{"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:00035513","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00035513","name":"Obec Staré Smrkovice","short_name":"Staré Smrkovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Jičín","municipality_code":573523},"amounts":{"revenue_approved":3417351,"revenue_adjusted":7558477.49,"revenue_actual":7553140.56,"expense_approved":7824100,"expense_adjusted":9428851,"expense_actual":8088957.05,"tax_revenue":6336809.18,"nontax_revenue":531531.38,"capital_revenue":550000,"transfer_revenue":134800,"current_expense":6192704.05,"capital_expense":1896253,"budget_balance":-535816.49,"cash_current":5793907.86,"cash_previous":5766534.15},"ratios":{"revenue_execution":0.99929391,"expense_execution":0.85789425,"balance_to_revenue":-0.07093956,"cash_to_expense":0.71627378,"cash_yoy":0.004747,"capital_expense_share":0.23442491,"transfer_revenue_share":0.01784688},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00035513/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00035513"},"seo":{"slug":"stare-smrkovice","path":"/cz/municipalities/stare-smrkovice/"},"population":{"value":263,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3417351,"expenditure_czk":7824100,"financing_czk":4406749,"balance_czk":-4406749},{"stage":"revised","revenue_czk":7558477.49,"expenditure_czk":9428851,"financing_czk":1870373.51,"balance_czk":-1870373.51},{"stage":"actual","revenue_czk":7553140.56,"expenditure_czk":8088957.05,"financing_czk":535816.49,"balance_czk":-535816.49}],"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":[["6122",1530000],["5011",1310000],["5169",1079000],["5023",870000],["5031",468000],["5032",337000],["5139",206000],["5154",200200],["5141",155000],["5499",154500],["6121",150000],["5164",142000],["5137",135000],["5171",110000],["5021",106000],["5168",105000],["5178",94000],["5153",75200],["5165",55000],["5173",55000],["5321",52000],["5163",50000],["5903",50000],["6111",50000],["5156",38000],["5167",30000],["5175",30000],["5222",30000],["5364",30000],["5132",22000],["5162",21000],["5339",20000],["5194",15000],["5038",10000],["5166",10000],["5151",9200],["5161",5000],["5179",5000],["5221",5000],["5492",4000],["5136",1000]],"economic_expenditure_total_czk":7824100,"economic_financing":[["8115",4910749],["8124",-504000]],"economic_financing_total_czk":4406749,"economic_revenue":[["1211",900000],["1121",800000],["1111",500000],["1511",430000],["1345",220000],["2131",152051],["4112",102300],["1113",100000],["2111",80000],["1112",40000],["2324",35000],["1122",30000],["1381",10000],["1386",5000],["1387",5000],["1341",3000],["2132",3000],["1342",1500],["2141",500]],"economic_revenue_total_czk":3417351,"purpose_expenditure":[["2115",1800000],["6171",1698500],["6112",1299500],["3745",1243000],["3722",410000],["3421",225000],["6310",175000],["3639",155000],["3612",100200],["3631",86000],["2321",72000],["3111",55200],["6399",55000],["5512",51700],["3613",51000],["5213",50000],["4359",40000],["2310",30000],["3113",30000],["3399",30000],["6320",30000],["6402",30000],["3632",22000],["3429",20000],["3900",20000],["2341",15000],["3326",10000],["1032",5000],["2219",5000],["3341",5000],["3744",5000]],"purpose_expenditure_total_czk":7824100},"revised":{"economic_expenditure":[["6122",1530000],["5011",1310000],["5169",1292900],["5023",897500],["5171",792772],["5031",538000],["6121",449300],["5154",339260],["5032",310000],["5137",253709],["5139",222300],["5141",191600],["5021",172500],["5499",159500],["5168",121000],["5178",94000],["5153",78200],["5173",70500],["5365",60000],["5321",52000],["5163",51600],["