{"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:00378623","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00378623","name":"OBEC SMRK","short_name":"SMRK","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Třebíč","municipality_code":591726},"amounts":{"revenue_approved":13851930,"revenue_adjusted":14434200,"revenue_actual":7984286.81,"expense_approved":7926465,"expense_adjusted":9782243,"expense_actual":6016988.03,"tax_revenue":7115939.1,"nontax_revenue":574047.71,"capital_revenue":0,"transfer_revenue":294300,"current_expense":5372750.53,"capital_expense":644237.5,"budget_balance":1967298.78,"cash_current":6823126.06,"cash_previous":4855827.28},"ratios":{"revenue_execution":0.55315063,"expense_execution":0.61509288,"balance_to_revenue":0.24639631,"cash_to_expense":1.133977,"cash_yoy":0.40514184,"capital_expense_share":0.10706977,"transfer_revenue_share":0.0368599},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00378623/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00378623"},"seo":{"slug":"smrk","path":"/cz/municipalities/smrk/"},"population":{"value":295,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":13851930,"expenditure_czk":7926465,"financing_czk":-5925465,"balance_czk":5925465},{"stage":"revised","revenue_czk":14434200,"expenditure_czk":9782243,"financing_czk":-4651957,"balance_czk":4651957},{"stage":"actual","revenue_czk":7984286.81,"expenditure_czk":6016988.03,"financing_czk":-1967298.78,"balance_czk":1967298.78}],"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":[["5171",3210000],["5023",1118200],["6121",800000],["5169",569000],["5021",378000],["5011",330000],["5154",261500],["6119",150000],["5139",145000],["5222",132000],["5032",130400],["5137",95000],["5031",82100],["5153",73000],["5365",65000],["5229",54300],["5166",50000],["5212",40000],["5168",35000],["5156",30000],["5163",29500],["5362",27000],["5175",25500],["5339",25000],["5903",20000],["5162",18000],["5041",8000],["5173",6500],["5329",5565],["5167",5000],["5194",5000],["5038",1200],["5161",1000],["5136",600],["5164",100]],"economic_expenditure_total_czk":7926465,"economic_financing":[["8115",-5925465]],"economic_financing_total_czk":-5925465,"economic_revenue":[["3111",7000000],["1211",2681560],["1121",1347060],["1111",943220],["1511",654540],["1113",229300],["2111",155000],["1345",140000],["4222",120000],["2131",107000],["2324",90000],["4112",71800],["2139",70720],["1122",65000],["1112",59720],["2119",50000],["1386",27830],["4111",20000],["1387",13280],["1341",4500],["1361",1000],["2141",400]],"economic_revenue_total_czk":13851930,"purpose_expenditure":[["2212",2000000],["6112",1218900],["3613",1020000],["6171",669600],["2321",520000],["3900",500000],["3745",394500],["3722",361440],["2310",315000],["3635",150000],["5512",122000],["3631",100000],["3725",100000],["6399",65000],["3419",50000],["3319",41000],["2141",40000],["3341",34000],["3421",29000],["3522",25000],["4341",25000],["4357",25000],["3412",20000],["5213",20000],["6114",20000],["3314",15000],["1039",12000],["6310",8000],["6320",7500],["2223",5000],["3749",4125],["3399",3000],["1070",2000],["3543",2000],["4379",2000],["3639",400]],"purpose_expenditure_total_czk":7926465},"revised":{"economic_expenditure":[["5171",3323000],["5023",1118200],["6121",1075000],["5169",818200],["6122",450000],["5365",427770],["5021",378020],["5011",330000],["5154",323500],["5139",245000],["5222",197000],["5137",173000],["6119",150000],["5153",132000],["5032",130400],["5031",82100],["5229",54307],["5166",50000],["5163",49000],["5168",42986],["5212",40000],["5156",29500],["5175",28500],["5362",27000],["5339",25000],["5162",23000],["5903",20000],["5019",7000],["5167",6600],["5173",6500],["5329",5760],["5194",5000],["5039",3000],["5041",3000],["5038",1200],["5161",1000],["5136",600],["5164",100]],"economic_expenditure_total_czk":9782243,"economic_financing":[["8115",-4651957]],"economic_financing_total_czk":-4651957,"economic_revenue":[["3111",7000000],["1211",2681560],["1121",1347060],["1111",943220],["1511",654540],["1122",427770],["1113",229300],["2111",162000],["4222",155000],["2119",150000],["1345",140000],["2131",107000],["2324",90000],["4112",71800],["2139",70720],["1112",59720],["1386",57830],["4122",35000],["4111",32500],["1387",13280],["1341",4500],["1361",1000],["2141",400]],"economic_revenue_total_czk":14434200,"purpose_expenditure":[["2212",2000000],["3613",1317000],["6112",1218900],["6171",1217200],["2321",533000],["3722",502440],["3900",500000],["6399",427770],["3745",397500],["2310",358000],["5512",269000],["3639",165407],["3635",150000],["3631",111000],["3725",104000],["3319",71000],["2229",50000],["3419",50000],["2141",40000],["3341",34000],["3421",29000],["6114",28006],["6320",26500],["3314",25000],["3522",25000],["4341",25000],["4357",25000],["3412",20000],["5213",20000],["1039",12000],["2223",9200],["6310",8000],["3749",4320],["3399",3000],["1070",2000],["3543",2000],["4379",2000]],"purpose_expenditure_total_czk":9782243},"actual":{"economic_expenditure":[["5171",1226702.6],["5023",942210],["5169",724184.49],["5365",427770],["6122",391459.2],["5011",328400],["5021",318680],["5154",314219.91],["6121",252778.3],["5222",172000],["5139",163794.45],["5153",124231.76],["5137",117724],["5032",109718],["5031",70184],["5229",49307],["5163",45982.2],["5166",37796.3],["5168",37512.79],["5212",30000],["5362",26276],["5339",25000],["5175",22999.55],["5162",22000.48],["5156",11160],["5329",5760],["5019",4598],["5173",4499],["5194",4068],["5167",2800],["5039",1554],["5038",1164],["5161",214],["5136",140],["5164",100]],"economic_expenditure_total_czk":6016988.03,"economic_financing":[["8115",-1967298.78]],"economic_financing_total_czk":-1967298.78,"economic_revenue":[["1211",2868499.51],["1121",1540819.38],["1111",1041597.32],["1511",683220.42],["1122",427770],["1113",203226.81],["1345",160582],["2324",157057.56],["4222",155000],["2111",129775.87],["2119",124000],["1112",100346.3],["2131",83600],["4112",71800],["2139",70720],["1386",56108.53],["4122",35000],["4111",32500],["1387",21995.46],["2322",8401],["1341",6300],["1334",3949.8],["1361",1110],["2141",493.28],["1381",413.57]],"economic_revenue_total_czk":7984286.81,"purpose_expenditure":[["3613",1280850.58],["6171",1074487],["6112",1026458],["3722",475134.54],["6399",427770],["2310",321535.07],["3745",284095],["5512",201286.9],["2321",185787.41],["3639",152034.3],["3725",103809.51],["3631",101052],["3319",63733],["2229",48557.3],["3419",35000],["2141",30000],["6320",25977],["3522",25000],["4341",25000],["6114",24138],["3314",20026],["4357",20000],["3412",12900],["3421",12258],["1039",11516],["6310",7719.2],["3749",4320],["2223",4114],["3341",3600],["2212",2761.22],["3399",2068],["3543",2000],["4379",2000]],"purpose_expenditure_total_czk":6016988.03}},"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."}}}}