{"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:00573850","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00573850","name":"Obec Smědčice","short_name":"Smědčice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Rokycany","municipality_code":540722},"amounts":{"revenue_approved":35153500,"revenue_adjusted":35637600,"revenue_actual":30991756.35,"expense_approved":38387900,"expense_adjusted":38708400,"expense_actual":33454089.72,"tax_revenue":6376112.45,"nontax_revenue":163618,"capital_revenue":0,"transfer_revenue":24452025.9,"current_expense":3597570.23,"capital_expense":29856519.49,"budget_balance":-2462333.37,"cash_current":6869735.27,"cash_previous":12589686.57},"ratios":{"revenue_execution":0.86963646,"expense_execution":0.86425917,"balance_to_revenue":-0.07945124,"cash_to_expense":0.20534815,"cash_yoy":-0.45433628,"capital_expense_share":0.89246247,"transfer_revenue_share":0.78898484},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00573850/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00573850"},"seo":{"slug":"smedcice","path":"/cz/municipalities/smedcice/"},"population":{"value":309,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":35153500,"expenditure_czk":38387900,"financing_czk":3234400,"balance_czk":-3234400},{"stage":"revised","revenue_czk":35637600,"expenditure_czk":38708400,"financing_czk":3070800,"balance_czk":-3070800},{"stage":"actual","revenue_czk":30991756.35,"expenditure_czk":33454089.72,"financing_czk":2462333.37,"balance_czk":-2462333.37}],"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",34000000],["5171",1057000],["5169",829000],["5023",756000],["5141",600000],["5031",201000],["5154",201000],["5021",158000],["5323",130000],["5032",110000],["5163",60000],["5901",50000],["5321",40000],["5329",37000],["5153",30000],["5364",30000],["5162",14000],["5139",11000],["5166",10000],["5167",10000],["5175",10000],["5222",10000],["5173",8000],["5194",8000],["5131",6000],["5156",5000],["5137",3000],["5221",2000],["5136",1000],["5161",500],["5038",400]],"economic_expenditure_total_czk":38387900,"economic_financing":[["8115",2166400],["8123",1068000]],"economic_financing_total_czk":3234400,"economic_revenue":[["4216",23000000],["4222",5000000],["1211",2800000],["1121",1100000],["1111",900000],["4116",800000],["1511",400000],["1345",390000],["1113",220000],["2111",141500],["2119",90000],["4112",70000],["1112",60000],["1386",45000],["2132",30000],["4111",30000],["1334",25000],["1387",22000],["1381",20000],["1341",9000],["1361",1000]],"economic_revenue_total_czk":35153500,"purpose_expenditure":[["2321",20320000],["2310",14314000],["6112",1106400],["2212",1003000],["3723",385000],["6171",361500],["3722",300000],["3631",170000],["2221",130000],["6409",69000],["5212",50000],["3745",40000],["3399",37000],["6402",30000],["5512",20000],["3421",14000],["6114",12000],["3319",8000],["3721",8000],["1032",5000],["2333",5000]],"purpose_expenditure_total_czk":38387900},"revised":{"economic_expenditure":[["6121",34083000],["5171",1057000],["5169",882000],["5023",856000],["5141",600000],["5154",219000],["5031",201000],["5021",158000],["5323",130000],["5032",110000],["5163",60000],["5901",50000],["5364",48000],["5321",40000],["5329",37000],["5222",35000],["5153",30000],["5137",27000],["5139",18000],["5166",18000],["5162",14000],["5173",10500],["5194",8000],["5131",6000],["5156",5000],["5167",2000],["5221",2000],["5136",1000],["5161",500],["5038",400]],"economic_expenditure_total_czk":38708400,"economic_financing":[["8115",4138800],["8124",-1068000]],"economic_financing_total_czk":3070800,"economic_revenue":[["4216",23000000],["4222",5000000],["1211",2800000],["1121",1466000],["1111",982000],["4116",800000],["1511",500000],["1345",390000],["1113",200000],["1112",96000],["2119",92000],["4112",74600],["1386",54000],["2111",53500],["4111",32500],["2132",30000],["1334",25000],["1387",22000],["1381",10000],["1341",9000],["1361",1000]],"economic_revenue_total_czk":35637600,"purpose_expenditure":[["2321",20320000],["2310",14314000],["6112",1206400],["2212",1003000],["6171",389500],["3723",385000],["3722",305000],["3631",170000],["2221",130000],["6409",94000],["3399",84000],["2115",83000],["3745",50000],["5212",50000],["6402",48000],["5512",20000],["6114",16500],["3421",14000],["3319",8000],["3721",8000],["1032",5000],["2333",5000]],"purpose_expenditure_total_czk":38708400},"actual":{"economic_expenditure":[["6121",29856519.49],["5171",1048510.77],["5023",810935],["5169",656106.4],["5031",231418],["5154",158382.11],["5021",150507.72],["5141",147391.48],["5362",-140223],["5032",121924],["5323",87453.4],["5163",54228.6],["5364",47695],["5329",40560],["5321",39080],["5137",27203],["5222",27000],["5139",23281.6],["5162",19694.72],["5166",18000],["5173",8350],["5131",7743.83],["5182",-7642],["5153",6999],["5194",4493],["5213",3000],["5156",2728.6],["5221",2000],["5161",549],["5038",200]],"economic_expenditure_total_czk":33454089.72,"economic_financing":[["8118",-39855388.88],["8117",33950088.09],["8115",11792634.16],["8124",-4725000],["8123",1300000]],"economic_financing_total_czk":2462333.37,"economic_revenue":[["4216",19901377.71],["4222",3747000],["1211",2737160.94],["1121",1465198.12],["1111",981128.83],["4116",696548.19],["1511",441265.11],["1345",373124],["1113",193692.69],["1112",95510.7],["2119",93012],["4112",74600],["1386",53382.14],["2111",38976],["4111",32500],["2132",21200],["1387",20922.13],["2131",7860],["1341",7700],["1334",6550.2],["2321",2300],["1381",427.59],["2139",270],["1361",50]],"economic_revenue_total_czk":30991756.35,"purpose_expenditure":[["2321",19150299.64],["2310",10797908.45],["6112",1188622.52],["2212",999155.1],["3722",303667.21],["3723",210519.28],["6171",206533.01],["3631",110131.66],["2221",87453.4],["6409",85560],["3399",83995.44],["2115",82051.31],["6402",47695],["3745",45527.4],["5512",20000],["6114",16228.72],["3421",6972.98],["3721",6193.6],["3319",5575]],"purpose_expenditure_total_czk":33454089.72}},"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."}}}}