{"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:00269557","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00269557","name":"Město SMIŘICE","short_name":"SMIŘICE","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Hradec Králové","municipality_code":570877},"amounts":{"revenue_approved":81059103,"revenue_adjusted":85264793,"revenue_actual":88791036.43,"expense_approved":78120998,"expense_adjusted":93238997,"expense_actual":80891413.21,"tax_revenue":74087356.58,"nontax_revenue":7018601.46,"capital_revenue":1454845,"transfer_revenue":6230233.39,"current_expense":65648873.2,"capital_expense":15242540.01,"budget_balance":7899623.22,"cash_current":27434019.17,"cash_previous":21869960.85},"ratios":{"revenue_execution":1.04135638,"expense_execution":0.86757061,"balance_to_revenue":0.0889687,"cash_to_expense":0.33914625,"cash_yoy":0.25441556,"capital_expense_share":0.18843211,"transfer_revenue_share":0.07016737},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00269557/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00269557"},"seo":{"slug":"smirice","path":"/cz/municipalities/smirice/"},"population":{"value":3136,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":81059103,"expenditure_czk":78120998,"financing_czk":-2938105,"balance_czk":2938105},{"stage":"revised","revenue_czk":85264793,"expenditure_czk":93238997,"financing_czk":7974204,"balance_czk":-7974204},{"stage":"actual","revenue_czk":88791036.43,"expenditure_czk":80891413.21,"financing_czk":-7899623.22,"balance_czk":7899623.22}],"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":[["5011",14534000],["6121",14167168],["5331",11342000],["5169",6629700],["6413",3890000],["5031",3840000],["5152",2100000],["5365",2000000],["5213",1935000],["5171",1835000],["5221",1746000],["5023",1537000],["5032",1446000],["5222",1335000],["5154",1318000],["5168",860000],["5499",743400],["5163",676540],["5139",593000],["5137",580000],["5362",511500],["6321",500000],["5156",445000],["5151",443500],["5153",320000],["5901",300000],["6119",300000],["6122",240000],["5164",211250],["5903",200000],["5162",179000],["5167",151500],["5166",150000],["5199",106300],["5172",100000],["5195",100000],["5136",85000],["5157",82000],["5132",72000],["5161",70000],["5660",60000],["5038",56000],["5223",55000],["5141",54570],["5212",45000],["5134",40000],["5175",27500],["5194",26000],["5173",24000],["5179",18100],["5321",14770],["5019",10000],["5133",5000],["5131",4000],["5176",3000],["5021",2400],["5494",800]],"economic_expenditure_total_czk":78120998,"economic_financing":[["8124",-2938105]],"economic_financing_total_czk":-2938105,"economic_revenue":[["1211",31690000],["1121",16100000],["1111",11600000],["1511",5000000],["4112",3232900],["2132",2500000],["1122",2000000],["1113",1900000],["2111",1850363],["1345",1280000],["1112",750000],["2324",550000],["4121",500000],["1386",400000],["2119",363000],["2133",307240],["1361",290000],["1356",200000],["1387",200000],["2142",100000],["1341",80000],["2131",70000],["2141",50000],["2139",30000],["2460",9600],["1343",6000]],"economic_revenue_total_czk":81059103,"purpose_expenditure":[["6171",15401120],["3613",14109168],["3745",6158790],["3113",4850000],["2321",3960000],["3111",2508000],["6399",2500000],["4351",2232790],["5311",2153540],["3725",2150000],["3319",1994000],["6112",1958400],["3141",1950000],["3392",1900000],["3722",1730000],["3421",1594000],["3612",1541300],["3322",1393000],["2219",1245040],["3631",850000],["5512",823000],["3419",800000],["3314",782150],["3231",440000],["3639",440000],["3311",384000],["6320",352000],["3635",300000],["3749",297000],["2212",253000],["5213",200000],["1014",165000],["3399",148000],["3412",128000],["3721",80000],["3632",40000],["4379",40000],["6310",35000],["3636",31000],["2339",30000],["3114",30000],["3545",25000],["4349",25000],["4329",23000],["3330",20000],["3429",18000],["3341",15000],["3539",10000],["4350",5000],["3716",2700]],"purpose_expenditure_total_czk":78120998},"revised":{"economic_expenditure":[["5011",15177113],["6121",13266334],["5331",11670125],["5169",8711710],["5171",6406795],["6122",4712925],["5031",3997481],["6413",3890000],["5213",1935000],["5221",1754000],["5336",1745194],["5222",1664000],["5152",1593428],["5032",1503354],["5154",1444033],["5023",1406733],["5365",1151010],["5168",954598],["5499",747776],["6130",715418],["5163",675604],["5362",657500],["5151",596713],["5139",583766],["6119",539500],["6321",500000],["5137",476588],["5156",455926],["6123",421958],["5166",416436],["5026",379784],["5153",311772],["5901",307316],["5172",228500],["5364",208132],["5164",198296],["5162",192353],["5167",134262],["5199",107500],["5157",106241],["5195",104874],["5132",92043],["6111",90750],["5136",86940],["5161",77462],["5175",75336],["6127",71000],["5223",65000],["5192",63540],["5038",61000],["5212",60000],["5141",54570],["5123",50294],["5021",48