{"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:00233803","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00233803","name":"Obec Srbsko","short_name":"Srbsko","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Beroun","municipality_code":531758},"amounts":{"revenue_approved":25090700,"revenue_adjusted":27688910,"revenue_actual":24269223.41,"expense_approved":45054500,"expense_adjusted":51050000,"expense_actual":44738446.31,"tax_revenue":12399648.42,"nontax_revenue":1823484.55,"capital_revenue":30000,"transfer_revenue":10016090.44,"current_expense":10945048.54,"capital_expense":33793397.77,"budget_balance":-20469222.9,"cash_current":4241273.07,"cash_previous":5435770.65},"ratios":{"revenue_execution":0.87649616,"expense_execution":0.87636526,"balance_to_revenue":-0.84342307,"cash_to_expense":0.09480153,"cash_yoy":-0.2197476,"capital_expense_share":0.75535475,"transfer_revenue_share":0.4127075},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00233803/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00233803"},"seo":{"slug":"srbsko","path":"/cz/municipalities/srbsko/"},"population":{"value":562,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":25090700,"expenditure_czk":45054500,"financing_czk":19963800,"balance_czk":-19963800},{"stage":"revised","revenue_czk":27688910,"expenditure_czk":51050000,"financing_czk":23361090,"balance_czk":-23361090},{"stage":"actual","revenue_czk":24269223.41,"expenditure_czk":44738446.31,"financing_czk":20469222.9,"balance_czk":-20469222.9}],"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",26529000],["6212",7750000],["5169",1797000],["5011",1606000],["5023",1300000],["5336",848000],["5331",700000],["5031",589000],["5171",572500],["5154",437000],["5321",362000],["5365",300000],["5139",288500],["5021",283000],["5032",272000],["5168",161000],["5153",150000],["5141",120000],["5163",115000],["5182",100000],["6119",100000],["5329",67000],["5137",66000],["5162",65000],["5136",57000],["5156",55000],["6122",50000],["5175",49000],["5166",46000],["5213",45000],["5194",24000],["5164",23500],["5151",20000],["5167",20000],["5179",17000],["5172",15000],["5038",10000],["5903",10000],["5138",7000],["5362",7000],["5134",6000],["5161",6000],["5122",4000],["5132",2000],["5133",2000],["5173",1000]],"economic_expenditure_total_czk":45054500,"economic_financing":[["8123",21600000],["8124",-1000000],["8115",-636200]],"economic_financing_total_czk":19963800,"economic_revenue":[["4222",10200000],["1211",5400000],["1121",2600000],["1111",1800000],["2111",1079000],["4116",861300],["1511",440000],["1113",430000],["4213",420000],["1345",400000],["1122",300000],["2132",246400],["4122",200000],["4112",136000],["1112",120000],["2131",90000],["3122",70000],["1386",60000],["1342",50000],["2321",40000],["4111",32000],["1343",30000],["1381",25000],["1387",25000],["1361",11000],["1341",8000],["2112",7000],["2119",5000],["1334",1000],["1335",1000],["2133",1000],["2141",1000],["2212",1000]],"economic_revenue_total_czk":25090700,"purpose_expenditure":[["3745",11574000],["2321",9572000],["2219",7841000],["3631",4815000],["6171",2503000],["3113",1871000],["6112",1608000],["3412",1025000],["2310",865000],["3723",689500],["3722",525000],["2212",461000],["3392",332000],["6399",300000],["3319",266000],["5311",127000],["3326",107000],["3635",100000],["3429",96000],["6409",83000],["1031",70000],["2294",45000],["3314",36500],["3632",25000],["6310",25000],["5512",24000],["3721",16000],["5213",14000],["3399",11000],["3639",9000],["3421",6500],["2229",5000],["3419",5000],["1011",2000]],"purpose_expenditure_total_czk":45054500},"revised":{"economic_expenditure":[["6121",38369000],["5169",2007000],["5011",1703000],["5023",1300000],["5171",961000],["5331",700000],["5336",659000],["5031",610000],["5141",568500],["5139",500500],["5154",428000],["5321",410000],["5365",350000],["5021",312000],["5032",276000],["5166",229000],["6122",184000],["5163",171000],["5153",130000],["5168",124000],["5162",105000],["5137",101000],["6119",100