{"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:00532126","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00532126","name":"Obec Horní Smržov","short_name":"Horní Smržov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Blansko","municipality_code":513695},"amounts":{"revenue_approved":4381200,"revenue_adjusted":5143500,"revenue_actual":5394402.64,"expense_approved":4381200,"expense_adjusted":5452300,"expense_actual":4503865.12,"tax_revenue":2965758.16,"nontax_revenue":1831293.48,"capital_revenue":0,"transfer_revenue":597351,"current_expense":3936512.92,"capital_expense":567352.2,"budget_balance":890537.52,"cash_current":11307882.49,"cash_previous":10324367.88},"ratios":{"revenue_execution":1.04878053,"expense_execution":0.82604866,"balance_to_revenue":0.16508547,"cash_to_expense":2.51070629,"cash_yoy":0.09526148,"capital_expense_share":0.12597007,"transfer_revenue_share":0.11073534},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00532126/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00532126"},"seo":{"slug":"horni-smrzov","path":"/cz/municipalities/horni-smrzov/"},"population":{"value":126,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4381200,"expenditure_czk":4381200,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":5143500,"expenditure_czk":5452300,"financing_czk":308800,"balance_czk":-308800},{"stage":"actual","revenue_czk":5394402.64,"expenditure_czk":4503865.12,"financing_czk":-890537.52,"balance_czk":890537.52}],"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":[["5138",1190000],["5169",489200],["5023",444000],["5493",330000],["5901",314200],["5171",282500],["5011",275000],["5021",235500],["5153",156200],["5154",109000],["5139",80200],["5032",68500],["5031",59000],["5137",35000],["5168",35000],["5364",31900],["5365",30000],["6121",30000],["5163",26800],["5132",22000],["5194",15300],["5323",13200],["5136",12000],["5156",10000],["5162",10000],["5167",10000],["5339",10000],["5903",10000],["5321",8800],["5175",8300],["5173",8000],["5151",5100],["5229",4600],["5222",3500],["5164",2600],["5329",2400],["5161",2000],["5038",1400]],"economic_expenditure_total_czk":4381200,"economic_revenue":[["2112",1300000],["1211",1200000],["1121",580000],["1111",400000],["1511",234000],["2111",165000],["1345",125400],["1113",96000],["4112",71800],["2132",60000],["1122",30000],["2131",29000],["2324",27000],["1112",23000],["1381",20000],["1356",15000],["1341",3500],["2141",1000],["1361",500]],"economic_revenue_total_czk":4381200,"purpose_expenditure":[["2141",1550000],["6112",500000],["6171",410000],["2321",350000],["6409",314200],["3722",250000],["3745",187000],["3315",164000],["2212",100000],["2310",100000],["3399",100000],["3412",70000],["3633",38300],["3631",33000],["6402",31900],["6399",30000],["3341",25000],["3721",25000],["5512",20000],["6320",17800],["2292",13200],["3113",10000],["3632",10000],["5213",10000],["6310",9000],["4379",7800],["3725",5000]],"purpose_expenditure_total_czk":4381200,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5138",1260000],["5169",614200],["5023",469000],["5011",462800],["5171",447100],["6121",395100],["5493",330000],["5021",236000],["5153",171200],["5137",162200],["6122",145100],["5154",109000],["5139",105200],["5031",80700],["5032",74800],["5365",71700],["5168",35000],["5364",32100],["6342",31300],["5163",26800],["5132",22000],["5156",20000],["5194",15300],["5901",13500],["5323",13200],["5136",12000],["5167",11000],["5162",10000],["5339",10000],["5903",10000],["5175",9800],["5321",8800],["5173",8000],["5164",7600],["5151",5100],["5229",4600],["5222",3500],["5366",2800],["5329",2400],["5161",2000],["5038",1400]],"economic_expenditure_total_czk":5452300,"economic_financing":[["8115",308800]],"economic_financing_total_czk":308800,"economic_revenue":[["2112",1400000],["1211",1200000],["1121",580000],["1111",400000],["4213",388100],["2111",260000],["1511",234000],["1345",125400],["4122",100000],["1113",96000],["4112",71800],["1122",71700],["2132",60000],["4111",32500],["2131",29000],["2324",27000],["1112",23000],["1381",20000],["1356",15000],["4129",5000],["1341",3500],["2141",1000],["1361",500]],"economic_revenue_total_czk":5143500,"purpose_expenditure":[["2141",1650000],["6171",1076600],["6112",525000],["3315",407200],["3745",404000],["2321",350000],["3722",250000],["2212",100000],["2310",100000],["3399",100000],["3412",97800],["6399",71700],["3633",38300],["3631",33000],["6114",32500],["6402",32100],["3639",31300],["3341",25000],["3721",25000],["5512",20000],["6320",17600],["2292",13200],["3113",10000],["3632",10000],["5213",10000],["6310",9200],["4379",7800],["3725",5000]],"purpose_expenditure_total_czk":5452300},"actual":{"economic_expenditure":[["5138",1177946.41],["5169",517756.58],["5023",479480],["6121",390925.2],["5011",376106],["5021",262302],["5171",228119.29],["5153",150237.87],["6122",145158],["5139",112562.44],["5154",101052],["5031",82865],["5032",73761],["5365",71610],["5137",53590],["5364",32014],["6342",31269],["5163",24325],["5136",20197],["5156",19789],["5162",18546.62],["5164",18069],["5168",17482.09],["5194",13993.8],["5323",13200],["5122",12100],["5339",10000],["5321",8327],["5173",7433],["5222",5924],["5132",5058],["5229",4896],["5175",4033.8],["5167",2990],["5366",2759.02],["5329",2320],["5362",2000],["5151",1465],["5038",1448],["5161",754]],"economic_expenditure_total_czk":4503865.12,"economic_financing":[["8115",-906213.52],["8901",15676]],"economic_financing_total_czk":-890537.52,"economic_revenue":[["2112",1352023.24],["1211",1246271.2],["1121",665940.05],["1111",460051.38],["4213",388051],["2111",276605],["1511",196763.21],["1345",134108],["4122",100000],["2324",98195.89],["1113",88137.64],["4112",71800],["1122",71610],["2132",62836],["1112",43431.07],["4111",32500],["2131",30123.92],["1386",24254.3],["1356",21113.7],["2321",11000],["1387",9510.66],["4129",5000],["1341",3600],["1361",750],["2141",509.43],["1381",202.4],["1382",14.55]],"economic_revenue_total_czk":5394402.64,"purpose_expenditure":[["2141",1494030.91],["6171",947105.98],["6112",521501],["3745",401315.09],["3315",397222.85],["3722",248975.14],["2310",99963.1],["3412",82670.02],["6399",71610],["3633",38205.75],["6402",32014],["3639",31269],["3631",21741],["3399",16332.8],["6114",15348],["6320",15169],["3721",13257.48],["2292",13200],["2321",12016],["3113",10000],["6310",9156],["4379",7327],["3725",3025],["3632",1410]],"purpose_expenditure_total_czk":4503865.12}},"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."}}}}