{"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:00234893","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00234893","name":"Město Smečno","short_name":"Smečno","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kladno","municipality_code":532835},"amounts":{"revenue_approved":55480000,"revenue_adjusted":71466834.38,"revenue_actual":71452902.63,"expense_approved":80770000,"expense_adjusted":80935000,"expense_actual":47674448.65,"tax_revenue":48613247.1,"nontax_revenue":10789801.63,"capital_revenue":5500000,"transfer_revenue":6549853.9,"current_expense":37287120.55,"capital_expense":10387328.1,"budget_balance":23778453.98,"cash_current":107248074.31,"cash_previous":83603570.95},"ratios":{"revenue_execution":0.99980506,"expense_execution":0.58904613,"balance_to_revenue":0.332785,"cash_to_expense":2.24959234,"cash_yoy":0.28281691,"capital_expense_share":0.2178804,"transfer_revenue_share":0.09166673},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00234893/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00234893"},"seo":{"slug":"smecno","path":"/cz/municipalities/smecno/"},"population":{"value":1981,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":55480000,"expenditure_czk":80770000,"financing_czk":25290000,"balance_czk":-25290000},{"stage":"revised","revenue_czk":71466834.38,"expenditure_czk":80935000,"financing_czk":9468165.62,"balance_czk":-9468165.62},{"stage":"actual","revenue_czk":71452902.63,"expenditure_czk":47674448.65,"financing_czk":-23778453.98,"balance_czk":23778453.98}],"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",43875281],["5171",8345000],["5169",7420000],["5331",6500000],["5011",3900000],["5023",2140000],["5154",1650000],["5139",1320000],["5031",1120000],["5032",510000],["5153",500000],["5021",490000],["5323",450000],["5168",360000],["5166",250000],["5229",250000],["5137",230000],["5156",220000],["5151",205000],["6122",200000],["5136",80000],["5222",80000],["5221",78000],["5194",60000],["6129",60000],["5162",53000],["5167",52000],["5163",50000],["5141",31219],["5173",30000],["5175",30000],["5321",30000],["5492",30000],["5903",25000],["5038",20000],["5134",20000],["5161",20000],["5212",20000],["5223",20000],["5132",15000],["5909",11000],["5172",10000],["6119",4000],["5192",3000],["5179",2500]],"economic_expenditure_total_czk":80770000,"economic_financing":[["8115",25444080.17],["8124",-154080.17]],"economic_financing_total_czk":25290000,"economic_revenue":[["1211",14000000],["1121",9000000],["1111",8000000],["3112",5000000],["2111",4015000],["4112",2500000],["4121",2100000],["1113",2000000],["1345",2000000],["1511",2000000],["2141",1500000],["2132",640000],["2119",610000],["1112",400000],["1343",350000],["2324",345000],["1122",300000],["1386",200000],["1381",100000],["1387",100000],["1341",50000],["1361",50000],["2131",50000],["3119",40000],["2112",35000],["2139",30000],["2322",30000],["3113",30000],["1334",5000]],"economic_revenue_total_czk":55480000,"purpose_expenditure":[["2321",33480000],["6171",6320000],["3113",6000000],["3745",5350000],["2212",5100000],["2219",4270000],["3612",3970000],["3722",3170000],["6112",2620000],["3111",2500000],["3631",1300000],["3725",1300000],["3632",1240000],["3326",600000],["5512",600000],["3399",570000],["3314",520000],["2221",450000],["3419",300000],["3421",300000],["3729",250000],["6320",200000],["3349",150000],["3549",50000],["5213",50000],["1014",20000],["3330",20000],["3900",20000],["4359",20000],["4379",20000],["3721",10000]],"purpose_expenditure_total_czk":80770000},"revised":{"economic_expenditure":[["6121",39625408.58],["5169",8561717.7],["5171",8056049.99],["5331",6500000],["5011",4669582.88],["5023",2394260.14],["5031",1580831.95],["5139",1513622.04],["5154",1476963.24],["5336",1429514.4],["5032",719549.52],["5021",535616.16],["5137",494122.26],["5365",459030],["5323",450000],["5156",372737.67],["5168",344100],["5153",264211.2],["5229",241341],["5151",231263],["6122",176850],["5136",76507.3],["5811",67000],["5166",65824],["5222",60000],["6129",60000],["5163",50000],["5162",46243],["5492",40300],["5194",37933],["5221",35000],["5175",30959],["5321",30000],["5362",29