{"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:00254231","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00254231","name":"Město Skalná","short_name":"Skalná","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Karlovarský kraj","district_name":"Cheb","municipality_code":554812},"amounts":{"revenue_approved":76541927.06,"revenue_adjusted":78263623,"revenue_actual":71339689.92,"expense_approved":109391635.06,"expense_adjusted":124392765.06,"expense_actual":78900165.7,"tax_revenue":47431562.18,"nontax_revenue":7044872.74,"capital_revenue":7298450,"transfer_revenue":9564805,"current_expense":44234545.73,"capital_expense":34665619.97,"budget_balance":-7560475.78,"cash_current":13026059.27,"cash_previous":12364257.04},"ratios":{"revenue_execution":0.91153063,"expense_execution":0.63428259,"balance_to_revenue":-0.10597853,"cash_to_expense":0.16509546,"cash_yoy":0.05352543,"capital_expense_share":0.43936055,"transfer_revenue_share":0.1340741},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00254231/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00254231"},"seo":{"slug":"skalna","path":"/cz/municipalities/skalna/"},"population":{"value":1886,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":76541927.06,"expenditure_czk":109391635.06,"financing_czk":32849708,"balance_czk":-32849708},{"stage":"revised","revenue_czk":78263623,"expenditure_czk":124392765.06,"financing_czk":46129142.06,"balance_czk":-46129142.06},{"stage":"actual","revenue_czk":71339689.92,"expenditure_czk":78900165.7,"financing_czk":7560475.78,"balance_czk":-7560475.78}],"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",53419618.21],["6123",11000000],["5011",8702000],["5171",5860000],["5169",5560963.5],["5331",4200000],["5031",2425000],["5137",2378376.68],["5023",2200000],["5154",1291000],["5139",1185000],["5153",1027000],["5222",1000000],["5021",990500],["5032",985000],["6125",849555.52],["5365",800000],["5178",717821.15],["5199",584000],["5151",563000],["5141",551000],["5163",410000],["5156",400000],["5164",312500],["5362",310000],["5168",299000],["5175",231500],["5213",200000],["5499",120000],["5166",90000],["5167",81000],["5329",75000],["5162",62000],["5132",55000],["5136",51500],["5334",50000],["5493",50000],["5041",48000],["5038",35000],["5172",35000],["5161",32000],["5173",30000],["6130",30000],["5194",15000],["5133",11500],["5019",10000],["5321",10000],["5903",10000],["5039",6800],["5223",6000],["5131",5000],["5138",5000],["5179",5000],["5221",5000],["5339",5000]],"economic_expenditure_total_czk":109391635.06,"economic_financing":[["8123",35000000],["8124",-2150292]],"economic_financing_total_czk":32849708,"economic_revenue":[["1211",19750000],["1121",10500000],["3111",7900000],["1111",6500000],["4216",5726473.17],["3112",4450000],["1511",3360000],["3113",2500000],["2111",2336000],["2132",2251400],["4116",1899653.89],["1345",1650000],["1113",1500000],["4221",1250000],["4112",810400],["1122",800000],["1112",520000],["4121",518000],["2148",350000],["2131",273000],["1386",270000],["4222",250000],["2321",220000],["2122",175000],["1334",120000],["2324",105000],["2142",90000],["1387",80000],["1342",75000],["1343",65000],["2119",60000],["1341",50000],["1361",50000],["1356",40000],["4111",30000],["2133",9000],["2112",5000],["1346",2000],["2141",1000]],"economic_revenue_total_czk":76541927.06,"purpose_expenditure":[["3113",34536513.91],["3633",15000000],["5512",12737300],["6171",9316000],["3612",6635000],["3699",6054821.15],["2212",4617000],["3419",2920000],["3722",2850000],["3613",2740000],["6112",2680000],["3745",2250000],["3631",1455000],["6409",1100000],["3111",900000],["3900",865000],["3639",592000],["3632",454000],["3314",417000],["6320",365000],["3412",315000],["3322",275000],["3349",60000],["2310",50000],["3635",50000],["6310",45000],["6114",30000],["2219",25000],["3399",10000],["5212",10000],["5213",10000],["5269",10000],["3599",5000],["3741",5000],["4359",5000],["3725",2000]],"purpose_expenditure_total_czk":109391635.06},"revised":{"economic_expenditure":[["6121",58884642.21],["6123",11616161.6],["5011",8702000],["5171",8224000],["5169",6456746.5],["5331",4200000],["5137",2438552.68],["5031",2429000],["5365",2294460],["6313",2264976],["5023",2200000],["5154",1431841],["5139",1421924.09],["5021",1134174],["5153",1027000],["5222",1000000],["5032",987000],["6125",849555.52],["5178",717821.15],["5336",711860.59],["5199",584000],["5151",563000],["5141",551000],["5163",510000],["5156",400000],["5362",350000],["5164",317500],["5175",306480],["5168",298659.3],["5213",200000],["6122",200000],["5499",120100],["5166",120000],["5223",106000],["5167",81000],["5329",75000],["5162",62000],["5132",55000],["5136",51500],["5334",50000],["5493",50000],["5909",50000