000],["5175",94000],["5329",67000],["5494",65500],["5156",64000],["5136",57000],["5151",47500],["5213",46000],["6142",45000],["5194",43000],["5222",33500],["5172",30000],["5189",28000],["5164",23500],["5167",20000],["5179",17000],["5182",14000],["5038",10000],["5903",10000],["5362",7000],["5134",6000],["5138",6000],["5161",6000],["5122",4000],["5173",3000],["5132",2000],["5133",2000],["5192",1000]],"economic_expenditure_total_czk":51050000,"economic_financing":[["8123",31800000],["8115",-7438910],["8124",-1000000]],"economic_financing_total_czk":23361090,"economic_revenue":[["4216",9666000],["1211",5460000],["1121",2909000],["1111",2000000],["4116",1395300],["2111",1315000],["4213",1070000],["4122",760000],["1511",562000],["1113",430000],["1345",425000],["1122",350000],["2132",266400],["2321",192000],["1112",190000],["4112",133200],["1386",110000],["2131",107500],["3122",70000],["1387",52000],["1342",50000],["2329",50000],["4111",32500],["1343",30000],["1381",25000],["1361",13000],["1341",8000],["2112",7000],["2119",5000],["1334",1000],["1335",1000],["2133",1000],["2141",1000],["2212",1000],["1382",10]],"economic_revenue_total_czk":27688910,"purpose_expenditure":[["3745",14602500],["2321",9717000],["2219",7761500],["3631",5969000],["6171",2620000],["3113",2081000],["3412",1685000],["6112",1608000],["2310",1040000],["3723",711500],["3722",547000],["2212",511000],["3319",428000],["6399",350000],["3392",332500],["3429",204000],["5311",137000],["3326",131000],["3635",100000],["6409",83000],["1031",70000],["2294",46000],["6310",46000],["3421",37500],["3314",36500],["3632",34000],["6114",32000],["3639",30000],["3419",27000],["5512",24000],["3721",16000],["5213",14000],["3399",11000],["2229",5000],["1011",2000]],"purpose_expenditure_total_czk":51050000},"actual":{"economic_expenditure":[["6121",33481356.49],["5169",1726316.11],["5011",1691155],["5023",1285520],["5331",700000],["5171",647022.07],["5031",598421],["5336",590254.95],["5141",508738.83],["5139",429744.25],["5321",406572.75],["5365",349650],["5154",322889.97],["5021",272447],["5032",267139],["6122",183068.15],["5166",179987.5],["5163",139624.89],["5168",104577.06],["5162",103535.38],["6119",86216.13],["5175",85331.6],["5153",71646.89],["5137",53905.5],["5136",52436],["5494",49561],["5213",45469],["5156",44498],["6142",42757],["5151",41550],["5194",34010.3],["5172",28555.76],["5189",28000],["5329",21975.15],["5222",20880],["5179",14660.57],["5167",8554.01],["5038",7035],["5134",5445],["5161",3465],["5138",1671],["5173",1476],["5192",1000],["5164",327]],"economic_expenditure_total_czk":44738446.31,"economic_financing":[["8123",27230969.32],["8124",-7956244],["8115",1194497.58]],"economic_financing_total_czk":20469222.9,"economic_revenue":[["4216",7615654.31],["1211",5433986.56],["1121",2908117.86],["1111",1988588.84],["2111",1253132.4],["4116",1149950.75],["4213",649175.38],["1511",523973.64],["4122",450000],["1345",422567],["1113",384500.06],["1122",349650],["2132",213440],["2321",192000],["1112",189581.29],["4112",133200],["2131",107391],["1386",105954.51],["2329",50000],["1387",41526.98],["3122",30000],["1342",23060],["4111",18110],["1343",9952],["1361",9930],["1341",7400],["2119",4800],["2112",2563],["1381",853.33],["2141",158.15],["1382",6.35]],"economic_revenue_total_czk":24269223.41,"purpose_expenditure":[["3745",14485952.46],["2219",6821567.84],["2321",6344347.75],["3631",5920409.23],["6171",2406345.02],["3113",1984738.4],["3412",1648446.38],["6112",1583950],["3723",637304.13],["2310",577288.92],["3722",480605.88],["6399",349650],["3319",342090.85],["2212",240275.88],["3392",175851.04],["3429",171382.66],["5311",130295],["3635",86216.13],["2294",45469],["6310",37362.89],["6409",36085.72],["3421",33766],["3632",32457],["3326",28304],["3639",23241],["3314",21865],["3419",21467.5],["5512",20000],["6114",18110],["3721",12874.33],["1031",12689],["3399",7800.3],["5213",237]],"purpose_expenditure_total_czk":44738446.31}},"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."}}}}