{"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:00252913","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00252913","name":"Obec Smilovy Hory","short_name":"Smilovy Hory","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Tábor","municipality_code":553123},"amounts":{"revenue_approved":12419000,"revenue_adjusted":13718312.52,"revenue_actual":14501565.5,"expense_approved":12419000,"expense_adjusted":16148312.52,"expense_actual":12522959.63,"tax_revenue":10522873.67,"nontax_revenue":2401149.31,"capital_revenue":38230,"transfer_revenue":1539312.52,"current_expense":7913925.4,"capital_expense":4609034.23,"budget_balance":1978605.87,"cash_current":22052089.64,"cash_previous":19257248.76},"ratios":{"revenue_execution":1.05709543,"expense_execution":0.77549649,"balance_to_revenue":0.13644085,"cash_to_expense":1.76093274,"cash_yoy":0.14513189,"capital_expense_share":0.36804672,"transfer_revenue_share":0.10614802},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00252913/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00252913"},"seo":{"slug":"smilovy-hory","path":"/cz/municipalities/smilovy-hory/"},"population":{"value":354,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":12419000,"expenditure_czk":12419000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":13718312.52,"expenditure_czk":16148312.52,"financing_czk":2430000,"balance_czk":-2430000},{"stage":"actual","revenue_czk":14501565.5,"expenditure_czk":12522959.63,"financing_czk":-1978605.87,"balance_czk":1978605.87}],"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":[["5169",2275000],["5171",2107000],["5011",1320000],["5139",965000],["5023",810000],["5154",790000],["6121",730000],["5031",515000],["5362",509000],["5365",500000],["5156",316000],["5021",217000],["5137",210000],["5032",205000],["6130",200000],["5163",155000],["5499",140000],["5151",82000],["5168",80000],["5194",67000],["5162",40000],["5175",31000],["5042",25000],["5134",21000],["5166",15000],["5038",10000],["5123",10000],["5167",10000],["5364",10000],["5132",8000],["5136",6000],["5153",6000],["5164",6000],["5329",6000],["5172",5000],["5903",5000],["5161",4000],["5229",4000],["5321",3000],["5133",1000]],"economic_expenditure_total_czk":12419000,"economic_revenue":[["1211",4090000],["1121",2083000],["1111",1506000],["2111",1161000],["1511",1100000],["1122",500000],["1345",386000],["1113",263000],["2139",252000],["4122",200000],["2324",180000],["2132",158000],["2141",150000],["1112",124000],["4112",80000],["1386",60000],["1387",40000],["2131",40000],["3111",28000],["2310",10000],["1341",5000],["1361",3000]],"economic_revenue_total_czk":12419000,"purpose_expenditure":[["2142",2000000],["3639",1300000],["6112",1100000],["6171",1100000],["2321",1000000],["6399",1000000],["3745",700000],["3722",650000],["1032",500000],["2212",500000],["5512",500000],["2310",210000],["2341",200000],["3412",200000],["3421",200000],["3429",200000],["3631",200000],["3725",200000],["6320",140000],["3399",110000],["3632",100000],["1031",80000],["3612",60000],["1036",45000],["3314",40000],["3341",30000],["1037",20000],["6402",10000],["2411",6000],["3319",5000],["5213",5000],["3326",4000],["6310",4000]],"purpose_expenditure_total_czk":12419000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",5020649.9],["5169",2247323.22],["5171",1604500],["5011",1387000],["5139",908100],["5023",860000],["5154",800000],["5031",520000],["5365",447000],["5021",334000],["5156",306000],["5137",240000],["5362",209000],["5032",205000],["6130",200000],["5163",155000],["5499",140000],["5151",121000],["5168",91000],["5194",67000],["5162",40000],["5175