{"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:00232688","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00232688","name":"Obec Smilkov","short_name":"Smilkov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Benešov","municipality_code":530611},"amounts":{"revenue_approved":7751334,"revenue_adjusted":9561042.65,"revenue_actual":8519141.91,"expense_approved":7751334,"expense_adjusted":9394142.71,"expense_actual":5029971.35,"tax_revenue":6883956.35,"nontax_revenue":757856.56,"capital_revenue":0,"transfer_revenue":877329,"current_expense":4886203.89,"capital_expense":143767.46,"budget_balance":3489170.56,"cash_current":7248989.71,"cash_previous":3759819.15},"ratios":{"revenue_execution":0.89102645,"expense_execution":0.53543697,"balance_to_revenue":0.40956831,"cash_to_expense":1.44115924,"cash_yoy":0.92801553,"capital_expense_share":0.02858216,"transfer_revenue_share":0.10298326},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00232688/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00232688"},"seo":{"slug":"smilkov","path":"/cz/municipalities/smilkov/"},"population":{"value":259,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":7751334,"expenditure_czk":7751334,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":9561042.65,"expenditure_czk":9394142.71,"financing_czk":-166899.94,"balance_czk":166899.94},{"stage":"actual","revenue_czk":8519141.91,"expenditure_czk":5029971.35,"financing_czk":-3489170.56,"balance_czk":3489170.56}],"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",3296304],["5169",1026220],["5023",780000],["6121",530000],["5021",320000],["5154",281000],["5011",250000],["5362",223010],["5139",144000],["5032",129000],["5329",112800],["5031",110000],["5137",103000],["5155",95000],["5175",65000],["6130",50000],["5194",44000],["5173",36000],["5162",32000],["5163",24000],["5156",21000],["5222",20000],["5167",15000],["5166",10000],["5136",9000],["5229",5000],["5363",5000],["5903",5000],["5132",3000],["5192",2000],["5221",2000],["5038",1500],["5161",1500]],"economic_expenditure_total_czk":7751334,"economic_revenue":[["1211",2775000],["1121",1413000],["1111",997000],["1511",600000],["2142",454000],["2132",322314],["2111",261420],["1122",250000],["1113",200000],["1345",180000],["1112",84000],["4112",71796],["1342",28000],["1386",25000],["2324",23000],["2131",18000],["1381",12000],["1387",11000],["2139",6000],["1341",5000],["2119",5000],["2321",3500],["2112",3004],["2133",2000],["1361",1000],["2141",300]],"economic_revenue_total_czk":7751334,"purpose_expenditure":[["2321",2751524],["6171",1270000],["2310",883000],["6112",865000],["2212",320000],["3722",240000],["3631",230000],["3723",220000],["6399",205010],["3612",190000],["2292",122800],["3639",107000],["3399",104000],["3314",66000],["3421",42000],["5512",40000],["1032",24000],["3721",20000],["3745",20000],["6310",8000],["1039",5000],["5213",5000],["6409",5000],["1019",3000],["3632",3000],["3749",2000]],"purpose_expenditure_total_czk":7751334,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5171",3400356.11],["5169",1260906.33],["6121",1030000],["5023",834506],["5021",442274],["5362",371540],["5154",337724.33],["5011",258683],["5137",256969.89],["5139",174129.55],["5032",129000],["5329",112800],["5031",110000],["6122",99708],["5155",95000],["5175",59740.2],["5179",53076.2],["6130",50000],["5194",46188],["6349",44059.46],["5162",41296.44],["5173",38638],["5163",27579],["5156",21000],["5166",20751.5],["5167",18970.3],["5222",16000],["5136",9000],["5229",5000],["5363",5000],["5903",5000],["5366",3679],["5019",3140],["5132",3000],["5161",2647.4],["5192",2000],["5221",2000],["5038",1528],["5039",1252]],"economic_expenditure_total_czk":9394142.71,"economic_financing":[["8115",-166899.94]],"economic_financing_total_czk":-166899.94,"economic_revenue":[["1211",2775000],["1121",1458168.35],["1111",997567.41],["2142",908000],["1511",759072.09],["4213",695652],["1122",351540],["2132",333645.21],["2111",317648],["1345",221810],["1113",200000],["1112",95065.36],["4112",71800],["2324",56185.04],["4222",54000],["1386",53123.75],["2321",33500],["4122",33400],["4111",32500],["1342",28000],["1387",20822.64],["2131",18000],["1381",12000],["2229",7500],["1341",7040],["2139",6000],["2112",5357],["2119",5000],["2133",2000],["1361",1200],["2141",437.31],["1382",8.49]],"economic_revenue_total_czk":9561042.65,"purpose_expenditure":[["2321",2736404.63],["2310",1566338.33],["6171",1529135.14],["6112",919506],["6399",351540],["2212",335119.37],["3722",284988.57],["3723",256552.3],["3631",230000],["3612",220817.76],["5512",218744.94],["3399",187844.4],["3639",151059.46],["2292",122800],["3314",97069.61],["3421",42000],["3745",40000],["1032",24000],["6114",22567],["3721",20000],["6310",11579],["1039",5000],["5213",5000],["6409",5000],["3900",3076.2],["1019",3000],["3632",3000],["3749",2000]],"purpose_expenditure_total_czk":9394142.71},"actual":{"economic_expenditure":[["5169",1065654.36],["5023",834506],["5171",624307.02],["5021",442274],["5362",371300],["5154",309818.33],["5011",258683],["5137",151543.63],["5032",116720],["5031",108643],["5329",106858.98],["6122",99708],["5139",95401.91],["5155",78794],["5175",48133.16],["6349",44059.46],["5179",43217],["5194",41978],["5162",41296.44],["5173",35554],["5163",26639],["5166",20751.5],["5167",18970.3],["5222",12000],["5136",7186],["5156",5905],["5229",5000],["5366",3679],["5019",3140],["5161",2647.4],["5221",2000],["5038",1528],["5039",1252],["5192",822.86]],"economic_expenditure_total_czk":5029971.35,"economic_financing":[["8115",-3459170.56],["8125",-30000]],"economic_financing_total_czk":-3489170.56,"economic_revenue":[["1211",2725393.02],["1121",1458168.35],["1111",997567.41],["1511",734484.89],["4213",695562],["1122",351540],["2132",333645.21],["2111",306987],["1345",221785],["1113",192826.95],["1112",95065.36],["4112",71800],["2324",56185.04],["4222",54000],["1386",53123.75],["4122",33400],["2321",30000],["1342",24500],["4111",22567],["1387",20822.64],["2131",16425],["2229",7500],["1341",7040],["2112",5347],["1361",1200],["2133",1000],["2141",437.31],["1381",430.49],["2139",330],["1382",8.49]],"economic_revenue_total_czk":8519141.91,"purpose_expenditure":[["6171",1389795.52],["6112",910286],["2310",491938.28],["6399",351540],["2212",335119.37],["3722",284988.57],["3723",256552.3],["3612",211952.76],["5512",195741.53],["3399",169883.32],["3631",94525],["3639",88118.44],["2292",72800],["3314",65590.61],["3745",35113.24],["6114",22567],["6310",11579],["1032",11000],["3421",8027],["3721",6777.21],["1039",5000],["3900",3076.2],["1019",3000],["3632",3000],["3749",2000]],"purpose_expenditure_total_czk":5029971.35}},"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."}}}}