{"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:00269549","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00269549","name":"OBEC SMIDARY","short_name":"SMIDARY","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Hradec Králové","municipality_code":570869},"amounts":{"revenue_approved":83533634.34,"revenue_adjusted":86655253.93,"revenue_actual":58803343.74,"expense_approved":60709036.6,"expense_adjusted":90448656.19,"expense_actual":63006538.8,"tax_revenue":41671518.37,"nontax_revenue":7924294.56,"capital_revenue":73930,"transfer_revenue":9133600.81,"current_expense":37095898.84,"capital_expense":25910639.96,"budget_balance":-4203195.06,"cash_current":15733549.06,"cash_previous":16446139.83},"ratios":{"revenue_execution":0.67858948,"expense_execution":0.69660005,"balance_to_revenue":-0.07147884,"cash_to_expense":0.24971296,"cash_yoy":-0.04332876,"capital_expense_share":0.41123732,"transfer_revenue_share":0.15532451},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00269549/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00269549"},"seo":{"slug":"smidary","path":"/cz/municipalities/smidary/"},"population":{"value":1566,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":83533634.34,"expenditure_czk":60709036.6,"financing_czk":-22824597.74,"balance_czk":22824597.74},{"stage":"revised","revenue_czk":86655253.93,"expenditure_czk":90448656.19,"financing_czk":3793402.26,"balance_czk":-3793402.26},{"stage":"actual","revenue_czk":58803343.74,"expenditure_czk":63006538.8,"financing_czk":4203195.06,"balance_czk":-4203195.06}],"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",15750000],["5169",9390000],["5011",5620800],["5171",4950000],["6122",4306000],["5331",3000000],["5023",2376000],["5031",1609920],["5141",1525200],["5154",1469160],["6449",1294000],["5649",1131000],["5365",1000000],["5139",970000],["5021",838200],["5153",737880],["5032",676320],["6349",529000],["5137",500000],["5362",500000],["5329",497368],["5222",469000],["5163",400000],["5156",220000],["5223",200000],["5364",170000],["5499",100000],["5903",100000],["5134",50000],["5136",50000],["5167",50000],["5194",50000],["5151",47040],["5221",43120],["5038",30000],["5179",14528.6],["5162",12000],["5132",10000],["5168",10000],["5321",10000],["5229",2500]],"economic_expenditure_total_czk":60709036.6,"economic_financing":[["8115",-20562737.26],["8124",-2261860.48]],"economic_financing_total_czk":-22824597.74,"economic_revenue":[["3111",27000000],["1211",16500000],["4216",10401414.34],["1121",8000000],["1111",6200000],["2111",2691000],["2449",2425000],["1511",2300000],["4112",1321300],["1345",1200000],["2131",1200000],["1113",1100000],["2132",819920],["2324",750000],["1122",600000],["1112",400000],["2141",250000],["1386",150000],["1387",100000],["2142",50000],["1361",40000],["1341",35000]],"economic_revenue_total_czk":83533634.34,"purpose_expenditure":[["3113",14100000],["6171",9112366.6],["3613",5683200],["3722",4616000],["3745",3386000],["6112",2814000],["2219",2700000],["2321",2536400],["3111",2450000],["3412",2300000],["3723",1700000],["4351",1578720],["6399",1500000],["3631",1216880],["5512",921840],["3639",788000],["3314",518390],["3392",455600],["3319",370000],["3632",322080],["3419",299120],["3399",270000],["3519",250440],["3726",250000],["6402",170000],["2212",150000],["3721",120000],["5213",100000],["3421",30000]],"purpose_expenditure_total_czk":60709036.6},"revised":{"economic_expenditure":[["6121",41250000],["5169",10900000],["5011",5620800],["5171",4950000],["6122",4906000],["5331",3000000],["5023",2376000],["5365",1800000],["5031",1609920],["5141",1525200],["5154",1469160],["6449",1294000],["5649",1131000],["5336",1057119.59],["5139",970000],["5021",920700],["5153",737880],["5032",676320],["6349",529000],["5137",500000],["5362",500000],["5329",497368],["5222",469000],["5163",400000],["5156",220000],["5223",200000],["5364",170000],["5221",163120],["5499",100000],["5903",100000],["5039",50000],["5134",50000],["5136",50000],["5167",50000],["5194",50000],["5