{"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:00475777","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00475777","name":"Obec Srnín","short_name":"Srnín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Český Krumlov","municipality_code":536245},"amounts":{"revenue_approved":8410300,"revenue_adjusted":8767481,"revenue_actual":8711752.24,"expense_approved":13223460,"expense_adjusted":14210160,"expense_actual":8462197.07,"tax_revenue":7795046.38,"nontax_revenue":775705.86,"capital_revenue":0,"transfer_revenue":141000,"current_expense":4843004.84,"capital_expense":3619192.23,"budget_balance":249555.17,"cash_current":10831424.9,"cash_previous":10581869.73},"ratios":{"revenue_execution":0.9936437,"expense_execution":0.59550329,"balance_to_revenue":0.02864581,"cash_to_expense":1.27997786,"cash_yoy":0.02358328,"capital_expense_share":0.42768943,"transfer_revenue_share":0.01618503},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00475777/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00475777"},"seo":{"slug":"srnin","path":"/cz/municipalities/srnin/"},"population":{"value":366,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":8410300,"expenditure_czk":13223460,"financing_czk":4813160,"balance_czk":-4813160},{"stage":"revised","revenue_czk":8767481,"expenditure_czk":14210160,"financing_czk":5442679,"balance_czk":-5442679},{"stage":"actual","revenue_czk":8711752.24,"expenditure_czk":8462197.07,"financing_czk":-249555.17,"balance_czk":249555.17}],"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",8100000],["5171",1334000],["5023",1013000],["5169",759000],["5011",420000],["5139",259500],["5021",198000],["6119",150000],["5032",132000],["5154",130000],["5365",120000],["5031",110000],["5153",90000],["5321",68760],["5194",40000],["5156",37000],["5175",35000],["5364",32200],["5168",30000],["5166",20000],["5163",19000],["5192",18000],["5499",15000],["5137",14000],["5162",13000],["5903",10000],["5362",7000],["5136",6000],["5159",6000],["5167",6000],["5222",5000],["5132",4000],["5151",4000],["5179",4000],["5176",3000],["5038",2500],["5173",2500],["5164",2000],["5221",2000],["5161",1000],["5329",1000]],"economic_expenditure_total_czk":13223460,"economic_financing":[["8115",4813160]],"economic_financing_total_czk":4813160,"economic_revenue":[["1211",3400000],["1121",1750000],["1111",1340000],["2141",350000],["1511",290000],["1113",220000],["2132",177000],["1345",165000],["2111",128000],["1122",120000],["1112",105000],["1346",100000],["4112",87800],["1386",60000],["2329",31000],["1387",25000],["1341",13000],["1334",10000],["1342",10000],["2119",10000],["2133",8000],["3111",5000],["1361",3000],["2112",1000],["2328",1000],["2324",500]],"economic_revenue_total_czk":8410300,"purpose_expenditure":[["3613",6127000],["2219",2035000],["2212",1190000],["6112",1105000],["3745",867500],["6171",465500],["3723",250000],["3722",182500],["3399",163000],["3635",150000],["6399",121000],["3631",116000],["3726",60000],["5512",59760],["2321",52000],["3412",48000],["6402",32200],["1031",30000],["2310",30000],["3721",25000],["3639",24000],["3314",21000],["4379",20000],["6320",15000],["3429",12000],["5213",10000],["3319",5000],["6310",4000],["3341",3000]],"purpose_expenditure_total_czk":13223460},"revised":{"economic_expenditure":[["6121",8511950],["5171",1487000],["5023",1013700],["5169",935700],["5011",445000],["5021",251690],["5139",244600],["6119",150000],["5154",138000],["5365",132000],["5032",131500],["5031",110600],["5153",75000],["5137",74200],["5321",68760],["6122",65000],["5194",42000],["5175