{"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:00288772","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00288772","name":"Obec Smržice","short_name":"Smržice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Prostějov","municipality_code":590029},"amounts":{"revenue_approved":38966113.5,"revenue_adjusted":42453744.88,"revenue_actual":42221210.73,"expense_approved":28499680.79,"expense_adjusted":31050675.19,"expense_actual":26381885.58,"tax_revenue":38018209.13,"nontax_revenue":2341972.2,"capital_revenue":92000,"transfer_revenue":1769029.4,"current_expense":22701454.44,"capital_expense":3680431.14,"budget_balance":15839325.15,"cash_current":84595486.35,"cash_previous":68965507.21},"ratios":{"revenue_execution":0.99452265,"expense_execution":0.84963968,"balance_to_revenue":0.3751509,"cash_to_expense":3.20657468,"cash_yoy":0.22663473,"capital_expense_share":0.13950599,"transfer_revenue_share":0.04189907},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00288772/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00288772"},"seo":{"slug":"smrzice","path":"/cz/municipalities/smrzice/"},"population":{"value":1651,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":38966113.5,"expenditure_czk":28499680.79,"financing_czk":-10466432.71,"balance_czk":10466432.71},{"stage":"revised","revenue_czk":42453744.88,"expenditure_czk":31050675.19,"financing_czk":-11403069.69,"balance_czk":11403069.69},{"stage":"actual","revenue_czk":42221210.73,"expenditure_czk":26381885.58,"financing_czk":-15839325.15,"balance_czk":15839325.15}],"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",3929000],["6121",3900000],["5169",3205000],["5023",2209400],["5171",2163500],["5331",1974000],["5031",1409300],["6123",955575],["5222",927000],["5365",895650],["5021",794000],["5139",714450],["5364",670701.59],["5032",570100],["5154",431000],["5175",425500],["6119",390000],["5499",342008],["5323",325022.2],["5137",260000],["5153",235000],["5168",220500],["5194",220000],["5163",181200],["5156",176500],["5166",160000],["6130",116500],["5132",110500],["5492",95621],["5162",70000],["5136",57000],["5339",50000],["5901",50000],["5229",48500],["5321",30500],["5903",30000],["5151",28500],["5329",25000],["5038",20000],["5167",20000],["5362",19603],["5173",12000],["5041",10000],["5161",10000],["5122",6500],["5179",3050],["5133",2000]],"economic_expenditure_total_czk":28499680.79,"economic_financing":[["8115",-10466432.71]],"economic_financing_total_czk":-10466432.71,"economic_revenue":[["1211",15000000],["1121",7500000],["1111",5550000],["1511",3900000],["1113",1100000],["2141",1100000],["1122",895650],["1345",860000],["4112",599700],["2132",494795],["2324",389013],["1112",360000],["4213",250000],["2131",210000],["4222",204637.5],["1386",170000],["3113",92000],["2111",86100],["1387",80000],["4111",32000],["1341",30000],["1361",25000],["2329",21100],["1334",10000],["2119",2000],["1343",1500],["2112",1400],["2229",1218]],"economic_revenue_total_czk":38966113.5,"purpose_expenditure":[["6171",7930083],["6112",2920700],["3639",2850000],["3113",2099000],["3745",1679600],["2219",1556500],["2212",910000],["3723",900621],["6399",895650],["3722",800000],["3319",700000],["6402",669483.59],["3419",597000],["3631",460000],["5512",450000],["3635",400000],["6409",382821],["3412",375000],["3399",368000],["2292",325022.2],["3725",240000],["3322",228000],["2321",220000],["3632",120000],["3421",100000],["3392",90200],["5212",50000],["3341",40000],["3721",40000],["6117",32000],["5213",30000],["3314",25000],["6310",15000]],"purpose_expenditure_total_czk":28499680.79},"revised":{"economic_expenditure":[["6121",3887000],["5011",3787000],["5169",3152822],["5171",2358800],["5023",2209400],["5331",1974000],["5031",1441300],["6122",1097400],["6123",1089875],["5139",994390],["5222",963000],["5365",895650],["5021",804286],["5336",755394.4],["5366",663543.59],["5032",579100],["5154",552000],["5175",446214],["6119",390000],["5499",342008],["5137",335466],["5323",325022.2],["5153",222000],["6130",216160],["5168",207500