{"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:00256081","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00256081","name":"Obec Srní","short_name":"Srní","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Klatovy","municipality_code":557111},"amounts":{"revenue_approved":59000000,"revenue_adjusted":46640478.24,"revenue_actual":45846084.92,"expense_approved":59000000,"expense_adjusted":46640478.24,"expense_actual":28085218.54,"tax_revenue":15187889.64,"nontax_revenue":6559713.04,"capital_revenue":16110560,"transfer_revenue":7987922.24,"current_expense":21074765.27,"capital_expense":7010453.27,"budget_balance":17760866.38,"cash_current":26546253.96,"cash_previous":10679381.79},"ratios":{"revenue_execution":0.98296773,"expense_execution":0.60216403,"balance_to_revenue":0.38740203,"cash_to_expense":0.94520375,"cash_yoy":1.48574819,"capital_expense_share":0.24961363,"transfer_revenue_share":0.17423347},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00256081/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00256081"},"seo":{"slug":"srni","path":"/cz/municipalities/srni/"},"population":{"value":272,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":59000000,"expenditure_czk":59000000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":46640478.24,"expenditure_czk":46640478.24,"financing_czk":0,"balance_czk":0},{"stage":"actual","revenue_czk":45846084.92,"expenditure_czk":28085218.54,"financing_czk":-17760866.38,"balance_czk":17760866.38}],"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",35000000],["5362",3035000],["5169",2732000],["5011",2640000],["5365",2500000],["5901",2037000],["5138",1808000],["5154",1285000],["5023",1100000],["6129",1000000],["5031",899000],["5171",825000],["5021",615000],["5331",560000],["6119",500000],["5152",370000],["5032",367000],["5139",367000],["5163",191000],["5164",135000],["5173",120000],["5137",115000],["5499",96000],["5162",90000],["5156",73000],["5151",70000],["5323",57000],["5166",51000],["5229",50000],["5364",45000],["5134",40000],["5175",35000],["5038",34000],["5042",30000],["5194",25000],["5903",20000],["5192",18000],["5136",10000],["5161",10000],["5167",10000],["5168",10000],["5132",7000],["5019",5000],["5179",5000],["5321",5000],["5041",3000]],"economic_expenditure_total_czk":59000000,"economic_revenue":[["4216",24401000],["3111",15000000],["1211",3550000],["2111",3265000],["2112",2705000],["1122",2500000],["1342",2000000],["1121",1900000],["1111",1200000],["1511",850000],["2132",515200],["1345",400000],["1113",220000],["2324",190000],["1112",100000],["4112",71800],["1386",50000],["1387",30000],["2131",15000],["1343",10000],["2119",10000],["1341",8000],["1361",5000],["2141",2000],["2329",2000]],"economic_revenue_total_czk":59000000,"purpose_expenditure":[["3639",36750000],["6399",5500000],["2141",3700000],["6171",2900000],["6409",2097000],["6112",1370000],["2321",1300000],["2310",900000],["5512",700000],["3113",600000],["2411",510000],["3635",500000],["3725",420000],["3722",370000],["3631",260000],["3612",200000],["3399",180000],["6320",155000],["3613",130000],["3721",100000],["3745",100000],["2292",57000],["3419",50000],["3723",50000],["6402",45000],["6310",36000],["5213",20000]],"purpose_expenditure_total_czk":59000000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",16772629.29],["6129",3596000],["5362",3395248],["5011",3125000],["5169",2972100],["5365",2500000],["5138",1808000],["5901",1432157],["5154",1285000],["5171",1221000],["5023",1100000],["5031",990000],["5021",692908],["6122",690000],["5331",560000],["5336",542138.41],["6119",500000],["5032",398000],["5139",395399.54],["5152",386000],["5137",298000],["5163",231000],["5026",217704],["5151",160000],["5164",135000],["5024",123447],["5499",120500],["5173",120244],["5162",90000],["6125",85622],["5156",73000],["5134",70000],["5166",61000],["5323",57000],["5229",55000],["5364