{"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:00639982","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00639982","name":"Obec Smilovice","short_name":"Smilovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Rakovník","municipality_code":565407},"amounts":{"revenue_approved":1806000,"revenue_adjusted":2705826.07,"revenue_actual":2624446.98,"expense_approved":2450320,"expense_adjusted":3350146.07,"expense_actual":2152864.71,"tax_revenue":1784047.91,"nontax_revenue":59460,"capital_revenue":0,"transfer_revenue":780939.07,"current_expense":1905607.26,"capital_expense":247257.45,"budget_balance":471582.27,"cash_current":1924354.57,"cash_previous":1452772.3},"ratios":{"revenue_execution":0.96992449,"expense_execution":0.64261816,"balance_to_revenue":0.17968824,"cash_to_expense":0.89385764,"cash_yoy":0.32460852,"capital_expense_share":0.11485044,"transfer_revenue_share":0.29756329},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00639982/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00639982"},"seo":{"slug":"smilovice-00639982","path":"/cz/municipalities/smilovice-00639982/"},"population":{"value":87,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":1806000,"expenditure_czk":2450320,"financing_czk":644320,"balance_czk":-644320},{"stage":"revised","revenue_czk":2705826.07,"expenditure_czk":3350146.07,"financing_czk":644320,"balance_czk":-644320},{"stage":"actual","revenue_czk":2624446.98,"expenditure_czk":2152864.71,"financing_czk":-471582.27,"balance_czk":471582.27}],"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",570000],["5139",520000],["5171",375000],["5023",285000],["5169",191500],["5154",130000],["5021",110000],["6119",100000],["5137",40000],["5032",25700],["5167",18000],["5329",17820],["5362",12200],["5156",12000],["5901",9000],["5163",8500],["5175",8000],["5194",6000],["5221",5000],["5162",4500],["5136",1000],["5161",500],["5038",400],["5365",200]],"economic_expenditure_total_czk":2450320,"economic_financing":[["8115",644320]],"economic_financing_total_czk":644320,"economic_revenue":[["1211",742000],["1121",378000],["1111",266000],["1511",160000],["1345",69000],["4112",57400],["1113",48000],["2132",25000],["1112",16000],["2131",13000],["1386",10000],["1387",8500],["1122",7000],["2111",4500],["1341",900],["1361",500],["2141",200]],"economic_revenue_total_czk":1806000,"purpose_expenditure":[["6171",936800],["2219",500000],["6112",322700],["2212",250000],["3722",125000],["5512",94000],["3322",75000],["3631",70000],["3319",21000],["2292",17820],["6399",12000],["3745",10000],["5279",9000],["3111",5000],["6310",2000]],"purpose_expenditure_total_czk":2450320},"revised":{"economic_expenditure":[["5171",1025359.07],["6121",570000],["5169",387092],["5139",324280],["5023",285254],["6122",180710],["5154",130461],["5021",123560],["6119",88100],["5137",45250],["5032",26640],["5167",26440],["5162",21400],["5901",21280],["5329",17820],["5194",16000],["5175",14654],["5163",13600],["5362",12200],["5156",12000],["5221",5000],["5136",1000],["5173",946],["5161",500],["5038",400],["5365",200]],"economic_expenditure_total_czk":3350146.07,"economic_financing":[["8115",644320]],"economic_financing_total_czk":644320,"economic_revenue":[["1211",762000],["1121",449900],["4213",362249.07],["1111",269930],["4222",200000],["1511",190083],["4116",122128],["1345",72000],["4112",57400],["1113",53000],["1112",31000],["2132",25000],["4122",22500],["2322",18090],["4111",16662],["1386",16000],["2131",13720],["1122",9450],["1387",8500],["2111",4500],["1341",900],["1361",500],["2141",200],["1381",114]],"economic_revenue_total_czk":2705826.07,"purpose_expenditure":[["6171",1413407],["2219",500000],["6112",323894],["5512",300599.07],["2212",250000],["3322",183600],["3722",125000],["3745",80000],["3631",74114],["3319",31000],["2292",17820],["6114",16662],["6399",12000],["5279",9000],["2115",6050],["3111",5000],["6310",2000]],"purpose_expenditure_total_czk":3350146.07},"actual":{"economic_expenditure":[["5171",673161.52],["5169",366621.86],["5023",285254],["6122",180707.45],["5139",173497.25],["5154",127751.84],["5021",97260],["6121",66550],["5137",45112],["5032",26640],["5162",21342.8],["5329",17820],["5175",14653.99],["5163",13331],["5194",12876],["5167",12560],["5362",9450],["5156",6489],["5173",946],["5136",440],["5038",400]],"economic_expenditure_total_czk":2152864.71,"economic_financing":[["8115",-471582.27]],"economic_financing_total_czk":-471582.27,"economic_revenue":[["1211",745209.1],["1121",399284.29],["4213",362249.07],["1111",269929.1],["4222",200000],["1511",190082.95],["4116",122128],["1345",70280],["4112",57400],["1113",52750.97],["1112",26021.21],["2132",24000],["4122",22500],["2322",18090],["4111",16662],["1386",14545.25],["2131",13719],["1122",9450],["1387",5701.07],["2111",3651],["1341",680],["1381",113.97]],"economic_revenue_total_czk":2624446.98,"purpose_expenditure":[["6171",1130272.53],["6112",311894],["5512",201841.55],["3322",183571.52],["3722",119530.59],["3745",70445],["2219",66550],["2292",17820],["6114",16662],["3319",12876],["6399",9450],["2115",6050],["3631",4113.52],["6310",1788]],"purpose_expenditure_total_czk":2152864.71}},"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."}}}}