],["5041",48000],["5038",35000],["5172",35000],["5161",34552.42],["5173",30000],["6130",30000],["5194",20000],["5133",11500],["5019",10000],["5039",6800],["5131",5000],["5138",5000],["5179",5000],["5221",5000],["5321",5000],["5339",5000],["5903",5000],["5366",3958]],"economic_expenditure_total_czk":124392765.06,"economic_financing":[["8123",45000000],["8115",3279434.06],["8124",-2150292]],"economic_financing_total_czk":46129142.06,"economic_revenue":[["1211",19750000],["1121",10500000],["3111",7900000],["1111",6500000],["3112",4628000],["4216",4000000],["1511",3360000],["2111",2576000],["3113",2500000],["1122",2294460],["2132",2251400],["1345",1650000],["1113",1500000],["4122",1249191],["4116",1110048.59],["4221",1081161.6],["4112",810400],["4222",750000],["4121",528000],["1112",520000],["2321",520000],["1356",411000],["2148",350000],["1386",289000],["2131",273000],["2122",175000],["1334",120000],["1387",115000],["2324",105000],["2142",90000],["1342",75000],["1343",65000],["2119",60000],["1341",50000],["1361",50000],["4111",36003.81],["2133",9000],["2112",5000],["2229",3958],["1346",2000],["2141",1000]],"economic_revenue_total_czk":78263623,"purpose_expenditure":[["3113",45248374.5],["5512",13766637.6],["3633",9710024],["6171",9310100],["3699",6054821.15],["2212",5367000],["3612",4740000],["3722",3105000],["3613",3045000],["3419",2920000],["2219",2825000],["6409",2684460],["6112",2680000],["3745",2151410],["3639",1615000],["3631",1455000],["3900",1385000],["2310",1185432],["2321",1161544],["3111",900000],["3412",525000],["3317",500000],["6320",465000],["3632",454000],["3314",432000],["3322",150000],["3326",125000],["3330",106000],["3725",70000],["3635",65000],["3349",60000],["6310",45000],["6114",36003.81],["3399",15000],["5212",6000],["3599",5000],["3741",5000],["4359",5000],["5213",5000],["5269",5000],["6402",3958]],"purpose_expenditure_total_czk":124392765.06},"actual":{"economic_expenditure":[["6121",19571172.93],["6123",11615205.72],["5011",8042492],["5169",6263279.17],["5331",4200000],["5171",3725147.12],["5365",2295040],["5031",2231997],["5023",2102999],["6313",2038478],["5137",2006989.24],["5021",1561220],["6122",1385021.66],["5139",1316563.86],["5154",1186598.83],["5032",927232],["5153",902110.63],["5178",733619.04],["5336",711860.59],["5151",636099.95],["5222",604005.27],["5199",583551.06],["5163",496541.77],["5168",444983.01],["5156",388949],["5175",388823.51],["5141",369534.19],["5329",351210],["5362",339147.29],["5164",321396.99],["5166",142794],["5499",120100],["5223",106000],["5213",100000],["5493",100000],["5162",61623.34],["6125",55741.66],["5136",54747],["5909",54288.59],["5334",50000],["5179",39872],["5041",38725],["5173",37990.3],["5167",34736.9],["5038",32734],["5161",29624],["5194",21510],["5132",20978.09],["5212",20000],["5229",10000],["5019",7602],["5131",5821],["5366",3958],["5221",3000],["5039",2570],["5142",2480.99],["5363",2000]],"economic_expenditure_total_czk":78900165.7,"economic_financing":[["8123",10222853.37],["8124",-2150292],["8115",-661802.23],["8901",149716.64]],"economic_financing_total_czk":7560475.78,"economic_revenue":[["1211",19490763.63],["1121",10429744.74],["1111",7393802.88],["3112",4628000],["4216",4000000],["2111",2795028.02],["1511",2764734.25],["3113",2500000],["2132",2322088.2],["1122",2294460],["1345",1724830.5],["1113",1379082.04],["4122",1249191],["4116",1110048.59],["4221",1081161.6],["4112",810400],["4222",750000],["1112",679939.61],["4121",528000],["2321",448000],["1356",424125.27],["1386",379988.06],["2122",335882.5],["2131",270725],["2142",220218],["2324",212974.77],["2119",207311.72],["3111",170450],["1387",148934.8],["1334",122027.3],["2148",116919.17],["1342",71110],["2322",66366],["1361",65940],["1341",49600],["4111",36003.81],["2310",30302],["1343",9270],["2112",7185],["2133",4440],["2229",3958],["1381",3068.32],["2212",2400],["2141",774.36],["2329",300],["1335",101.94],["1382",38.84]],"economic_revenue_total_czk":71339689.92,"purpose_expenditure":[["5512",13765563.19],["3113",9306033.48],["6171",9204743.46],["3633",8303902.47],["3699",5634203.97],["2212",3996009.5],["3722",3102296.21],["3613",2995456.77],["2219",2742288.21],["6409",2683895.88],["6112",2559432.56],["3419",2536799.29],["3612",1995104.53],["3639",1607870.6],["3900",1383207.92],["3631",1168135.18],["2321",1047226.2],["2310",1021889],["3745",966771.28],["3111",900000],["3412",520319.3],["6320",461110.87],["3314",238443.49],["3322",150000],["3317",134805],["3330",106000],["3632",68134.47],["3725",67570],["3635",64735],["3349",56925.16],["6114",36003.81],["6310",35430.9],["3326",21890],["3399",14010],["6402",3958]],"purpose_expenditure_total_czk":78900165.7}},"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."}}}}