151",47040],["5038",30000],["5175",20000],["5179",14528.6],["5162",12000],["5132",10000],["5168",10000],["5321",10000],["5229",2500]],"economic_expenditure_total_czk":90448656.19,"economic_financing":[["8905",27000000],["8115",-20944737.26],["8124",-7961860.48],["8123",5700000]],"economic_financing_total_czk":3793402.26,"economic_revenue":[["3111",27000000],["1211",16900000],["1121",8000000],["1111",6200000],["4216",6134444.23],["4222",4110375],["2111",2691000],["2449",2425000],["1511",2300000],["1122",1400000],["4116",1346202.7],["4112",1321300],["1113",1200000],["1345",1200000],["2131",1200000],["2132",819920],["2324",750000],["1112",500000],["1386",350000],["2141",250000],["4111",162500],["1387",150000],["4122",99512],["2142",50000],["1361",40000],["1341",35000],["1343",16500],["1334",3500]],"economic_revenue_total_czk":86655253.93,"purpose_expenditure":[["3636",25500000],["3113",15157119.59],["6171",10612366.6],["3613",5683200],["3722",4616000],["3745",3386000],["6112",2814000],["2219",2700000],["2321",2536400],["3111",2450000],["3412",2300000],["6399",2300000],["3723",1700000],["4351",1698720],["3639",1388000],["3631",1216880],["5512",921840],["3314",518390],["3392",455600],["3319",370000],["3632",322080],["3419",299120],["3399",270000],["3519",250440],["3726",250000],["6402",170000],["6114",162500],["2212",150000],["3721",120000],["5213",100000],["3421",30000]],"purpose_expenditure_total_czk":90448656.19},"actual":{"economic_expenditure":[["6121",21819539.33],["5169",7100029.9],["5011",7058478],["5331",3000000],["5171",2460456.3],["5023",2162034],["6122",2156390.63],["5031",2004666],["5154",1583416.1],["5365",1355550],["6449",1293804.6],["5649",1130783.29],["5139",1070106.63],["5336",1057119.59],["5141",924039.45],["5021",866741],["5032",841233],["6349",528455.4],["5329",497251.23],["5153",486007.22],["5222",465000],["5163",344814.21],["5137",310621.48],["5156",308278.05],["5223",202000],["5167",193097],["5362",175851],["5499",172621.68],["5221",172160],["5175",166822.43],["5151",122517],["5364",112841.6],["5162",111877.62],["5194",105336.7],["5159",92182.23],["5134",82100.2],["5168",77340.26],["6130",76950],["5041",67658],["5136",62227.1],["6119",35500],["5321",28800],["5038",28710.03],["5173",23971],["5179",17206.31],["5161",11339],["5366",10689],["5138",9394.48],["5172",7240.64],["5192",3000],["5132",2800.6],["5164",2735.71],["5229",2500],["5189",2178],["5029",1134],["5131",496.8],["5363",313],["5039",132]],"economic_expenditure_total_czk":63006538.8,"economic_financing":[["8123",5700000],["8124",-2261860.48],["8115",815055.54],["8901",-50000]],"economic_financing_total_czk":4203195.06,"economic_revenue":[["1211",16984893.43],["1121",9101507.4],["1111",6266018.67],["1511",4435121.71],["4222",3977375],["2449",2424587.89],["2111",2408919.6],["4216",2237073.11],["1122",1355550],["4116",1346202.7],["4112",1321300],["1113",1202350.35],["1345",1172221],["2131",1119819.92],["2132",860879.32],["2324",833884.62],["1112",593124.63],["1386",331561.28],["2141",193540.21],["4111",162500],["1387",129952.31],["4122",89150],["3111",73930],["2142",42945],["1341",34292],["1361",33810],["2321",20300],["1343",16656],["1334",11868.16],["2229",10362],["2322",6944],["1381",2591.43],["2310",1500],["2112",612]],"economic_revenue_total_czk":58803343.74,"purpose_expenditure":[["3113",17810244.41],["6171",9924145.32],["3722",4970508.3],["3745",4813352.8],["3111",3209156.71],["3613",3070587.22],["3419",3007062.2],["6112",2589639.25],["2321",2517935.41],["2219",1832823.22],["4351",1678112.68],["6399",1505125],["3723",1003966.57],["3631",956069.86],["3314",575824.8],["5512",469384.88],["3519",400772.19],["3319",383609.21],["3326",374170.2],["3412",343571.25],["3639",276181.89],["3399",270025],["3392",254283.14],["3636",235397],["6402",123530.6],["3322",113138.25],["3632",108352.66],["6114",80317.8],["3721",36554.1],["3635",35500],["3421",24268.88],["3726",12928]],"purpose_expenditure_total_czk":63006538.8}},"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."}}}}