{"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:00543756","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00543756","name":"Obec Smrčná","short_name":"Smrčná","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Jihlava","municipality_code":550299},"amounts":{"revenue_approved":24781900,"revenue_adjusted":23928254,"revenue_actual":23925169.54,"expense_approved":25855200,"expense_adjusted":23052054,"expense_actual":23048527.59,"tax_revenue":10920705.86,"nontax_revenue":3561849.15,"capital_revenue":549761,"transfer_revenue":8892853.53,"current_expense":11107821.96,"capital_expense":11940705.63,"budget_balance":876641.95,"cash_current":3952969.65,"cash_previous":771008.77},"ratios":{"revenue_execution":0.9998711,"expense_execution":0.99984702,"balance_to_revenue":0.03664099,"cash_to_expense":0.17150639,"cash_yoy":4.12700997,"capital_expense_share":0.51806805,"transfer_revenue_share":0.37169448},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00543756/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00543756"},"seo":{"slug":"smrcna","path":"/cz/municipalities/smrcna/"},"population":{"value":486,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":24781900,"expenditure_czk":25855200,"financing_czk":1073300,"balance_czk":-1073300},{"stage":"revised","revenue_czk":23928254,"expenditure_czk":23052054,"financing_czk":-876200,"balance_czk":876200},{"stage":"actual","revenue_czk":23925169.54,"expenditure_czk":23048527.59,"financing_czk":-876641.95,"balance_czk":876641.95}],"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",14485000],["5169",2892700],["5011",1640000],["5139",920000],["5171",890000],["5365",880000],["5023",800000],["5031",515000],["5154",485000],["5021",483000],["5153",250000],["5175",220000],["5141",218000],["5903",200000],["5032",175000],["5137",175000],["5173",145000],["5163",87000],["5162",75500],["5194",65000],["5138",60000],["5156",60000],["5362",50000],["5213",20000],["5222",20000],["5038",10000],["5179",6000],["5019",5000],["5136",5000],["5161",5000],["5221",5000],["5041",4000],["5042",2000],["5164",2000]],"economic_expenditure_total_czk":25855200,"economic_financing":[["8115",1823800],["8124",-750500]],"economic_financing_total_czk":1073300,"economic_revenue":[["4213",6000000],["4216",4610000],["1211",4200000],["1121",2400000],["1111",1470000],["2111",1374000],["2132",1140000],["1122",850000],["2131",732000],["1511",620000],["1113",370000],["2141",250000],["1345",240000],["1112",125000],["4112",111900],["3111",80000],["2112",50000],["1386",40000],["1381",30000],["4111",30000],["1387",25000],["1334",20000],["1341",10000],["1361",4000]],"economic_revenue_total_czk":24781900,"purpose_expenditure":[["2341",7200000],["3613",4500000],["2219",1500000],["3745",1500000],["5512",1500000],["6171",1500000],["3111",1400000],["6112",1100000],["6399",900000],["2321",700000],["3612",700000],["3399",480000],["1032",450000],["2411",380000],["2212",350000],["3722",300000],["3412",200000],["5213",200000],["2310",160000],["3631",150000],["3314",105000],["3723",100000],["3729",70000],["3632",60000],["3419",50000],["1036",46700],["3421",40000],["6320",30500],["2333",30000],["3739",30000],["6114",30000],["3326",25000],["2292",20000],["6310",15000],["3319",10000],["3721",10000],["3341",8000],["3639",5000]],"purpose_expenditure_total_czk":25855200},"revised":{"economic_expenditure":[["6121",11867100],["5169",2513540],["5011",1690000],["5139",1246400],["5023",1188000],["5365",681800],["5031",515000],["5154",503300],["5021",405247],["5137",315000],["5141",278000],["5171",266520],["5153",232000],["5175",200600],["6122",185200],["5032",175000],["5173",145000],["5164",144200],["5163",93200],["5156",85567],["5162",75500],["5194",65000],["5138",60000],["5222",31100],["5189",30000],["6127",15980],["5362",-13600],["5038",10000],["5213",7400],["5179",6000],["5019",5000],["5136",5000],["5161",5000],["5221",5000],["5