{"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:00556424","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00556424","name":"Obec Smolnice","short_name":"Smolnice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Louny","municipality_code":566721},"amounts":{"revenue_approved":12020000,"revenue_adjusted":12394554,"revenue_actual":12310326.52,"expense_approved":15383000,"expense_adjusted":15589000,"expense_actual":11057089.03,"tax_revenue":9974451.41,"nontax_revenue":736055.11,"capital_revenue":17360,"transfer_revenue":1582460,"current_expense":8596743.34,"capital_expense":2460345.69,"budget_balance":1253237.49,"cash_current":19259109.64,"cash_previous":18005872.15},"ratios":{"revenue_execution":0.99320448,"expense_execution":0.7092879,"balance_to_revenue":0.10180376,"cash_to_expense":1.74178842,"cash_yoy":0.0696016,"capital_expense_share":0.22251297,"transfer_revenue_share":0.12854736},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00556424/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00556424"},"seo":{"slug":"smolnice","path":"/cz/municipalities/smolnice/"},"population":{"value":449,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":12020000,"expenditure_czk":15383000,"financing_czk":3363000,"balance_czk":-3363000},{"stage":"revised","revenue_czk":12394554,"expenditure_czk":15589000,"financing_czk":3194446,"balance_czk":-3194446},{"stage":"actual","revenue_czk":12310326.52,"expenditure_czk":11057089.03,"financing_czk":-1253237.49,"balance_czk":1253237.49}],"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":[["5171",4185000],["6121",2910000],["5169",1708000],["5011",1578000],["5023",1170000],["5154",768000],["5139",653000],["5031",555000],["6119",400000],["5032",282000],["5168",150000],["5137",124000],["5021",119000],["5166",114000],["5153",110000],["5222",100000],["5903",100000],["5167",81000],["5163",75000],["5156",55000],["5364",21000],["5162",20000],["5175",15000],["5329",15000],["5362",14000],["5151",13000],["5038",10000],["5041",10000],["5134",5000],["5161",5000],["5179",4000],["5136",3000],["5173",3000],["5194",3000],["5132",2000],["5321",2000],["5131",1000]],"economic_expenditure_total_czk":15383000,"economic_financing":[["8115",3363000]],"economic_financing_total_czk":3363000,"economic_revenue":[["1211",4000000],["1121",2200000],["4216",1700000],["1111",1200000],["1511",1025000],["2111",315000],["1113",310000],["1345",310000],["2141",250000],["2324",150000],["4112",110000],["4116",100000],["1112",90000],["2132",50000],["1386",45000],["4121",35000],["4111",30000],["1381",25000],["1387",24000],["2131",22000],["1361",15000],["1341",9000],["2119",5000]],"economic_revenue_total_czk":12020000,"purpose_expenditure":[["6171",5764000],["3631",2700000],["2321",1710000],["6112",1500000],["3725",550000],["2341",540000],["3392",500000],["3722",500000],["3639",285000],["3429",250000],["3632",200000],["1031",150000],["3745",100000],["5213",100000],["5512",100000],["3319",80000],["3421",80000],["3721",50000],["6320",50000],["1036",40000],["2212",40000],["6114",23000],["6402",21000],["3399",20000],["2219",10000],["3341",10000],["6310",10000]],"purpose_expenditure_total_czk":15383000},"revised":{"economic_expenditure":[["5169",3267300],["6121",2909300],["5171",2444111],["5011",1560000],["5023",1166000],["5154",784300],["5031",540500],["5139",538875],["6119",400000],["5032",276000],["5137",220300],["5021",175000],["5365",171550],["5153",163700],["5168",156500],["5222",120000],["5903",100000],["5166",92300],["5163",83600],["5167",78800],["5156",53000],["5194",26300],["5138",25000],["5364",21000],["5162",20000],["5329",20000],["5321