",45000],["5175",44732],["5136",38000],["5038",35000],["5172",35000],["5042",30000],["5194",26000],["5168",20000],["5192",20000],["5903",20000],["5133",12000],["5161",10449],["5167",10000],["5341",10000],["5132",7000],["5019",5000],["5179",5000],["5321",5000],["5041",3000],["5142",200]],"economic_expenditure_total_czk":46640478.24,"economic_revenue":[["3111",16111000],["1211",4140000],["2111",3478000],["4216",3004752.03],["1342",2983000],["2112",2720500],["1122",2500000],["1121",2220000],["4213",2133969.2],["1111",1550000],["4131",1500000],["1511",994000],["4116",697776.01],["2132",567200],["1345",400000],["4113",321130],["1113",295000],["4122",225995],["2324",190000],["2322",166356],["1112",145000],["1386",81000],["4112",71800],["4111",32500],["1387",32000],["2310",20000],["2131",15000],["1343",10000],["2119",10000],["1341",8000],["1361",7000],["2212",3500],["2141",2000],["2329",2000],["1334",1000],["1381",1000]],"economic_revenue_total_czk":46640478.24,"purpose_expenditure":[["3639",22140551.29],["6399",5850000],["2141",4050447],["6171",3044000],["6112",1590704],["2321",1547000],["6409",1497157],["2310",1246248],["3113",1167138.41],["5512",973000],["2411",563000],["3635",500000],["3725",460000],["3722",370000],["3612",267000],["3631",260000],["6320",195000],["3399",189000],["3613",135000],["3745",133000],["3721",130000],["3723",90000],["2292",57000],["3419",50100],["6402",45000],["6310",36200],["6114",23932.54],["5213",20000],["6330",10000]],"purpose_expenditure_total_czk":46640478.24,"economic_financing":[],"economic_financing_total_czk":0},"actual":{"economic_expenditure":[["6129",3594745.2],["5362",3187461.04],["5011",3119381],["5169",2554114.43],["5365",2371530],["6121",2204813.94],["5138",1658626.58],["5023",1060968],["5031",956279],["5154",924534.41],["5171",826826.96],["6122",689672.13],["5021",614568],["5331",560000],["5336",542138.41],["6119",435600],["5032",386544],["5152",309722.59],["5137",272261.4],["5139",253342.04],["5163",221060.91],["5026",217704],["5151",145570.93],["5024",123447],["5499",116516],["6125",85622],["5173",69704],["5164",68658],["5166",59895],["5323",56128],["5229",51000],["5364",41510],["5175",41222.8],["5156",36463.5],["5038",34680],["5162",29407.93],["5136",28570],["5194",25360],["5134",21055],["5172",18004.8],["5042",17841.29],["5168",11818.38],["5133",11277],["5341",10000],["5192",7000],["5161",4618],["5321",4000],["5179",3830],["5142",124.87]],"economic_expenditure_total_czk":28085218.54,"economic_financing":[["8115",-15475347.78],["8901",-2285518.6]],"economic_financing_total_czk":-17760866.38,"economic_revenue":[["3111",16110560],["1211",4131321.43],["2111",3138198.14],["4216",3004752.03],["1342",2982765],["2112",2719585.97],["1122",2371530],["1121",2218778.1],["4213",2133969.2],["1111",1542105.22],["4131",1500000],["1511",993577.35],["4116",697776.01],["2132",494389.06],["1345",376829],["4113",321130],["1113",292678.3],["4122",225995],["2322",165466],["1112",144505.03],["1386",80801.52],["4112",71800],["4111",32500],["1387",31673.88],["2310",20000],["2131",14679],["1341",7300],["1361",6600],["1343",6000],["2324",3630],["2212",3500],["1334",826.8],["1381",598.01],["2119",196],["2141",65.49],["2329",3.38]],"economic_revenue_total_czk":45846084.92,"purpose_expenditure":[["3639",7351472.61],["6399",5522093.04],["2141",3731014.52],["6171",2480771.27],["6112",1547121],["2321",1277421.85],["3113",1156159.18],["2310",1150016.83],["5512",851046.79],["2411",528697.23],["3725",436639.39],["3635",435600],["3722",282033.67],["3612",211094],["6320",188358],["3631",176374.25],["3399",169702.53],["3721",115617.7],["3723",81607.68],["3745",79436],["3613",76612.93],["6409",58830],["2292",56128],["6402",41510],["6310",32827.78],["6114",23932.54],["3419",13099.75],["6330",10000]],"purpose_expenditure_total_czk":28085218.54}},"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."}}}}