492",5000],["5041",4000],["5151",3000],["5042",2000]],"economic_expenditure_total_czk":23052054,"economic_financing":[["8115",-3181200],["8905",3039300],["8124",-750500],["8901",16200]],"economic_financing_total_czk":-876200,"economic_revenue":[["4213",4696009],["1211",4613000],["4216",3236731],["1121",2472500],["1111",1671600],["2111",1537700],["2132",1018500],["2131",731100],["1122",651700],["1511",595300],["3111",549800],["4116",519174],["1113",326600],["1345",285200],["1112",161200],["4222",155000],["4122",141540],["2112",122600],["2141",121000],["4112",111900],["1386",90100],["1387",35400],["4111",32500],["2324",21700],["1341",14900],["2310",5200],["2119",4900],["1361",2700],["2133",1000],["1381",800],["2211",500],["1334",400]],"economic_revenue_total_czk":23928254,"purpose_expenditure":[["2341",5543400],["3613",5180000],["6171",1685200],["6112",1488000],["3111",1379500],["1032",1000507],["3745",796200],["2321",772900],["2219",738400],["3412",696100],["6399",618200],["3399",455900],["3722",432900],["2411",432800],["3729",215300],["3723",195200],["2141",175200],["3631",161300],["3314",136800],["2310",113100],["3326",104800],["5512",97900],["2333",83900],["6310",81200],["3419",73900],["2212",61400],["3632",55500],["3421",52100],["1036",46700],["6320",30500],["3739",30000],["3639",27800],["6114",20547],["3319",17000],["3612",14300],["4379",10000],["2223",8000],["2292",7400],["3721",7100],["3341",5100]],"purpose_expenditure_total_czk":23052054},"actual":{"economic_expenditure":[["6121",11659009.03],["5169",2488143.28],["5011",1527359.24],["5023",1085092],["5139",1063370.47],["5365",680662],["5031",611482],["5154",579185.77],["5171",461729.39],["5021",412853.76],["5141",281490.09],["5137",276915.14],["6122",260096.6],["5032",253669],["5153",223085.73],["5175",207584.35],["5173",145481],["5164",135075],["5156",114030.12],["5138",100397.44],["5162",96289.11],["5163",94234.84],["5194",69918.5],["5189",36300],["5222",36100],["5123",31650],["5168",24538.8],["6127",21600],["5362",-12515],["5136",12286],["5213",7390.09],["5038",7143],["5172",6776],["5179",6460],["5161",5070],["5192",5000],["5492",5000],["5221",4700],["5041",4365.78],["5019",4360],["5151",3696],["5167",3360],["5134",2212],["5176",1815],["5909",1560],["5042",1556.06],["5132",950]],"economic_expenditure_total_czk":23048527.59,"economic_financing":[["8115",-3181960.88],["8905",3039299.62],["8124",-750120],["8901",16139.31]],"economic_financing_total_czk":-876641.95,"economic_revenue":[["4213",4696008.53],["1211",4612967.25],["4216",3236731],["1121",2472463.43],["1111",1671550.42],["2111",1536528.93],["2132",1017907.26],["2131",730905.5],["1122",651630],["1511",595231.09],["3111",549761],["4116",519174],["1113",326574.61],["1345",285151],["1112",161114.9],["4222",155000],["4122",141540],["2112",122504],["2141",120924.42],["4112",111900],["1386",90066.98],["1387",35301.42],["4111",32500],["2324",21594.04],["1341",14900],["2310",5145],["2119",4840],["1361",2670],["2133",1000],["1381",700.16],["2211",500],["1334",384.6]],"economic_revenue_total_czk":23925169.54,"purpose_expenditure":[["2341",5543380.54],["3613",5179963.63],["6171",1685199.23],["6112",1487986],["3111",1379463.51],["1032",999640.29],["3745",796151.37],["2321",772869.38],["2219",738323.37],["3412",696092.05],["6399",618115],["3399",455882.31],["3722",432858.44],["2411",432724.63],["3729",215213.69],["3723",195196.56],["2141",175153],["3631",161222.47],["3314",136778.98],["2310",113019.03],["3326",104775.22],["5512",97876.71],["2333",83859],["6310",81105.47],["3419",73827],["2212",61350],["3632",55469],["3421",52022.04],["1036",46687],["6320",30340],["3739",29032],["3639",27775],["6114",20547],["3319",17000],["3612",14203],["4379",10000],["2223",7925.5],["2292",7390.09],["3721",7069.3],["3341",5040.78]],"purpose_expenditure_total_czk":23048527.59}},"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."}}}}