{"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:00573281","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00573281","name":"Obec Smolné Pece","short_name":"Smolné Pece","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Karlovarský kraj","district_name":"Karlovy Vary","municipality_code":538027},"amounts":{"revenue_approved":6310000,"revenue_adjusted":6554313,"revenue_actual":6620977.49,"expense_approved":6710000,"expense_adjusted":7042500,"expense_actual":4770494.17,"tax_revenue":5376647.71,"nontax_revenue":934279.78,"capital_revenue":205750,"transfer_revenue":104300,"current_expense":4206710.67,"capital_expense":563783.5,"budget_balance":1850483.32,"cash_current":10210083.93,"cash_previous":8285131.09},"ratios":{"revenue_execution":1.01017109,"expense_execution":0.67738646,"balance_to_revenue":0.27948793,"cash_to_expense":2.14025708,"cash_yoy":0.23233825,"capital_expense_share":0.11818136,"transfer_revenue_share":0.01575296},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00573281/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00573281"},"seo":{"slug":"smolne-pece","path":"/cz/municipalities/smolne-pece/"},"population":{"value":243,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6310000,"expenditure_czk":6710000,"financing_czk":400000,"balance_czk":-400000},{"stage":"revised","revenue_czk":6554313,"expenditure_czk":7042500,"financing_czk":488187,"balance_czk":-488187},{"stage":"actual","revenue_czk":6620977.49,"expenditure_czk":4770494.17,"financing_czk":-1850483.32,"balance_czk":1850483.32}],"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",1360000],["6121",1130000],["5011",950000],["5169",528000],["5901",500000],["5023",480000],["5021",300000],["5362",234000],["5154",180000],["5031",175000],["5137",150000],["5155",150000],["5139",142000],["5032",115000],["6130",50000],["5156",40000],["5175",36000],["5163",23000],["5168",22000],["5166",20000],["5222",20000],["5162",15000],["5173",15000],["5179",12000],["5132",10000],["5167",10000],["5229",8000],["5038",7000],["5136",6000],["5172",5000],["5194",5000],["5221",5000],["5329",3000],["5161",2000],["5223",2000]],"economic_expenditure_total_czk":6710000,"economic_financing":[["8117",400000]],"economic_financing_total_czk":400000,"economic_revenue":[["1211",2300000],["1121",1100000],["2131",720000],["1111",670000],["2111",272000],["1122",230000],["1511",230000],["1113",200000],["1345",140000],["3111",130000],["2324",75000],["4112",60000],["2132",58000],["1112",50000],["1381",40000],["1335",10000],["2329",10000],["1341",8000],["1361",3000],["2119",3000],["2141",1000]],"economic_revenue_total_czk":6310000,"purpose_expenditure":[["2212",2170000],["6171",1836000],["3639",570000],["6112",520000],["5212",500000],["3631",400000],["3722",335000],["6399",240000],["3745",40000],["3419",22000],["1032",15000],["3412",15000],["3421",14000],["4359",10000],["6320",10000],["3314",6000],["3721",4000],["6310",3000]],"purpose_expenditure_total_czk":6710000},"revised":{"economic_expenditure":[["5171",1352000],["5011",953000],["6121",876000],["5169",851000],["5023",474000],["6122",354000],["5031",234000],["5021",225000],["5362",211000],["6123",210000],["5154",180000],["5139",169500],["5032",155000],["5155",137000],["5168",106000],["5163",93000],["5137",75000],["5172",52000],["5175",46000],["6130",40000],["5156",37000],["5901",30000],["5173",26000],["5162",25000],["5166",20000],["5222",20000],["5321",15000],["5179",10000],["5194",10000],["5363",10000],["5229",8000],["5038",7000],["5132",7000],["5136",6000],["5167",5000],["5329",3000],["5019",2000],["5161",2000],["5223",2000],["5492",2000],["5039",1000],["5221",1000]],"economic_expenditure_total_czk":7042500,"economic_financing":[["8117",400000],["8115",88187]],"economic_financing_total_czk":488187,"economic_revenue":[["1211",2300000],["1121",1100000],["2131",720000],["1111",670000],["2111",272000],["1122",230000],["1511",230000],["3113",206000],["1113",200000],["1345",140000],["3111",130000],["2324",75000],["4112",65813],["2132",58000],["1112",50000],["1381",40000],["4111",32500],["1335",10000],["2329",10000],["1341",8000],["1361",3000],["2119",3000],["2141",1000]],"economic_revenue_total_czk":6554313,"purpose_expenditure":[["6171",2423000],["2212",1988000],["3639",736000],["3722",546000],["6112",514000],["3631",253000],["6399",217000],["6320",80000],["3612",56000],["1032",50000],["6114",32500],["5212",30000],["3419",22000],["1012",15000],["5512",15000],["3421",14000],["3412",12000],["3745",10000],["3314",6000],["6409",6000],["3741",5000],["3721",4000],["3319",3000],["6310",3000],["4359",2000]],"purpose_expenditure_total_czk":7042500},"actual":{"economic_expenditure":[["5011",939912],["5169",758753.06],["5023",444000],["5171",393114.36],["6122",339571],["5031",233104],["6123",206960],["5362",206010],["5021",193648],["5139",151142.99],["5154",141600.03],["5155",136700],["5032",124552],["5168",105510],["5137",73363],["5163",71139.4],["5172",51726],["5173",25092],["5162",24711.32],["5175",24329.53],["5222",19226],["6121",17252.5],["5166",15300],["5321",15000],["5194",10000],["5363",10000],["5179",9278],["5132",6323.98],["5229",5000],["5156",4960],["5038",3793],["5136",3229],["5223",2000],["5492",2000],["5019",1027],["5161",818],["5039",348]],"economic_expenditure_total_czk":4770494.17,"economic_financing":[["8115",-1850483.32]],"economic_financing_total_czk":-1850483.32,"economic_revenue":[["1211",2349050.25],["1121",1260426.12],["1111",864696.18],["2131",739566.37],["1511",241041.35],["1122",206010],["3113",205750],["1113",166531.47],["1345",135000],["2324",110574],["1112",82143.88],["4112",71800],["1386",45915.93],["2132",42720],["4111",32500],["2111",26866],["1387",17996.83],["2119",8907.2],["1341",6525],["2310",5000],["1361",950],["2141",646.21],["1381",360.7]],"economic_revenue_total_czk":6620977.49,"purpose_expenditure":[["6171",2250037.58],["3639",660080.44],["3722",545569],["6112",444000],["2212",383834.11],["6399",208442.4],["6320",68707],["3612",55380],["1032",46500],["6114",24933.14],["5512",15000],["1012",14316],["3419",12927.2],["3631",12092.3],["3745",9289],["6409",5226],["3314",5000],["3741",5000],["3319",2160],["4359",2000]],"purpose_expenditure_total_czk":4770494.17}},"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."}}}}