{"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:00509817","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00509817","name":"Obec Skřipel","short_name":"Skřipel","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Beroun","municipality_code":533963},"amounts":{"revenue_approved":6251580,"revenue_adjusted":6661970,"revenue_actual":3787465,"expense_approved":6248832,"expense_adjusted":6408072,"expense_actual":2424842.87,"tax_revenue":3347134.93,"nontax_revenue":350239.07,"capital_revenue":0,"transfer_revenue":90091,"current_expense":2392896.37,"capital_expense":31946.5,"budget_balance":1362622.13,"cash_current":11869589.23,"cash_previous":10506967.1},"ratios":{"revenue_execution":0.56852027,"expense_execution":0.37840444,"balance_to_revenue":0.35977154,"cash_to_expense":4.89499315,"cash_yoy":0.12968748,"capital_expense_share":0.01317467,"transfer_revenue_share":0.02378662},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00509817/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00509817"},"seo":{"slug":"skripel","path":"/cz/municipalities/skripel/"},"population":{"value":146,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6251580,"expenditure_czk":6248832,"financing_czk":-2748,"balance_czk":2748},{"stage":"revised","revenue_czk":6661970,"expenditure_czk":6408072,"financing_czk":-253898,"balance_czk":253898},{"stage":"actual","revenue_czk":3787465,"expenditure_czk":2424842.87,"financing_czk":-1362622.13,"balance_czk":1362622.13}],"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":[["6349",3216000],["5169",752000],["5171",680000],["5023",571000],["5166",250000],["5139",124500],["5137",110000],["5154",84352],["5021",77400],["5032",52000],["5222",48100],["5365",44580],["5163",33500],["5156",30000],["5168",30000],["5329",30000],["5321",20000],["5903",20000],["6130",20000],["5162",16000],["5339",15000],["5194",10000],["5136",5000],["5179",4000],["5175",3000],["5038",1400],["5161",1000]],"economic_expenditure_total_czk":6248832,"economic_financing":[["8115",-2748]],"economic_financing_total_czk":-2748,"economic_revenue":[["3111",3000000],["1211",1220000],["1121",615000],["1111",425000],["1511",350000],["1345",150000],["2141",140000],["1113",90000],["4112",71800],["2111",40000],["1122",34580],["1112",31000],["1344",28000],["2131",18000],["1386",15000],["1387",8000],["1381",5000],["2119",5000],["1341",3200],["1343",1000],["1361",1000]],"economic_revenue_total_czk":6251580,"purpose_expenditure":[["2321",2894400],["6112",623000],["6171",560000],["3745",490000],["2310",321600],["5512",290000],["3639",240000],["3722",190000],["3723",120000],["3399",80000],["3631",79852],["2341",50000],["3421",50000],["3314",37800],["3721",35000],["6399",34580],["6409",34000],["6320",33000],["2212",20000],["5213",20000],["3111",15000],["3419",10000],["3741",10000],["3543",5000],["3749",3100],["6310",1500],["3319",1000]],"purpose_expenditure_total_czk":6248832},"revised":{"economic_expenditure":[["6349",3216000],["5169",861706],["5023",571000],["5171",558203],["5166",250000],["5139",185167],["5154",145736],["5021",103234],["5137",91631],["5365",71320],["5222",58100],["5032",52000],["5163",33500],["5168",32782],["5156",30000],["5329",29083],["5321",20000],["5903",20000],["6130",20000],["5162",16283],["5339",15000],["5194",10000],["5179",4917],["5136",4800],["5175",4480],["5038",1400],["5161",1000],["5173",730]],"economic_expenditure_total_czk":6408072,"economic_financing":[["8115",-253898]],"economic_financing_total_czk":-253898,"economic_revenue":[["3111",3000000],["1211",1313251.5],["1121",606763],["1111",466224],["1511",435500],["2141",270000],["1345",157000],["1113",92973],["4112",71800],["1122",61320],["2111",40220],["1112",38040],["4111",32500],["1386",25641],["1344",11856.5],["1387",10051],["2321",10000],["2131",8000],["2119",5000],["1341",3200],["1343",1000],["1361",1000],["2226",430],["1381",200]],"economic_revenue_total_czk":6661970,"purpose_expenditure":[["2321",2894400],["6112",623000],["6171",560000],["3745",490000],["2310",321600],["5512",290000],["3722",190000],["3639",187132],["3723",170000],["3631",132720],["3399",130000],["6399",61320],["2341",50000],["3421",50000],["3314",37800],["3721",35000],["6409",34000],["6114",32500],["6320",32500],["2212",20000],["5213",20000],["3111",15000],["3419",10000],["3741",10000],["3543",5000],["3749",3100],["6310",2000],["3319",1000]],"purpose_expenditure_total_czk":6408072},"actual":{"economic_expenditure":[["5169",769535.54],["5023",567238],["5166",192900],["5139",165154.94],["5154",144178.78],["5021",88025],["5171",65194.85],["5365",61320],["5222",58100],["5032",51045],["5137",47217],["5163",33376.4],["6349",31946.5],["5168",29424.9],["5329",27116],["5156",24096],["5321",20000],["5162",16278.96],["5339",15000],["5194",8050],["5179",4917],["5175",3304],["5173",730],["5038",400],["5136",209],["5161",85]],"economic_expenditure_total_czk":2424842.87,"economic_financing":[["8117",34000000],["8118",-34000000],["8115",-1362622.13]],"economic_financing_total_czk":-1362622.13,"economic_revenue":[["1211",1313251.5],["1121",703894.29],["1111",474798.03],["1511",447624.18],["2141",261416.67],["1345",156917],["1113",92972.26],["4112",71800],["1122",61320],["2111",57909.4],["1112",45868.08],["1386",25640.31],["4111",18291],["2131",17983],["1344",11500],["1387",10050.07],["2321",10000],["1341",2900],["2119",2500],["2226",430],["1361",200],["1381",199.21]],"economic_revenue_total_czk":3787465,"purpose_expenditure":[["6112",618283],["3745",459693.54],["6171",392937.44],["3723",162202.04],["3722",155852.47],["3399",127809.66],["3631",117401.12],["6399",61320],["3639",58936.85],["5512",41876],["3314",33205],["6409",32033],["2321",31946.5],["6320",31434],["3721",25555.57],["6114",18291],["3111",15000],["2212",10113.28],["3419",10000],["3741",10000],["3543",5000],["3749",3100],["6310",1942.4],["2341",910]],"purpose_expenditure_total_czk":2424842.87}},"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."}}}}