{"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:00672025","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00672025","name":"Obec Jindřichovice pod Smrkem","short_name":"Jindřichovice pod Smrkem","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Liberec","municipality_code":564133},"amounts":{"revenue_approved":38587883.3,"revenue_adjusted":42379795.3,"revenue_actual":40846243.07,"expense_approved":65907160.7,"expense_adjusted":70878290.7,"expense_actual":56477224.96,"tax_revenue":17479713.45,"nontax_revenue":15110226.72,"capital_revenue":150000,"transfer_revenue":8106302.9,"current_expense":32087792.26,"capital_expense":24389432.7,"budget_balance":-15630981.89,"cash_current":6623448.35,"cash_previous":6933117.34},"ratios":{"revenue_execution":0.96381407,"expense_execution":0.79681979,"balance_to_revenue":-0.38267857,"cash_to_expense":0.11727645,"cash_yoy":-0.04466519,"capital_expense_share":0.43184545,"transfer_revenue_share":0.19845896},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00672025/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00672025"},"seo":{"slug":"jindrichovice-pod-smrkem","path":"/cz/municipalities/jindrichovice-pod-smrkem/"},"population":{"value":618,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":38587883.3,"expenditure_czk":65907160.7,"financing_czk":27319277.4,"balance_czk":-27319277.4},{"stage":"revised","revenue_czk":42379795.3,"expenditure_czk":70878290.7,"financing_czk":28498495.4,"balance_czk":-28498495.4},{"stage":"actual","revenue_czk":40846243.07,"expenditure_czk":56477224.96,"financing_czk":15630981.89,"balance_czk":-15630981.89}],"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",23991000],["6123",10240000],["5011",4960000],["5169",4795100],["5171",4733000],["5365",2317100],["5152",1920000],["5154",1469600],["5031",1449500],["5023",1280000],["5329",997566.4],["5139",974000],["5331",786000],["5336",642199.3],["5155",600000],["5032",561400],["5362",460000],["6122",400000],["5166",358000],["5137",357000],["5156",325000],["6371",320000],["5163",272000],["5222",254000],["5168",217500],["5021",184400],["5162",159300],["5323",123600],["5138",120000],["5134",93000],["5151",60000],["5175",55000],["5194",50000],["5172",45000],["5173",41000],["5199",36000],["6119",36000],["5123",35000],["5903",30000],["5136",23000],["5167",22550],["5364",22345],["5179",20000],["5038",18500],["5164",14500],["5132",10000],["5141",10000],["5161",8500],["5176",6000],["5321",3500]],"economic_expenditure_total_czk":65907160.7,"economic_financing":[["8123",22230000],["8115",5672621.4],["8117",3500000],["8118",-3500000],["8124",-583344]],"economic_financing_total_czk":27319277.4,"economic_revenue":[["2111",8397005],["1211",7000000],["4216",5018000],["1121",3400000],["1111",2500000],["2132",2430000],["1122",2312100],["2112",1900000],["4116",978933.3],["1511",650000],["4122",648000],["1113",550000],["2131",545000],["1345",530000],["4222",390000],["2324",372625],["4112",323800],["1112",185000],["1386",90000],["2412",90000],["2321",55000],["1387",50000],["2133",50000],["2141",50000],["1361",25000],["1342",20000],["1341",15000],["2310",10000],["2119",2420]],"economic_revenue_total_czk":38587883.3,"purpose_expenditure":[["3612",15346000],["5512",10315450],["2115",8930000],["3639",5852500],["3113",3815199.3],["6171",3445300],["6399",2762100],["3634",2585000],["3613",2000000],["6112",1661000],["6409",1003566.4],["3322",889000],["2341",789000],["3722",735000],["2411",625600],["2321",570000],["1032",452000],["3725",400000],["2219",363000],["3611",320000],["3745",320000],["3631",290000],["3399",280000],["2310",263000],["3326",225000],["1036",158000],["3429",139000],["6320",130000],["2292",123600],["2212",110000],["2141",100000],["2143",100000],["3341",96500],["2419",94300],["3421",90000],["3419",70000],["3314",64500],["3729",50000],["3319",36200],["3635",36000],["3721",35000],["3900",30000],["5213",30000],["5519",30000],["6402",22345],["3349",21000],["3636",21000],["1070",20000],["3632",20000],["6310",20000],["1014",10000],["3699",10000],["3723",2000]],"purpose_expenditure_total_czk":65907160.7},"revised":{"economic_expenditure":[["6121",26393192],["6123",10240000],["5171",5611500],["5169",5431521],["5011",4300000],["5152",2640000],["5365",2312100],["5362",1464000],["5154",1392600],["5031",1289500],["5023",1286000],["5331",786000],["5138",675000],["5336",642199.3],["5155",600000],["5166",548000],["5139",526674],["5032",517255],["6122",475500],["5363",426000],["5137",328162],["5156",303000],["5163",298000],["5168",280000],["5222",261000],["5021",221900],["5329",212166.4],["5123",176000],["5162",162300],["5141",148600],["6371",130000],["5323",123600],["5134",102000],["6130",100000],["5151",60000],["5173",45300],["5194",40000],["5179",38550],["5199",36000],["5175",33776],["5229",30000],["5903",30000],["5136",23000],["5364",22345],["5038",18500],["5164",16500],["5167",14550],["5192",12000],["5029",10000],["5132",10000],["5161",8500],["5019",6500],["5176