{"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:00269565","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00269565","name":"OBEC SMRŽOV","short_name":"SMRŽOV","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Hradec Králové","municipality_code":570885},"amounts":{"revenue_approved":10150300,"revenue_adjusted":12876000,"revenue_actual":12817700.99,"expense_approved":11150300,"expense_adjusted":12111300,"expense_actual":10897445.91,"tax_revenue":10744611.67,"nontax_revenue":1257089.32,"capital_revenue":0,"transfer_revenue":816000,"current_expense":8422938.76,"capital_expense":2474507.15,"budget_balance":1920255.08,"cash_current":6760991.21,"cash_previous":4797749.6},"ratios":{"revenue_execution":0.99547227,"expense_execution":0.89977508,"balance_to_revenue":0.14981275,"cash_to_expense":0.6204198,"cash_yoy":0.40920052,"capital_expense_share":0.22707221,"transfer_revenue_share":0.06366196},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00269565/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00269565"},"seo":{"slug":"smrzov","path":"/cz/municipalities/smrzov/"},"population":{"value":546,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":10150300,"expenditure_czk":11150300,"financing_czk":1000000,"balance_czk":-1000000},{"stage":"revised","revenue_czk":12876000,"expenditure_czk":12111300,"financing_czk":-764700,"balance_czk":764700},{"stage":"actual","revenue_czk":12817700.99,"expenditure_czk":10897445.91,"financing_czk":-1920255.08,"balance_czk":1920255.08}],"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",2890000],["5169",1843000],["5011",1610000],["5171",929800],["5154",852000],["5023",587000],["5021",505000],["5031",504000],["5032",230000],["5139",221000],["5194",120000],["5365",101000],["5153",95000],["5163",90000],["5137",58000],["5168",52000],["5156",50000],["5175",50000],["5499",50000],["5492",47000],["5136",43000],["5222",30000],["5151",28500],["5162",24000],["5223",24000],["5132",15000],["5329",15000],["5903",15000],["5038",10000],["5134",10000],["5229",10000],["5167",9000],["5173",8000],["5166",7000],["5122",5000],["5161",5000],["5321",4000],["5041",1000],["5164",1000],["5192",1000]],"economic_expenditure_total_czk":11150300,"economic_financing":[["8117",1000000]],"economic_financing_total_czk":1000000,"economic_revenue":[["1211",3850000],["1121",1960000],["1111",1450000],["2111",1010000],["1511",820000],["1113",315000],["2324",215000],["4112",128300],["1122",100000],["1112",90000],["1386",40000],["2131",40000],["2132",32000],["1341",25000],["1381",20000],["1387",20000],["1345",10000],["2119",10000],["2141",5500],["1361",3500],["1334",3000],["2142",2500],["1344",500]],"economic_revenue_total_czk":10150300,"purpose_expenditure":[["6171",2151000],["3745",1657000],["3631",1445000],["3429",1243000],["2321",815000],["3722",800000],["6112",650000],["3326",388000],["3399",377000],["2219",310000],["3341",300000],["3613",253000],["2229",120000],["6399",100000],["2212",84300],["5512",77000],["6320",70000],["1031",50000],["3421",50000],["3419",45000],["3721",30000],["4351",30000],["6310",20000],["2310",15000],["3314",15000],["3639",15000],["4359",15000],["5213",15000],["3319",10000]],"purpose_expenditure_total_czk":11150300},"revised":{"economic_expenditure":[["6121",2890000],["5171",1890800],["5169",1843000],["5011",1610000],["5154",852000],["5023",587000],["5021",505000],["5031",504000],["5032",230000],["5139",221000],["5194",120000],["5365",101000],["5153",95000],["5163",90000],["5137",58000],["5168",52000],["5156",50000],["5175",50000],["5499",50000],["5492",47000],["5136",43000],["5222",30000],["5151",28500],["5162",24000],["5223",24000],["5132",15000],["5329",15000],["5903",15000],["5038",10000],["5134",10000],["5229",10000],["5167",9000],["5173",8000],["5166",7000],["5122",5000],["5161",5000],["5321",4000],["5041",1000],["5164",1000],["5192",1000]],"economic_expenditure_total_czk":12111300,"economic_financing":[["8115",-1764700],["8117",1000000]],"economic_financing_total_czk":-764700,"economic_revenue":[["1211",4693000],["1121",2513000],["1111",1687000],["1511",1099000],["2111",1010000],["4216",655200],["1113",315000],["2324",215000],["1112",164000],["4112",128300],["1122",100000],["1386",92000],["2131",40000],["4111",32500],["2132",32000],["1341",25000],["1381",20000],["1387",20000],["1345",10000],["2119",10000],["2141",5500],["1361",3500],["1334",3000],["2142",2500],["1344",500]],"economic_revenue_total_czk":12876000,"purpose_expenditure":[["6171",2151000],["2321",1675000],["3745",1657000],["3631",1445000],["2212",885300],["3722",800000],["6112",650000],["3429",543000],["3326",388000],["3399",377000],["2219",310000],["3341",300000],["3613",253000],["2229",120000],["6399",100000],["5512",77000],["6320",70000],["1031",50000],["3421",50000],["3419",45000],["3721",30000],["4351",30000],["6310",20000],["2310",15000],["3314",15000],["3639",15000],["4359",15000],["5213",15000],["3319",10000]],"purpose_expenditure_total_czk":12111300},"actual":{"economic_expenditure":[["6121",2382377.75],["5169",1972291.37],["5011",1625610],["5171",1584141.76],["5023",584913],["5021",518845],["5154",502206.17],["5031",444867],["5032",204491],["5139",163887.18],["6122",92129.4],["5137",89749.05],["5365",83160],["5153",80283.57],["5175",80138.47],["5163",77312.2],["5194",69368.75],["5168",50047.51],["5156",37093],["5136",30948.81],["5499",29510.4],["5492",24950],["5223",24000],["5364",20505.11],["5221",20000],["5151",19905],["5162",18928.09],["5132",17098.32],["5329",10800],["5122",8250],["5229",7000],["5038",6935],["5167",6004],["5173",5695],["5362",2000],["5161",1071],["5164",663],["5041",270]],"economic_expenditure_total_czk":10897445.91,"economic_financing":[["8115",-1923706.08],["8901",3451]],"economic_financing_total_czk":-1920255.08,"economic_revenue":[["1211",4692161.17],["1121",2512393.5],["1111",1704471.88],["1511",1098738.04],["2111",928882],["4216",655200],["1113",332067.5],["2324",241332.5],["1112",163761.27],["4112",128300],["1386",91535.19],["1122",83160],["2132",43800],["2131",37813],["1387",35874.6],["4111",32500],["1341",26600],["2142",4139],["1361",2500],["2119",1052],["1381",728.52],["1345",420],["1344",200],["2141",70.82]],"economic_revenue_total_czk":12817700.99,"purpose_expenditure":[["6171",2041673.96],["2321",1739059.22],["3745",1538985.25],["3631",1517645.76],["2212",1034425.86],["3722",818177.16],["6112",646452.35],["3326",342781],["3399",307278.4],["3429",269742.62],["3613",158951.3],["6399",83160],["3421",62710],["6320",60438],["3419",28351],["5512",25521.31],["3721",24352.71],["2219",24200],["1031",24000],["6114",23297],["2229",22487.85],["6402",20505.11],["4351",20000],["6310",16874.2],["3314",13476],["3639",10800],["4359",9915],["3319",7000],["2310",5184.85]],"purpose_expenditure_total_czk":10897445.91}},"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."}}}}