",19200],["5173",16989],["5175",15690],["5123",14300],["5362",14000],["5151",13150],["5172",12300],["5038",10000],["5041",10000],["5192",10000],["5339",10000],["5131",7800],["5134",5700],["5161",4435],["5179",4000],["5136",3000],["5132",2000],["5164",2000],["6130",1000]],"economic_expenditure_total_czk":15589000,"economic_financing":[["8115",3194446]],"economic_financing_total_czk":3194446,"economic_revenue":[["1211",4069000],["1121",2182950],["1111",1478000],["1511",1203500],["4216",1079970],["1345",310000],["2111",295860],["1113",288000],["4213",244056],["2141",225724],["1122",170550],["2324",166000],["1112",142500],["4112",102500],["4116",88434],["1386",79500],["2132",55200],["4121",35000],["4111",32500],["1387",31200],["2131",31160],["2321",22000],["3111",17500],["1361",17000],["1341",9000],["1381",8000],["2119",5000],["2112",3800],["1382",650]],"economic_revenue_total_czk":12394554,"purpose_expenditure":[["3631",4512881],["6171",3444430],["6112",1508000],["2341",1134000],["2321",1056400],["3392",729450],["3725",617500],["3722",517500],["3429",284500],["3639",277500],["3632",200000],["6399",170550],["3745",146000],["5512",129500],["3399",100100],["5213",100000],["1031",90585],["3319",90000],["3421",80000],["3699",80000],["6320",55500],["3721",50000],["2212",40500],["1036",40000],["6114",29589],["6402",21000],["3900",19000],["6310",13100],["2219",10000],["3341",10000],["3543",8000],["1070",6000],["3419",6000],["3513",6000],["1014",3415],["4379",2000]],"purpose_expenditure_total_czk":15589000},"actual":{"economic_expenditure":[["5169",2961149.04],["6121",2459345.69],["5011",1424635],["5023",1089042],["5154",585479.44],["5031",534129],["5139",303884.55],["5032",237615],["5365",171520],["5021",166752],["5153",163249.83],["5168",156225.76],["5137",131364.68],["5222",101000],["5171",92770],["5163",82697.53],["5166",53240],["5167",43061.45],["5156",38374.9],["5194",26217.45],["5138",24548.28],["5364",20671.99],["5329",19513],["5162",18715.45],["5173",15179],["5123",14291],["5175",14288.9],["5321",14100],["5172",12205.89],["5151",11748],["5192",10000],["5339",10000],["5038",9293],["5041",8900],["5362",8886],["5131",6670.5],["5134",3684.6],["5179",3649.1],["5161",2983],["5136",2772],["5164",2000],["6130",1000],["5132",236]],"economic_expenditure_total_czk":11057089.03,"economic_financing":[["8115",-1253237.49]],"economic_financing_total_czk":-1253237.49,"economic_revenue":[["1211",4068020.25],["1121",2182502.58],["1111",1477812.57],["1511",1203347.27],["4216",1079970],["1345",307200],["1113",288090.9],["2111",287231.07],["4213",244056],["2141",172255.04],["1122",170520],["2324",165758],["1112",142182.58],["4112",102500],["4116",88434],["1386",79492.79],["2132",55200],["4121",35000],["4111",32500],["1387",31158.81],["2131",30018],["2321",22000],["3111",17360],["1361",15900],["1341",7620],["2112",3593],["1381",603.66]],"economic_revenue_total_czk":12310326.52,"purpose_expenditure":[["3631",2765676.17],["6171",2731044.25],["6112",1417645.95],["2341",1083020.71],["3392",653325.08],["3725",617223.5],["3722",517209.61],["3639",202881.1],["6399",170520],["3745",126345.1],["3399",99580.89],["5512",93238.3],["3429",92189.47],["3699",79410],["6320",55506],["3421",55494.74],["1031",53990.6],["1036",33336],["3632",29196.57],["2321",28150],["6114",21636.73],["6402",20671.99],["3900",19000],["2212",14319.6],["6310",13019.53],["3319",11643],["3341",8900],["3543",8000],["3721",6719.89],["1070",6000],["3419",6000],["3513",6000],["2219",4780],["1014",3414.25],["4379",2000]],"purpose_expenditure_total_czk":11057089.03}},"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."}}}}