"expense_actual":1567012.34,"tax_revenue":2392481.51,"nontax_revenue":408663.47,"capital_revenue":0,"transfer_revenue":1190510,"current_expense":1565012.34,"capital_expense":2000,"budget_balance":2424642.64,"cash_current":6110085.2,"cash_previous":3794534.56},"ratios":{"revenue_execution":0.9868853,"expense_execution":0.62277187,"balance_to_revenue":0.60742791,"cash_to_expense":3.89919405,"cash_yoy":0.61023311,"capital_expense_share":0.00127631,"transfer_revenue_share":0.29824972},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00572829/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00572829"},"seo":{"slug":"cernikovice-00572829","path":"/cz/municipalities/cernikovice-00572829/"},"population":{"value":87,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2227000,"expenditure_czk":2117000,"financing_czk":-110000,"balance_czk":110000},{"stage":"revised","revenue_czk":4044700,"expenditure_czk":2516190,"financing_czk":-1528510,"balance_czk":1528510},{"stage":"actual","revenue_czk":3991654.98,"expenditure_czk":1567012.34,"financing_czk":-2424642.64,"balance_czk":2424642.64}],"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":[["5171",750000],["5169",390000],["5023",340000],["5154",111000],["5199",75000],["5032",60000],["5222",60000],["5139",47000],["5364",44000],["5021",36000],["5141",29000],["5162",25000],["5163",25000],["5155",20000],["5042",17000],["5166",15000],["5175",15000],["5194",15000],["5151",10000],["5223",10000],["5903",6000],["5179",5000],["5323",4000],["5156",3000],["5161",3000],["5136",2000]],"economic_expenditure_total_czk":2117000,"economic_financing":[["8124",-110000]],"economic_financing_total_czk":-110000,"economic_revenue":[["1211",750000],["1121",440000],["1111",260000],["1511",230000],["2132",170100],["2111",103000],["1113",80000],["4112",70000],["1345",54000],["2131",32000],["1112",20000],["1386",10000],["1387",6000],["1341",1700],["2141",200]],"economic_revenue_total_czk":2227000,"purpose_expenditure":[["3639",700000],["6112",400000],["6171",392000],["3722",90000],["3612",75000],["3723",60000],["2310",50000],["3745",50000],["6402",44000],["1032",40000],["6310",34000],["3419",30000],["5512",30000],["3631",20000],["3721",20000],["6320",20000],["2212",10000],["2321",10000],["3330",10000],["3314",6000],["3399",6000],["5213",6000],["3412",5000],["6409",5000],["2292",4000]],"purpose_expenditure_total_czk":2117000},"revised":{"economic_expenditure":[["5171",797000],["5169",480500],["5023",390000],["5362",121890],["5154",111000],["5199",75000],["5139",66800],["5222",62000],["5032",60000],["5163",55700],["5021",44200],["5364",44000],["5175",37000],["5141",29000],["5162",25000],["5194",21000],["5155",20000],["5042",17000],["5166",15000],["5151",10000],["5223",10000],["5903",6000],["5179",5000],["5161",4100],["5323",4000],["5156",3000],["5136",2000]],"economic_expenditure_total_czk":2516190,"economic_financing":[["8115",-1418510],["8124",-110000]],"economic_financing_total_czk":-1528510,"economic_revenue":[["4222",1000000],["1211",900000],["1121",480000],["1511",390000],["1111",330000],["2132",170100],["2111",152000],["1122",121590],["4116",86210],["1113",80000],["2324",72100],["4112",71800],["1345",65000],["4111",32500],["1112",32000],["2131",32000],["1386",18000],["1387",7000],["2119",2000],["1341",1700],["2141",300],["1381",150],["1361",100],["1382",100],["1334",50]],"economic_revenue_total_czk":4044700,"purpose_expenditure":[["3639",700000],["6171",499400],["6112",450000],["6399",121590],["3722",90000],["3723",80000],["1032",75000],["3612",75000],["2310",50000],["3745",50000],["6320",50000],["6402",44000],["6310",34700],["3419",30000],["5512",30000],["3631",25000],["3721",25000],["6114",20500],["2321",14000],["2212",10000],["3330",10000],["3314",6000],["3399",6000],["5213",6000],["3412",5000],["6409",5000],["2292",4000]],"purpose_expenditure_total_czk":2516190},"actual":{"economic_expenditure":[["5169",472017.04],["5023",389238],["5362",121829],["5199",72447],["5154",60074.87],["5171",59850.51],["5163",55577.8],["5032",55114],["5139",51298.29],["5364",43540],["5175",36852],["5021",29200],["5194",20472],["5141",18973.45],["5166",14520],["5042",11473.22],["5162",10193.16],["5321",10000],["5151",9150],["5155",9000],["5161",4005],["5179",3803],["5323",3382],["5222",2000],["6121",2000],["5156",750],["5136",252]],"economic_expenditure_total_czk":1567012.34,"economic_financing":[["8115",-2315550.64],["8124",-109092]],"economic_financing_total_czk":-2424642.64,"economic_revenue":[["4222",1000000],["1211",893336.85],["1121",478020.45],["1511",389562.84],["1111",325791.57],["2132",166812],["2111",137821.5],["1122",121590],["4116",86210],["4112",71800],["2324",70353.57],["1345",64341],["1113",63207.98],["4111",32500],["2131",31414],["1112",31163.55],["1386",17415.64],["1387",6826.06],["2119",2000],["1341",1000],["2141",262.4],["1381",140.73],["1361",50],["1334",33.6],["1382",1.24]],"economic_revenue_total_czk":3991654.98,"purpose_expenditure":[["6112",444352],["6171",440142.63],["6399",121590],["3722",85593.72],["3723",79773],["3612",72447],["1032",66024.68],["6320",49949],["6402",43540],["6310",24602.25],["3721",23829.13],["3745",20686],["3631",20652.5],["6114",20324],["2321",13915],["5512",10000],["2310",9915.95],["3314",6000],["3399",4490.48],["6409",3803],["2292",3382],["2219",2000]],"purpose_expenditure_total_czk":1567012.34}},"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."}}}}