],["5194",196000],["5163",181200],["5156",176000],["5166",160000],["5492",101799],["5132",91700],["5901",50000],["5229",49040],["5362",47887],["5162",47400],["5339",45000],["5321",30500],["5903",30000],["5151",28500],["5329",24510],["5136",19500],["5038",17000],["5167",13000],["5173",12000],["5041",10000],["5161",10000],["5364",7158],["5122",6500],["5179",3050],["5133",2000],["5909",1600]],"economic_expenditure_total_czk":31050675.19,"economic_financing":[["8118",-100012005.48],["8117",90012005.48],["8115",-1403069.69]],"economic_financing_total_czk":-11403069.69,"economic_revenue":[["1211",15600000],["1121",8370000],["1111",5910000],["1511",4087000],["1113",1100000],["2141",1100000],["1122",895650],["1345",877999],["4116",829729.4],["4112",599700],["1112",540000],["2132",494795],["2324",373425],["1386",305000],["4213",250000],["2131",225450],["4222",204637.5],["1334",130000],["1387",120000],["3113",92000],["2111",85800],["2329",64178],["4122",57100],["4111",32500],["1341",30000],["2112",27951],["1361",25000],["2119",15700],["2142",3545],["1343",3000],["1381",2366.98],["2229",1218]],"economic_revenue_total_czk":42453744.88,"purpose_expenditure":[["6171",8228483],["3113",3041394.4],["6112",2920700],["3639",2850000],["3745",2729600],["2219",1329100],["2212",910000],["3723",900621],["6399",895650],["3722",800000],["3319",700000],["6402",669483.59],["3419",597000],["3412",548000],["5512",524100],["3631",460000],["3635",400000],["6409",384421],["3399",368000],["2292",325022.2],["3322",273000],["2321",264700],["3725",240000],["3392",218900],["3632",120000],["3421",100000],["3341",60000],["5212",50000],["3721",40000],["6114",32500],["5213",30000],["3314",25000],["6310",15000]],"purpose_expenditure_total_czk":31050675.19},"actual":{"economic_expenditure":[["5011",3677864],["5169",2834246.11],["5023",2151378],["5171",2100365.79],["5331",1974000],["5031",1345429],["6122",1091823.24],["6123",1089846],["6121",1023601.9],["5222",963000],["5139",931882.22],["5365",895650],["5021",783442],["5336",755394.4],["5366",663543.6],["5032",523248],["5175",393574.2],["5154",336621.13],["5323",325022.2],["5137",284948],["5499",267223],["6119",261000],["6130",214160],["5168",207229.03],["5153",202535.5],["5156",148182],["5194",145879.1],["5166",145200],["5163",134952.6],["5492",96799],["5132",86224.33],["5229",49020],["5362",47409],["5339",45000],["5162",32288.03],["5321",30477],["5329",24510],["5038",15080],["5151",13459.13],["5136",11610],["5173",11422],["5161",9913],["5041",9780.07],["5167",8703],["5364",7158],["5122",6050],["5179",2990],["5909",1600],["5133",1152]],"economic_expenditure_total_czk":26381885.58,"economic_financing":[["8118",-100012005.48],["8117",90012005.48],["8115",-5839325.15]],"economic_financing_total_czk":-15839325.15,"economic_revenue":[["1211",15614797.25],["1121",8369699.08],["1111",5908413.43],["1511",4087513.77],["1113",1105469.09],["2141",1077878],["1122",895650],["1345",877999],["4116",829729.4],["4112",599700],["1112",545392.53],["2132",497690],["2324",373425],["1386",304889.19],["4213",250000],["2131",215820],["1334",129814.23],["1387",119500.58],["3113",92000],["2111",74160],["2329",57247.2],["4122",57100],["4111",32500],["1341",28750],["2112",25289],["1361",25254],["2119",15700],["2142",3545],["1343",2700],["1381",2366.98],["2229",1218]],"economic_revenue_total_czk":42221210.73,"purpose_expenditure":[["6171",7961553.76],["3113",3035428.73],["6112",2762569],["3745",2410233.83],["2219",1237262.22],["6399",895650],["2212",864239.16],["3722",769685.3],["3723",752069.13],["3319",691984.39],["6402",669483.6],["3419",571212.61],["5512",488554.2],["6409",384326],["3412",343278.47],["3399",335678.1],["2292",325022.2],["3635",271000],["2321",264354.1],["3725",234423.99],["3322",224155.85],["3392",218047.45],["3631",204802.13],["3639",192500],["3632",84719.13],["3421",53931],["3341",41079.1],["3721",35446.53],["6114",31066],["6310",14794.6],["3314",13335]],"purpose_expenditure_total_czk":26381885.58}},"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."}}}}