",6000],["5039",5500],["5221",3500],["5321",3500],["5153",500]],"economic_expenditure_total_czk":70878290.7,"economic_financing":[["8123",29468786.47],["8117",3500000],["8118",-3500000],["8124",-751692],["8115",-218599.07]],"economic_financing_total_czk":28498495.4,"economic_revenue":[["2111",9231605],["1211",7000000],["4216",5018252],["1121",3400000],["2132",2760000],["1111",2500000],["1122",2312100],["2112",2197500],["4122",1291548],["4116",1137989.3],["4222",660000],["1511",650000],["1113",550000],["1345",530000],["2322",468127],["2321",390000],["2324",362625],["4112",323800],["2310",251500],["2212",250000],["4213",194430],["1112",185000],["3113",150000],["2133",130000],["1386",90000],["2412",90000],["2131",50380],["1387",50000],["2141",50000],["4111",32500],["1361",25000],["1342",20000],["1341",15000],["4113",7599],["2119",4840]],"economic_revenue_total_czk":42379795.3,"purpose_expenditure":[["3612",15017000],["5512",10563050],["2115",9021000],["3639",5322500],["3113",4246129.3],["3634",3960000],["6399",3762100],["3613",3625000],["6171",3081474],["6112",1661000],["1032",1045821],["3322",977000],["3722",955000],["2341",789000],["2411",676600],["2141",670000],["6409",639166.4],["3745",520000],["2321",510000],["3631",471050],["3725",400000],["1037",364000],["3399",348000],["3326",265000],["2310",188000],["1036",158000],["3429",139000],["3611",130000],["2292",123600],["6320",123000],["3421",100000],["2419",94300],["3729",78500],["3635",70600],["2143",70000],["2212",70000],["3419",70000],["3314",64500],["3341",48500],["3319",36200],["2219",35000],["6114",32500],["6310",31000],["3315",30000],["3632",30000],["3721",30000],["3900",30000],["5213",30000],["5519",30000],["3349",25000],["6402",22345],["3636",21000],["1070",20000],["6173",10355],["1014",10000],["3699",10000],["3311",7500],["3723",7000],["4379",5000],["3313",4000],["4359",3500]],"purpose_expenditure_total_czk":70878290.7},"actual":{"economic_expenditure":[["6121",13472402.23],["6123",10239586.47],["5171",5407637.34],["5169",5261339.21],["5011",4160022],["5152",2635551.52],["5365",2312100],["5362",1451997.01],["5023",1285951],["5031",1239118],["5154",1230772.39],["5331",786000],["5138",673394.45],["5336",642199.3],["5155",542383.85],["5166",508926],["5032",490294],["6122",451250],["5363",425784],["5139",371211.45],["5163",294646.08],["5156",275878.17],["5168",270252.11],["5222",261000],["5329",212123.9],["5021",194169],["5123",167452.88],["5162",160718.22],["5141",143647.3],["5137",140696.03],["6371",126194],["5323",123600],["6130",100000],["5151",56000],["5179",37848],["5194",36092],["5199",36000],["5134",31590],["5173",31128],["5229",30000],["5175",27425],["5364",22345],["5038",17815],["5164",15140.09],["5167",14550],["5136",13846],["5029",8695],["5161",7237],["5192",7139],["5176",6000],["5019",5558.96],["5039",4818],["5221",3500],["5321",3500],["5132",2500],["5153",200]],"economic_expenditure_total_czk":56477224.96,"economic_financing":[["8123",15673912.39],["8118",-7500000],["8115",4304898.99],["8117",3500000],["8124",-653116.21],["8901",305286.72]],"economic_financing_total_czk":15630981.89,"economic_revenue":[["2111",8208234.39],["1211",6842594.07],["4216",5018252],["1121",3662004.78],["2132",2788244.03],["1111",2533256.4],["1122",2312100],["2112",2211509],["4116",1094933.3],["4122",895548],["1511",672875.61],["4222",539240.6],["1345",497406],["1113",484172.63],["2322",468127],["2321",404378.37],["4112",323800],["2324",304467.28],["2212",250000],["2310",243920],["1112",238726.77],["4213",194430],["3113",150000],["1386",133421.98],["2133",127534.99],["1387",52292.19],["2131",40785.22],["2412",34940],["4111",32500],["1361",27810],["2141",23246.44],["1341",12900],["1342",8510],["4113",7599],["2119",4840],["1381",1074.27],["1334",561.3],["1382",7.45]],"economic_revenue_total_czk":40846243.07,"purpose_expenditure":[["5512",10550106.38],["3612",10041431.23],["3639",4819106],["3113",4112727.66],["3634",3895927.99],["6399",3755657.01],["3613",3572426.68],["6171",2975610.05],["6112",1637443],["2115",1088512.93],["1032",1016676.4],["3322",968397.38],["3722",939793.76],["2341",788264],["2141",669454.69],["2411",668654.75],["6409",638873.9],["3745",477595.9],["3631",422332.81],["2321",417095.85],["3725",378614.82],["1037",363850],["3399",344648.06],["3326",263556],["3429",139000],["3611",126194],["2292",123600],["6320",123012],["1036",121559.5],["2419",94236],["3421",87753.73],["3635",70600],["3419",70000],["3729",69943.5],["2143",69673],["2212",58758],["3314",56417],["3341",47402.42],["2310",38696.77],["2219",33000],["6310",30384.8],["3315",30000],["3632",28750],["5519",28159.12],["3721",25379.02],["3349",24900],["3900",23587.07],["6402",22345],["3319",21130],["6114",20758],["3636",20570],["1070",20000],["6173",10355],["3699",7565.78],["3311",7500],["4379",5000],["1014",4234],["3313",3630],["4359",3500],["3723",2874]],"purpose_expenditure_total_czk":56477224.96}},"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."}}}}