255],["6142",42684],["5179",42300],["5173",42236],["5194",41137],["5134",40000],["5321",39770],["5903",17446],["5019",9983],["5133",8121],["5131",4235],["5176",3000],["5039",1047],["5494",800]],"economic_expenditure_total_czk":93238997,"economic_financing":[["8115",10912309],["8124",-2938105]],"economic_financing_total_czk":7974204,"economic_revenue":[["1211",31690000],["1121",16100000],["1111",11600000],["1511",5000000],["4112",3232900],["2132",2354413],["4116",2207451],["1113",1900000],["2111",1867743],["3111",1454845],["1345",1280000],["1122",1151010],["2324",1062526],["1112",750000],["2119",550637],["4121",500000],["1356",469732],["1386",400000],["2133",307240],["1361",290000],["4111",208799],["2229",208132],["1387",200000],["2142",100000],["1341",80000],["1334",66273],["2131",64328],["2322",57453],["2212",49500],["2139",39074],["2460",9600],["1343",6000],["1381",4852],["2112",980],["2141",977],["2321",328]],"economic_revenue_total_czk":85264793,"purpose_expenditure":[["6171",16059604],["3613",12445176],["3745",7871520],["3113",6203711],["5311",4389620],["3322",4343000],["2321",4032559],["3111",2932422],["3412",2753660],["3725",2650338],["6112",2370917],["4351",2232790],["3612",2227184],["3319",2163599],["3722",2050598],["3141",1950000],["3631",1939215],["3392",1900000],["6399",1801010],["3421",1594000],["3639",1201418],["3419",1098000],["5512",843000],["3632",765000],["3231",735186],["3314",707199],["3635",700000],["2219",680196],["3749",407520],["3311",396000],["6320",352620],["2212",273000],["1014",250000],["6402",208132],["6114",144447],["3399",103000],["3721",80000],["3636",41000],["3341",40000],["4379",40000],["3545",35000],["6310",35000],["4329",31000],["2339",30000],["3114",30000],["4349",25000],["3330",20000],["3429",20000],["5213",17446],["3539",10000],["4350",5000],["3716",2700],["2310",1210]],"purpose_expenditure_total_czk":93238997},"actual":{"economic_expenditure":[["5011",14643481],["5331",11670125],["6121",9019323.52],["5169",8281418.81],["5171",6142382.15],["6413",3890000],["5031",3807571],["5213",1926000],["5221",1754000],["5336",1745193.69],["5222",1506951.1],["5032",1438833],["5023",1406733],["5152",1336353.25],["5154",1331240.55],["5365",1151010],["5168",908420.6],["6130",715418],["5499",700044],["5163",669471.8],["5151",581245],["5362",568013.74],["6321",500000],["5139",447733.45],["6123",421958],["6122",421781.49],["5156",418640.14],["5026",379784],["5166",326115.8],["5137",301077.3],["5153",260798.62],["5364",208132],["5162",186930.87],["5164",172427.55],["5172",150194.46],["5199",105084],["5195",104874],["5157",100954.73],["6111",90750],["5136",76048.58],["5175",74107.9],["6127",71000],["6119",69625],["5223",65000],["5167",64447.8],["5192",63540.44],["5038",60608],["5212",60000],["5132",58022.46],["5141",54560],["5161",54038.6],["5123",49482.04],["5021",47901],["6142",42684],["5179",41374.77],["5321",39770],["5173",39163],["5134",34921],["5194",22930],["5133",4476],["5131",3836],["5019",2364],["5039",1047]],"economic_expenditure_total_czk":80891413.21,"economic_financing":[["8115",-5267819.75],["8124",-2938104.91],["8901",306301.44]],"economic_financing_total_czk":-7899623.22,"economic_revenue":[["1211",31971792.97],["1121",17136439.09],["1111",12083124.94],["1511",5034944.38],["4112",3232900],["2132",2354413.33],["1113",2263447.58],["4116",2207450.69],["2111",2202736.56],["3111",1454845],["1345",1296069.12],["1122",1151010],["1112",1116671.19],["2324",1066566.56],["1356",633751.68],["1386",624245.98],["4121",581083],["2119",550637.12],["1361",352990],["2133",307240],["1387",244670.96],["4111",208799.7],["2229",208132],["2142",106635],["1341",81805],["1334",66272.1],["2131",64328],["2322",57453],["2212",49500],["2139",39074],["1343",25270],["2460",9600],["1381",4851.59],["2112",980],["2141",977.89],["2321",328]],"economic_revenue_total_czk":88791036.43,"purpose_expenditure":[["6171",15184423.24],["3613",9336808.06],["3745",7620057.47],["3113",6203710.8],["2321",4017351],["3111",2932421.99],["3725",2639794.67],["3412",2337480.86],["6112",2306685.98],["4351",2231358],["3319",2160112.42],["5311",2060916.37],["3722",2020597.89],["3612",1961529.58],["3141",1950000],["3392",1900000],["3631",1898182.34],["6399",1712705.74],["3322",1635322.69],["3421",1594000],["3419",1098000],["3639",797972.26],["3231",735185.9],["3314",667903.7],["5512",647237.42],["3632",535743.74],["3749",377960.07],["6320",352620],["2219",352206.61],["2212",266586.13],["3311",252620],["6402",208132],["1014",146010.9],["6114",144446.51],["3635",139805],["3721",64814.72],["3399",61089],["3636",41000],["4379",40000],["3545",35000],["6310",34877.8],["4329",31000],["2339",30000],["3114",26000],["3341",25532.35],["4349",25000],["3330",20000],["3429",20000],["3539",10000],["2310",1210]],"purpose_expenditure_total_czk":80891413.21}},"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."}}}}