{"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:00243302","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00243302","name":"Obec Smolotely","short_name":"Smolotely","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Příbram","municipality_code":541311},"amounts":{"revenue_approved":12138200,"revenue_adjusted":14907211,"revenue_actual":13854375.2,"expense_approved":23055000,"expense_adjusted":25909511,"expense_actual":19890181.53,"tax_revenue":7059587.87,"nontax_revenue":1262878.55,"capital_revenue":40083,"transfer_revenue":5491825.78,"current_expense":5972152.39,"capital_expense":13918029.14,"budget_balance":-6035806.33,"cash_current":13891516.08,"cash_previous":19746229.76},"ratios":{"revenue_execution":0.92937406,"expense_execution":0.76767877,"balance_to_revenue":-0.43566067,"cash_to_expense":0.69841072,"cash_yoy":-0.2964978,"capital_expense_share":0.6997437,"transfer_revenue_share":0.3963965},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00243302/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00243302"},"seo":{"slug":"smolotely","path":"/cz/municipalities/smolotely/"},"population":{"value":300,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":12138200,"expenditure_czk":23055000,"financing_czk":10916800,"balance_czk":-10916800},{"stage":"revised","revenue_czk":14907211,"expenditure_czk":25909511,"financing_czk":11002300,"balance_czk":-11002300},{"stage":"actual","revenue_czk":13854375.2,"expenditure_czk":19890181.53,"financing_czk":6035806.33,"balance_czk":-6035806.33}],"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",13899000],["5171",3799000],["5021",1105000],["5169",990000],["5023",700000],["5154",630000],["5166",410000],["6119",300000],["6122",195000],["5139",185000],["5321",160000],["5032",100000],["5137",100000],["5362",100000],["5365",100000],["5163",57000],["5194",50000],["6123",50000],["5167",30000],["5175",30000],["5156",20000],["5168",20000],["5162",10000],["5138",5000],["5229",5000],["5903",3000],["5161",1000],["5164",1000]],"economic_expenditure_total_czk":23055000,"economic_financing":[["8115",10916800]],"economic_financing_total_czk":10916800,"economic_revenue":[["1211",4000000],["1111",2670600],["1121",2000000],["2111",1243200],["1511",700000],["2141",500000],["1113",300000],["2132",225000],["1112",150000],["1122",100000],["4112",57400],["1381",50000],["3111",50000],["1343",30000],["1386",20000],["1387",20000],["2112",10000],["2131",10000],["1361",1000],["1382",1000]],"economic_revenue_total_czk":12138200,"purpose_expenditure":[["2321",8650000],["3412",3000000],["3613",3000000],["2212",2100000],["3639",1350000],["6112",900000],["6171",600000],["3745",450000],["2310",400000],["3421",350000],["3635",300000],["3722",270000],["2411",250000],["6399",200000],["3723",170000],["3399",150000],["5512",150000],["1032",100000],["2341",100000],["3329",100000],["3631",100000],["3632",100000],["3111",80000],["3113",80000],["3612",50000],["6320",26000],["3721",10000],["6310",6000],["3314",5000],["3319",5000],["5213",3000]],"purpose_expenditure_total_czk":23055000},"revised":{"economic_expenditure":[["6121",16834000],["5171",2978900],["5169",1414450],["5021",1079388],["5023",700000],["5154",585400],["6122",442700],["5166",419600],["6119",300000],["5139",186100],["5137",184489],["5321",175500],["5032",105800],["5362",101000],["5365",100000],["5163",84500],["5194",60100],["5175",26684],["5168",21550],["5138",20500],["5031",16700],["5156",16500],["5363",14000],["5167",12500],["5162",9900],["5229",8400],["5903",3000],["6123",3000],["5161",2100],["5164",1000],["5136",700],["5038",550],["5039",500]],"economic_expenditure_total_czk":25909511,"economic_financing":[["8115",11002300]],"economic_financing_total_czk":11002300,"economic_revenue":[["4213",4648999.8],["1211",3050000],["1121",1633800],["2111",1273300],["1111",1139385.22],["1511",640000],["4216",510000],["2141",500000],["1113",220000],["2132",216500],["2324",185000],["4113",162714.98],["1112",110000],["4116",99200],["1122",95000],["1345",95000],["2131",67000],["1386",60000],["4112",57400],["3113",41000],["1343",30000],["1387",23500],["2112",15200],["4111",13511],["2329",10000],["1381",5000],["2310",2700],["1361",1000],["1382",1000],["2328",1000]],"economic_revenue_total_czk":14907211,"purpose_expenditure":[["2321",10650000],["3412",2822000],["2212",2130000],["3613",1848500],["2341",1807000],["3639",1350000],["6112",900000],["6171",600000],["3745",450000],["3421",440000],["2310",400000],["3635",300000],["3722",270000],["2411",250000],["3399",230000],["6399",200000],["3612",191000],["5512",187000],["3723",170000],["3631",145000],["3113",117000],["1032",100000],["3329",100000],["3632",100000],["3111",58500],["6320",47000],["3721",14000],["6114",13511],["6310",6000],["3314",5000],["3319",5000],["5213",3000]],"purpose_expenditure_total_czk":25909511},"actual":{"economic_expenditure":[["6121",13299002.38],["5171",2054092.32],["5169",1266194.58],["5021",910635],["5023",633892],["6122",441936.76],["5154",391521.43],["5362",-178823],["6119",177090],["5321",175500],["5137",155188.04],["5139",106355.54],["5365",91140],["5163",81211.2],["5032",70551],["5194",59869],["5175",26361],["5168",21223.6],["5138",20427.5],["5166",19565],["5031",16599],["5156",16180],["5363",14000],["5167",7476.11],["5162",6971],["5229",3336],["5161",896],["5136",670],["5038",497],["5164",323.07],["5039",300]],"economic_expenditure_total_czk":19890181.53,"economic_financing":[["8117",7674867.61],["8118",-1920000],["8115",280938.72]],"economic_financing_total_czk":6035806.33,"economic_revenue":[["4213",4648999.8],["1211",3046956.54],["1121",1632445.77],["1111",1125924.43],["2111",674327.97],["1511",636256.4],["4216",510000],["1113",215678.97],["2324",184437.58],["2132",178670],["4113",162714.98],["2141",142500],["1112",106387.97],["4116",99200],["1345",94152],["1122",91140],["1386",59470.41],["4112",57400],["2131",56748],["3113",40083],["1343",26850],["1387",23308.59],["2112",15195],["4111",13511],["2329",10000],["2328",1000],["1361",550],["1381",466.79]],"economic_revenue_total_czk":13854375.2,"purpose_expenditure":[["2321",10433473.32],["2212",2129719.01],["3412",1645670.83],["2341",1071561.48],["6112",786007.05],["3639",733355],["6171",455125.76],["3745",443320],["3421",439561],["2411",233824.8],["3399",228100],["3722",213866.28],["5512",181378.42],["3635",177090],["3612",165764],["3723",164285.32],["3631",132665.23],["3113",117000],["6399",-88615],["3111",58500],["3613",56635.83],["6320",46470],["1032",17181],["3721",13700],["6114",13511],["3329",13241],["3314",4027],["6310",3763.2]],"purpose_expenditure_total_czk":19890181.53}},"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."}}}}