5903",50000],["5167",49000],["5156",38000],["5175",30500],["5222",30000],["5364",30000],["5660",27890],["5194",26400],["5164",25000],["5132",24750],["5162",22270],["5339",20000],["5151",13500],["5038",10000],["6111",9600],["5161",7000],["5166",7000],["5191",6000],["5179",5300],["5221",5000],["5492",4000],["5136",1000]],"economic_expenditure_total_czk":9428851,"economic_financing":[["8115",2374373.51],["8124",-504000]],"economic_financing_total_czk":1870373.51,"economic_revenue":[["1211",2387548.17],["1121",1278280.24],["1511",1098228.41],["1111",870647.03],["3111",550000],["1345",229360],["2131",180965],["1113",168963.02],["2111",153580],["1122",140490],["2324",105210.6],["4112",102300],["1112",83322.19],["1386",46154.11],["2322",40475],["4111",32500],["2132",21500],["1387",17845.91],["2119",16500],["1381",10000],["2460",9332.81],["1343",6000],["1361",3280],["1341",3260],["1342",2235],["2141",500]],"economic_revenue_total_czk":7558477.49,"purpose_expenditure":[["6171",1877120],["2115",1800000],["6112",1332000],["3745",1243800],["3639",670131],["3722",591600],["3421",395000],["6310",211600],["3613",130800],["3631",127000],["5512",102700],["3612",102500],["2321",95500],["3326",95300],["3632",87000],["3111",55200],["6399",55000],["5213",50000],["1014",48000],["1032",45000],["4359",43000],["3399",33000],["6114",32500],["6320",31600],["3113",30000],["6402",30000],["3900",28400],["3429",20000],["2310",19000],["2219",17100],["3725",10000],["2341",9000],["3341",5000],["3744",5000]],"purpose_expenditure_total_czk":9428851},"actual":{"economic_expenditure":[["6122",1435079.2],["5011",1220766],["5023",897271],["5169",817171.56],["5171",732203.74],["5031",468262],["6121",444472.8],["5154",231025.95],["5032",196149],["5141",191506.21],["5137",151924.88],["5365",142540],["5139",132400.25],["5021",129289],["5499",127630],["5168",120818.63],["5178",93654],["5173",53555],["5321",50000],["5167",46765.2],["5163",45829.27],["5366",33394.82],["5222",30000],["5660",27890],["5194",25985.13],["5156",25513.8],["5153",24239.08],["5132",23710.37],["5164",23029.02],["5162",22264.61],["5339",20000],["5364",18316],["5172",16674],["5151",11289],["5175",9530.8],["6130",9320],["5038",8856],["6111",7381],["5161",6540.18],["5191",5752],["5179",5274],["5909",3000],["5362",2000],["5136",683.55]],"economic_expenditure_total_czk":8088957.05,"economic_financing":[["8123",1062525.2],["8124",-504000],["8115",-27373.71],["8901",4665]],"economic_financing_total_czk":535816.49,"economic_revenue":[["1211",2387548.17],["1121",1278280.24],["1511",1098228.41],["1111",870647.03],["3111",550000],["1345",229360],["2131",171211.91],["1113",168963.02],["2111",153590],["1122",140490],["2324",108545.6],["4112",102300],["1112",83322.19],["1386",46570.86],["2322",40475],["4111",32500],["2132",21500],["1387",18252.78],["2119",16500],["2321",10000],["2460",9332.81],["1343",6000],["1361",3280],["1341",3260],["1342",2235],["2141",376.06],["1381",371.48]],"economic_revenue_total_czk":7553140.56,"purpose_expenditure":[["6171",1651314.55],["2115",1435079.2],["6112",1198944],["3745",1040622.15],["3639",627933.94],["3722",546814.99],["3421",319786.6],["6310",205780.48],["6399",140490],["3613",118356.45],["2321",94706],["3631",93508.92],["3326",89759],["5512",73396.24],["3632",65000],["6402",51710.82],["1014",47652],["3111",44151.42],["1032",38301],["6320",31555],["3612",31429.56],["3113",30000],["3399",21244.53],["3429",20000],["6114",18920],["4359",17076],["3900",16064.2],["2219",12100],["3725",7260]],"purpose_expenditure_total_czk":8088957.05}},"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."}}}}