{"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:00376973","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00376973","name":"Obec Horní Smrčné","short_name":"Horní Smrčné","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Třebíč","municipality_code":550612},"amounts":{"revenue_approved":1611500,"revenue_adjusted":1836870,"revenue_actual":1863574.35,"expense_approved":1241980,"expense_adjusted":1352260,"expense_actual":922397.76,"tax_revenue":1509176.85,"nontax_revenue":95097.5,"capital_revenue":0,"transfer_revenue":259300,"current_expense":603028.01,"capital_expense":319369.75,"budget_balance":941176.59,"cash_current":4824508.49,"cash_previous":3883331.9},"ratios":{"revenue_execution":1.01453796,"expense_execution":0.68211569,"balance_to_revenue":0.50503839,"cash_to_expense":5.23039918,"cash_yoy":0.24236316,"capital_expense_share":0.34623864,"transfer_revenue_share":0.13914122},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00376973/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00376973"},"seo":{"slug":"horni-smrcne","path":"/cz/municipalities/horni-smrcne/"},"population":{"value":55,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":1611500,"expenditure_czk":1241980,"financing_czk":-369520,"balance_czk":369520},{"stage":"revised","revenue_czk":1836870,"expenditure_czk":1352260,"financing_czk":-484610,"balance_czk":484610},{"stage":"actual","revenue_czk":1863574.35,"expenditure_czk":922397.76,"financing_czk":-941176.59,"balance_czk":941176.59}],"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",438000],["6121",300000],["5023",250000],["5137",50000],["5321",40000],["5032",35000],["5154",29000],["5139",27000],["5021",20000],["5365",13490],["5223",10000],["5903",10000],["5175",5000],["5499",5000],["5194",4000],["5163",3100],["5162",1000],["5221",600],["5329",540],["5161",250]],"economic_expenditure_total_czk":1241980,"economic_financing":[["8115",-3369520],["8117",3000000]],"economic_financing_total_czk":-369520,"economic_revenue":[["1211",580000],["1121",300000],["1111",200000],["1511",200000],["2141",150000],["4112",71800],["1113",50000],["2324",17000],["1112",15000],["1122",13400],["1381",10000],["2131",2500],["2111",1300],["2112",500]],"economic_revenue_total_czk":1611500,"purpose_expenditure":[["3723",345000],["2321",300000],["6112",290000],["6171",55250],["3722",45540],["2310",25000],["3631",25000],["3745",24000],["3900",18000],["2219",16000],["3639",15600],["3399",15000],["6399",13490],["3721",12000],["3419",10000],["5213",10000],["3330",5000],["4339",5000],["4359",5000],["5311",4000],["6320",2100],["6310",1000]],"purpose_expenditure_total_czk":1241980},"revised":{"economic_expenditure":[["5169",383250],["6121",363000],["5023",250000],["5137",51990],["5321",50000],["5139",47200],["5021",43930],["5365",39270],["5032",35000],["5154",34000],["5223",10000],["5903",10000],["5175",7934],["5221",5600],["5499",5000],["5194",4000],["5163",3100],["5171",3000],["5019",2971],["5173",1225],["5162",1000],["5329",540],["5161",250]],"economic_expenditure_total_czk":1352260,"economic_financing":[["8115",-3484610],["8117",3000000]],"economic_financing_total_czk":-484610,"economic_revenue":[["1211",580000],["1121",300000],["1111",200000],["1511",200000],["4222",155000],["2141",150000],["4112",71800],["1113",50000],["1122",39270],["4111",32500],["2324",17000],["1112",15000],["1386",12000],["1387",7900],["2131",2500],["2119",2000],["2111",1300],["2112",500],["1381",100]],"economic_revenue_total_czk":1836870,"purpose_expenditure":[["3723",345000],["2321",300000],["6112",290000],["6171",67250],["3722",45540],["2310",45000],["6399",39270],["6114",32500],["3631",25000],["3745",24000],["3900",18000],["2219",16000],["3639",15600],["3399",15000],["3721",12000],["3419",10000],["5213",10000],["5512",10000],["5311",9000],["3330",5000],["4339",5000],["4357",5000],["4359",5000],["6320",2100],["6310",1000]],"purpose_expenditure_total_czk":1352260},"actual":{"economic_expenditure":[["6121",319369.75],["5023",254958],["5169",153217.38],["5321",44600],["5365",39270],["5154",27973.85],["5032",21392],["5139",16795.18],["5021",16539],["5221",5540],["5223",5000],["5194",3000],["5019",2971],["5163",2822],["5175",2715.6],["5171",2400],["5137",1990],["5173",1225],["5329",540],["5161",79]],"economic_expenditure_total_czk":922397.76,"economic_financing":[["8117",6000000],["8118",-4000000],["8115",-2941176.59]],"economic_financing_total_czk":-941176.59,"economic_revenue":[["1211",612611.29],["1121",327990.02],["1511",224273.01],["1111",223571.39],["4222",155000],["4112",71800],["2141",66625],["1113",43353.59],["1122",39270],["4111",32500],["2324",22110.5],["1112",21379.36],["1386",11949.47],["1387",4683.42],["2131",2652],["2119",2000],["2111",1210],["2112",500],["1381",95.3]],"economic_revenue_total_czk":1863574.35,"purpose_expenditure":[["3723",302700.04],["6112",276350],["2321",61238.1],["6171",52593.75],["3722",41814.69],["6399",39270],["2310",24063.34],["3631",19290.4],["3900",17600],["6114",16174],["3745",11474.25],["3721",10945.66],["2219",10270.48],["5512",10000],["5311",8683.45],["3330",5000],["4357",5000],["3399",4567.6],["3639",2540],["6320",2062],["6310",760]],"purpose_expenditure_total_czk":922397.76}},"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."}}}}