",41200],["5168",39800],["5163",38000],["5156",37000],["5364",32200],["5192",18000],["5499",15000],["5162",13000],["5159",11950],["5166",11200],["5903",10000],["5362",7000],["5173",6110],["5138",6000],["5167",6000],["5136",5800],["5179",5100],["5221",5000],["5151",4100],["5132",4000],["5176",4000],["5222",3000],["5038",2500],["5164",2000],["5363",2000],["5041",1200],["5161",1200],["5329",1100]],"economic_expenditure_total_czk":14210160,"economic_financing":[["8115",5442679]],"economic_financing_total_czk":5442679,"economic_revenue":[["1211",3360000],["1121",1799000],["1111",1291000],["1511",414000],["2111",275000],["1113",240000],["2132",220030],["1345",165000],["2141",160000],["1346",150000],["1122",132000],["1112",118000],["4112",87800],["2329",81000],["1386",70000],["2119",50000],["4111",32500],["1342",30000],["1387",26000],["4116",20700],["1341",13000],["1334",10000],["2133",8000],["3111",5000],["1361",3000],["2112",3000],["2139",1000],["2328",1000],["1381",600],["2324",500],["2131",350],["1382",1]],"economic_revenue_total_czk":8767481,"purpose_expenditure":[["3613",6151950],["2219",2035000],["2212",1290000],["6112",1105000],["3745",982500],["6171",488500],["2310",485000],["3723",250000],["3399",245150],["3722",182500],["3635",150000],["6399",133000],["3631",116000],["1031",98000],["2321",92000],["3726",70000],["5512",59760],["3412",49000],["6320",34000],["6402",32200],["6114",29000],["3314",25600],["3721",25000],["3639",24000],["4379",23000],["3429",12000],["5213",10000],["3319",5000],["6310",4000],["3341",3000]],"purpose_expenditure_total_czk":14210160},"actual":{"economic_expenditure":[["6121",3529457.23],["5171",1318955.79],["5023",1013616],["5169",786969.65],["5011",444365],["5021",220630],["5365",131880],["5032",125036],["5139",113320.34],["5031",110550],["5154",109019.99],["5153",70478.95],["5137",66919.46],["6122",64735],["5321",45760],["5168",39016.3],["5175",38434.54],["5163",35384.6],["5194",34847],["5364",32129.93],["6119",25000],["5192",16575],["5156",15665],["5499",12100],["5162",11935.69],["5166",6534],["5138",5990],["5159",5918.77],["5221",5000],["5179",4540.16],["5173",3163],["5176",3146],["5136",2597.33],["5151",2577],["5167",2420],["5363",2000],["5038",1803],["5362",1357],["5041",1105.34],["5329",1100],["5161",164]],"economic_expenditure_total_czk":8462197.07,"economic_financing":[["8117",711960000],["8118",-711960000],["8115",-249555.17]],"economic_financing_total_czk":-249555.17,"economic_revenue":[["1211",3359327.54],["1121",1798062.01],["1111",1290857.08],["1511",413871.16],["2111",273176.5],["1113",237711.57],["2132",217130],["1345",160500],["2141",158468.36],["1346",149400],["1122",131880],["1112",117212.04],["4112",87800],["2329",77120],["1386",65512.71],["2119",43729],["4111",32500],["1342",29740],["1387",25675.45],["4116",20700],["1341",12285],["2133",3900],["1361",2440],["2139",942],["2112",890],["1381",525.95],["2131",350],["1334",45.3],["1382",0.57]],"economic_revenue_total_czk":8711752.24,"purpose_expenditure":[["2219",1663497.93],["3613",1466057.63],["2212",1214083.75],["6112",1098535],["3745",845346.29],["2310",460510.92],["6171",400971.45],["3723",245980.09],["3399",234495.45],["3722",161976.3],["6399",131880],["1031",87076],["2321",81608.89],["3631",73269.09],["3726",66429],["5512",45760],["6320",33098],["6402",32129.93],["3635",25000],["3314",21738.58],["4379",21575],["3412",16716.46],["6114",15688.54],["3721",15129.17],["6310",2286.6],["3639",1357]],"purpose_expenditure_total_czk":8462197.07}},"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."}}}}