{"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:00666939","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00666939","name":"Obec Smržov","short_name":"Smržov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Jindřichův Hradec","municipality_code":561045},"amounts":{"revenue_approved":4404000,"revenue_adjusted":5685495,"revenue_actual":5655416.23,"expense_approved":6554000,"expense_adjusted":6641295,"expense_actual":6204508.42,"tax_revenue":3910154.79,"nontax_revenue":1292566.44,"capital_revenue":0,"transfer_revenue":452695,"current_expense":5836267.42,"capital_expense":368241,"budget_balance":-549092.19,"cash_current":8367415.13,"cash_previous":8916507.32},"ratios":{"revenue_execution":0.99470956,"expense_execution":0.93423172,"balance_to_revenue":-0.09709138,"cash_to_expense":1.34860243,"cash_yoy":-0.06158153,"capital_expense_share":0.05935055,"transfer_revenue_share":0.08004627},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00666939/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00666939"},"seo":{"slug":"smrzov-00666939","path":"/cz/municipalities/smrzov-00666939/"},"population":{"value":104,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4404000,"expenditure_czk":6554000,"financing_czk":2150000,"balance_czk":-2150000},{"stage":"revised","revenue_czk":5685495,"expenditure_czk":6641295,"financing_czk":955800,"balance_czk":-955800},{"stage":"actual","revenue_czk":5655416.23,"expenditure_czk":6204508.42,"financing_czk":549092.19,"balance_czk":-549092.19}],"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",3720000],["5169",1004000],["5023",700000],["5021",268000],["5154",210000],["5139",205000],["6129",100000],["5032",85000],["5194",30000],["5362",30000],["5175",21000],["5031",20000],["5172",20000],["5364",20000],["5492",20000],["5903",20000],["5321",17000],["5137",15000],["5156",10000],["5329",7000],["5162",6500],["5136",5000],["5173",4000],["5179",4000],["5229",4000],["5161",3000],["5222",2500],["5163",2000],["5132",1000]],"economic_expenditure_total_czk":6554000,"economic_financing":[["8115",2150000]],"economic_financing_total_czk":2150000,"economic_revenue":[["1211",1400000],["1511",605000],["1121",600000],["2111",465000],["1111",400000],["2131",200000],["1345",150000],["2141",150000],["2132",130000],["1113",105000],["4112",80000],["1112",30000],["2119",30000],["1386",15000],["1342",10000],["1381",10000],["1336",8000],["1387",7000],["1341",4500],["2324",3000],["2139",1500]],"economic_revenue_total_czk":4404000,"purpose_expenditure":[["2212",3305000],["6112",770000],["2310",561000],["6171",452500],["3722",271000],["3745",270000],["3639",261000],["2219",175000],["1031",120000],["3631",100000],["3399",72000],["2321",60000],["1070",36000],["3314",25000],["5213",20000],["6402",20000],["5512",17000],["3111",10000],["3513",4000],["4379",2500],["6310",2000]],"purpose_expenditure_total_czk":6554000},"revised":{"economic_expenditure":[["5171",2733800],["5169",1412865],["5023",746000],["5139",375000],["6121",372000],["5021",316489],["5154",226000],["5032",85000],["5364",47330],["5175",43500],["5362",37000],["5031",35000],["5137",35000],["5492",30000],["5172",20000],["5903",20000],["5321",16920],["5131",13321],["6129",12598],["5156",12000],["5329",7664],["5229",7000],["5162",6500],["5136",5000],["5194",5000],["5173",4498],["5161",4000],["5179",4000],["5222",2500],["5163",2000],["5192",1300],["5038",1000],["5132",1000],["5191",10]],"economic_expenditure_total_czk":6641295,"economic_financing":[["8115",955800]],"economic_financing_total_czk":955800,"economic_revenue":[["1211",1517000],["1121",811000],["2111",783600],["1511",663000],["1111",551000],["4122",348395],["2131",345000],["1345",154000],["2132",113000],["1113",108000],["4112",71800],["1112",53000],["2119",52000],["4111",32500],["1386",30000],["2141",20000],["1387",12100],["1336",12000],["2321",3000],["1342",2000],["1341",1500],["1381",1000],["2139",500],["1382",100]],"economic_revenue_total_czk":5685495,"purpose_expenditure":[["2212",1947800],["2310",1309100],["6112",816000],["6171",486564],["1031",415000],["3745",367000],["3722",326000],["3612",285000],["3639",173598],["3399",129000],["3631",110000],["2219",56195],["3314",49000],["6402",47330],["2321",40000],["5213",20000],["5512",17000],["6114",15208],["1070",14000],["3111",10000],["3513",3000],["4379",2500],["6310",2000]],"purpose_expenditure_total_czk":6641295},"actual":{"economic_expenditure":[["5171",2674990.91],["5169",1353610.6],["5023",745952],["6121",368241],["5139",291709.67],["5021",206592],["5154",200742.81],["5032",79516],["5364",47330],["5175",41014],["5031",34159],["5362",28597],["5492",27750],["5137",21114.3],["5172",17823],["5321",11920],["5131",11884],["5156",11157],["5329",7664],["5162",6173.88],["5194",3985],["5161",3364],["5229",3000],["5222",2000],["5163",1871.25],["5192",1254],["5038",585],["5173",498],["5191",10]],"economic_expenditure_total_czk":6204508.42,"economic_financing":[["8115",549092.19]],"economic_financing_total_czk":549092.19,"economic_revenue":[["1211",1516073.46],["1121",810946.78],["2111",777377],["1511",662789.05],["1111",550360.94],["4122",348395],["2131",344844],["1345",153625],["2132",111706.88],["1113",107256.22],["4112",71800],["1112",52873.22],["2119",39400],["4111",32500],["1386",29542.63],["2141",16338.56],["1387",11580.56],["1336",11550],["2321",2900],["1342",1960],["1341",1350],["1381",240.76],["1382",6.17]],"economic_revenue_total_czk":5655416.23,"purpose_expenditure":[["2212",1937168.42],["2310",1282129.79],["6112",813074],["1031",413732.17],["6171",413223.42],["3722",318018.31],["3612",274353.58],["3745",272681.45],["3399",122424],["3639",88072.75],["3631",85618.48],["6402",47330],["3314",42310],["2321",38230.8],["6114",15071],["1070",11949],["5512",10000],["3111",7750],["2219",7500],["4379",2000],["6310",1871.25]],"purpose_expenditure_total_czk":6204508.42}},"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."}}}}