{"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:00639681","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00639681","name":"Obec Schořov","short_name":"Schořov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kutná Hora","municipality_code":531383},"amounts":{"revenue_approved":1896637,"revenue_adjusted":2190911,"revenue_actual":2152640.77,"expense_approved":1562260.48,"expense_adjusted":1856534.48,"expense_actual":1456923.1,"tax_revenue":1982267.19,"nontax_revenue":88163.58,"capital_revenue":0,"transfer_revenue":82210,"current_expense":1456923.1,"capital_expense":0,"budget_balance":695717.67,"cash_current":739570.24,"cash_previous":382972.88},"ratios":{"revenue_execution":0.98253228,"expense_execution":0.78475413,"balance_to_revenue":0.32319265,"cash_to_expense":0.50762476,"cash_yoy":0.93112954,"capital_expense_share":0,"transfer_revenue_share":0.0381903},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00639681/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00639681"},"seo":{"slug":"schorov","path":"/cz/municipalities/schorov/"},"population":{"value":96,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":1896637,"expenditure_czk":1562260.48,"financing_czk":-334376.52,"balance_czk":334376.52},{"stage":"revised","revenue_czk":2190911,"expenditure_czk":1856534.48,"financing_czk":-334376.52,"balance_czk":334376.52},{"stage":"actual","revenue_czk":2152640.77,"expenditure_czk":1456923.1,"financing_czk":-695717.67,"balance_czk":695717.67}],"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":[["5169",614690.48],["5023",218000],["5021",213853],["5154",93000],["5139",59502],["5031",44700],["5362",44424],["5032",36000],["5137",30805],["5222",30000],["5141",26500],["5153",25000],["5156",19649],["5163",18100],["5329",16300],["5172",15000],["5173",12000],["5901",10000],["5171",6000],["5168",4000],["5167",3000],["5179",3000],["5192",3000],["5229",2500],["5175",2450],["5132",2000],["5492",2000],["6111",2000],["5038",1500],["5151",1287],["5134",1000],["5161",1000]],"economic_expenditure_total_czk":1562260.48,"economic_financing":[["8124",-334376.52]],"economic_financing_total_czk":-334376.52,"economic_revenue":[["1211",680000],["1121",356000],["1111",236000],["1511",160000],["1345",146400],["4112",59900],["1113",55000],["2131",54260],["1122",39520],["2111",26150],["2112",16100],["1112",15000],["1381",11000],["1361",9230],["1386",7000],["3122",5000],["2324",4500],["2132",4000],["2321",4000],["1334",3927],["1387",3500],["2141",100],["2328",50]],"economic_revenue_total_czk":1896637,"purpose_expenditure":[["6171",464405.48],["6112",250600],["3636",218805],["3722",182000],["3745",89055],["3631",85000],["3632",77590],["5512",52536],["6310",30500],["3429",20655],["3721",15000],["6320",13100],["2212",12000],["5212",10000],["3341",7000],["3399",6000],["3723",6000],["3639",5500],["2310",5000],["1031",4194],["3319",2920],["5213",2000],["2321",1400],["5519",1000]],"purpose_expenditure_total_czk":1562260.48},"revised":{"economic_expenditure":[["5169",669509.48],["5023",242358],["5021",222816],["5171",112100],["5139",107789],["5154",87863],["5031",48087],["5362",47780],["5222",40000],["5032",39398],["5137",30805],["5141",26500],["5153",25000],["5156",19649],["5163",18927],["5329",16320],["5168",15390],["5172",15000],["5173",12000],["5321",10200],["5901",10000],["5175",6889],["5179",3100],["5167",3000],["5192",3000],["5221",3000],["5194",2991],["5229",2500],["5132",2000],["5492",2000],["6111",2000],["5039",1743],["5038",1500],["5909",1411],["5151",1392],["5161",1077],["5134",1000],["5136",440]],"economic_expenditure_total_czk":1856534.48,"economic_financing":[["8124",-334376.52]],"economic_financing_total_czk":-334376.52,"economic_revenue":[["1211",795000],["1121",401054],["1111",276000],["1511",200000],["1345",146400],["4112",57400],["2131",55920],["1113",55000],["2111",29620],["1122",27300],["4111",24810],["1112",23000],["2119",19000],["2112",16100],["1386",16000],["1381",11000],["1361",9230],["1387",6500],["3122",5000],["2324",4500],["2132",4000],["2321",4000],["1334",3927],["2141",100],["2328",50]],"economic_revenue_total_czk":2190911,"purpose_expenditure":[["6171",523734.48],["6112",277466],["3722",197000],["3631",184071],["3636",171314],["2399",147580],["3745",83711],["5512",52536],["3723",33600],["6310",31304],["6114",24810],["3721",15000],["6320",13100],["2212",12238],["3429",12155],["3399",11774],["2292",10200],["5212",10000],["3632",8060],["1031",7550],["3341",7000],["3639",5600],["2310",5000],["4359",3000],["3319",2920],["5213",2000],["6409",1411],["2321",1400],["5519",1000]],"purpose_expenditure_total_czk":1856534.48},"actual":{"economic_expenditure":[["5169",438699.75],["5023",242358],["5021",217573],["5171",106067.39],["5139",88403.85],["5154",77381.5],["5031",45087],["5222",40000],["5032",38198],["5362",35850],["5141",21802.97],["5163",18891.58],["5153",13157.11],["5168",12513.5],["5156",11383],["5329",11085],["5321",10200],["5175",6827],["5137",3848],["5179",3095],["5221",3000],["5194",2991],["5229",2486.45],["5039",1743],["5909",1411],["5492",1000],["5038",748],["5151",605],["5136",440],["5161",77]],"economic_expenditure_total_czk":1456923.1,"economic_financing":[["8115",-356597.36],["8124",-339120.31]],"economic_financing_total_czk":-695717.67,"economic_revenue":[["1211",800535.47],["1121",430221.24],["1111",291000.26],["1511",199149.42],["1345",127200],["4112",57400],["1113",56725.74],["2131",52720],["1112",28014.54],["1122",27300],["4111",24810],["2119",19000],["2111",16393.5],["1386",15665.25],["1387",6141.23],["1361",200],["1381",114.04],["2328",50],["2141",0.08]],"economic_revenue_total_czk":2152640.77,"purpose_expenditure":[["6171",429037.76],["6112",264466],["3722",189009.13],["3631",147669.21],["2399",147580],["3745",60269],["3636",34950.24],["5512",33888.52],["3723",33281.42],["6310",26606.37],["6114",24810],["6320",13066],["2292",10200],["3399",10052],["3429",10000],["1031",7550],["3639",5581.45],["2212",4025],["4359",3000],["6409",1411],["3632",470]],"purpose_expenditure_total_czk":1456923.1}},"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."}}}}