",33500],["5364",28900],["5042",25000],["5132",23500],["5134",21000],["5167",15320],["5166",15000],["5229",12900],["5038",10000],["5123",10000],["5153",6500],["5136",6000],["5164",6000],["5329",6000],["5161",5000],["5172",5000],["5222",5000],["5903",5000],["5133",3119.4],["5321",3000]],"economic_expenditure_total_czk":16148312.52,"economic_financing":[["8115",2430000]],"economic_financing_total_czk":2430000,"economic_revenue":[["1211",4090000],["1121",2083000],["1111",1506000],["2111",1161000],["1511",1100000],["4213",923269.3],["1122",500000],["1345",386000],["4116",309243.22],["1113",263000],["2139",252000],["2141",190000],["2324",180000],["4122",160000],["2132",158000],["1112",124000],["4112",114300],["1386",60000],["1387",40000],["2131",40000],["4111",32500],["3111",28000],["2310",10000],["1341",5000],["1361",3000]],"economic_revenue_total_czk":13718312.52,"purpose_expenditure":[["2321",3770769.3],["2142",3143880.6],["3639",1316400],["6171",1183439.4],["6112",1155000],["3745",700000],["3722",654000],["6399",647000],["5512",533000],["2212",440600],["3412",334000],["3725",287500],["2310",226000],["3429",201000],["3421",200000],["3631",200000],["2341",176923.22],["1032",172000],["6320",140000],["3399",110000],["3632",100000],["1031",80000],["3612",60000],["2219",59500],["1037",48000],["1036",45000],["3314",40000],["6114",32500],["3341",30000],["6402",28900],["4356",8900],["2411",6000],["3319",5000],["5213",5000],["3326",4000],["6310",4000]],"purpose_expenditure_total_czk":16148312.52},"actual":{"economic_expenditure":[["6121",4606731.23],["5169",1513707.91],["5011",1261180],["5171",859947.17],["5023",840518],["5154",656838.1],["5031",490712],["5365",445200],["5139",330994.14],["5021",265625],["5032",187794],["5156",183287.88],["5163",147107.8],["5137",124202.2],["5499",117617],["5151",102091.82],["5168",86004.44],["5362",58618],["5194",56219],["5162",31153.87],["5364",28804],["5132",19878],["5175",18675.48],["5042",14374.8],["5166",13000],["5229",12520],["5167",10194],["5038",8044],["5153",6370],["5134",5950],["5329",5445],["5222",5000],["5136",2591.22],["6130",2303],["5321",2000],["5161",1345],["5133",915.57]],"economic_expenditure_total_czk":12522959.63,"economic_financing":[["8118",-55000000],["8117",52000000],["8901",816235.01],["8115",205159.12]],"economic_financing_total_czk":-1978605.87,"economic_revenue":[["1211",4106080.8],["1121",2200066.84],["1111",1507784.49],["2111",1377589.46],["1511",1316365.94],["4213",923269.3],["1122",445200],["1345",386135],["2141",357500],["4116",309243.22],["1113",290657.34],["2324",222402.85],["2132",160968],["4122",160000],["2139",158500],["1112",143377.14],["4112",114300],["1386",80148],["2131",52715],["2322",45500],["4111",32500],["1387",31413.06],["3111",23230],["2310",15974],["3113",15000],["2321",10000],["1334",8057.2],["1341",3600],["1361",3360],["1381",627.86]],"economic_revenue_total_czk":14501565.5,"purpose_expenditure":[["2321",3423155.73],["2142",2531742.81],["6112",1123021],["6171",1008754.55],["3639",641115.61],["3745",579658.19],["3722",501336.08],["6399",500975],["5512",476543.66],["3412",320670.46],["3725",285554.64],["2341",167287.72],["2310",153982.67],["2212",141496.13],["6320",138368],["3631",104420.73],["3399",73102.4],["2219",59271.77],["1031",54547],["1036",43560],["3314",34511.22],["6402",28804],["1037",27189],["6114",26960.45],["3612",21164],["3341",15442.13],["1032",14418.36],["4356",8900],["2411",5157],["3319",4500],["6310",3582.8],["3632",2566],["3429",1036.52],["3326",164]],"purpose_expenditure_total_czk":12522959.63}},"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."}}}}