571],["5141",21136.9],["5161",20000],["5212",20000],["5223",20000],["5167",19850],["5173",19529],["5134",16754],["5038",14438],["5132",12501],["5499",10000],["5366",8532],["5179",6991],["5363",5500],["5903",5000],["6119",4000],["5192",2000],["5172",1330.07],["5909",820],["5191",509]],"economic_expenditure_total_czk":80935000,"economic_financing":[["8115",9622327.24],["8124",-154161.62]],"economic_financing_total_czk":9468165.62,"economic_revenue":[["1211",21289837.43],["1121",11395436.08],["1111",7866261.24],["3113",5507180.4],["2111",4061705],["4121",2538494],["4112",2393700],["1511",2299945.04],["2132",2212903.5],["1345",1781542],["2141",1769551],["1113",1506511.51],["2122",1500000],["4116",1462362.4],["1112",742842.57],["1343",602902],["2324",555801.97],["2119",552732.24],["1122",458850],["1386",415196.09],["1387",162721.04],["2322",94586],["4111",55297.5],["4122",54994],["4222",45006],["1341",44520],["1361",38300.5],["2139",23315],["2131",9975],["2229",8532],["2112",6555],["1334",5048.1],["1381",3332.15],["3119",896.27],["1382",1.35]],"economic_revenue_total_czk":71466834.38,"purpose_expenditure":[["2321",33480000],["2219",6949335.41],["3113",6684514.4],["6171",6538045.1],["2341",3004413.06],["3745",2911161.45],["3111",2745000],["6112",2633780.54],["3612",2620380.52],["3722",2473388.1],["2212",2440800.14],["3631",1819454.38],["3725",1240000],["3632",1106951.39],["3399",725793.47],["5512",686219.46],["3314",520000],["2221",450000],["3729",406000],["3419",300000],["3326",290656.78],["3421",275000],["6320",200000],["3349",109714.85],["2310",76500],["6114",60440.5],["3549",50000],["1014",20000],["3330",20000],["3900",20000],["4359",20000],["4379",20000],["3721",17311.45],["3341",10000],["5213",10000],["3636",139]],"purpose_expenditure_total_czk":80935000},"actual":{"economic_expenditure":[["6121",10320478.1],["5169",7723041.89],["5171",6602493.25],["5331",6500000],["5011",4432407.49],["5023",2394260.14],["5154",1476963.05],["5336",1429514.4],["5031",1370944.49],["5139",1299640.09],["5032",660261.55],["5021",520412.16],["5365",459030],["5137",414282.05],["5168",344100],["5323",276740],["5153",237706.38],["5151",226263],["5229",222500],["5156",120491.11],["6122",66850],["5166",65824],["5136",65772.3],["5811",62552],["5163",45714.8],["5162",42193],["5194",33433],["5175",30928],["5492",30626],["5321",22000],["5141",21136.9],["5223",20000],["5167",18558.9],["5221",18328],["5161",17055.6],["5134",15981],["5212",15000],["5038",14435],["5132",10426],["5366",8532],["5362",5560],["5363",5500],["5173",3504],["5179",2500],["5191",509]],"economic_expenditure_total_czk":47674448.65,"economic_financing":[["8118",-75000000],["8115",51355496.64],["8124",-154161.62],["8901",20211]],"economic_financing_total_czk":-23778453.98,"economic_revenue":[["1211",21289837.43],["1121",11395436.08],["1111",7866261.24],["3113",5500000],["2111",4061215.5],["4121",2538494],["4112",2393700],["1511",2299945.04],["2132",2214532.5],["1345",1781542],["2141",1768550.62],["1113",1506511.51],["2122",1500000],["4116",1462362.4],["1112",742842.57],["1343",602902],["2324",555801.77],["2119",548738.24],["1122",458850],["1386",415196.09],["1387",162721.04],["2322",94586],["4111",55297.5],["4122",54994],["4222",45006],["1341",44520],["1361",38300.5],["2139",23315],["2131",9975],["2229",8532],["1334",5048.1],["2112",4555],["1381",3332.15],["1382",1.35]],"economic_revenue_total_czk":71452902.63,"purpose_expenditure":[["2219",6737259.41],["3113",6552114.79],["6171",6461452.23],["2321",5177167.79],["2341",3004413.06],["3111",2737160],["3745",2669402.21],["6112",2631780.54],["3612",2477483.18],["3722",1943884.15],["3631",1808736.38],["3725",1066864.74],["3632",1035430.42],["3399",722090.47],["5512",614740.14],["3314",416347.47],["3729",405359.66],["3419",280421],["2221",276740],["2212",201219.03],["6320",145422],["3349",89714.85],["2310",76434],["6114",55297.5],["6399",-24011],["3421",22721],["3330",20000],["4379",17500],["3721",17311.45],["1014",15000],["3900",10326],["4359",5000],["3341",3527.18],["3636",139]],"purpose_expenditure_total_czk":47674448.65}},"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."}}}}