{"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:00232751","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00232751","name":"Obec Struhařov","short_name":"Struhařov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Benešov","municipality_code":530689},"amounts":{"revenue_approved":26045000,"revenue_adjusted":28517511.67,"revenue_actual":28524928.88,"expense_approved":32203900,"expense_adjusted":30702861,"expense_actual":30095903.79,"tax_revenue":23189996.41,"nontax_revenue":3899303.47,"capital_revenue":201300,"transfer_revenue":1234329,"current_expense":19114589.27,"capital_expense":10981314.52,"budget_balance":-1570974.91,"cash_current":23601513.23,"cash_previous":26942488.14},"ratios":{"revenue_execution":1.00026009,"expense_execution":0.98023125,"balance_to_revenue":-0.05507375,"cash_to_expense":0.78421015,"cash_yoy":-0.12400395,"capital_expense_share":0.36487738,"transfer_revenue_share":0.04327194},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00232751/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00232751"},"seo":{"slug":"struharov","path":"/cz/municipalities/struharov/"},"population":{"value":1021,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":26045000,"expenditure_czk":32203900,"financing_czk":6158900,"balance_czk":-6158900},{"stage":"revised","revenue_czk":28517511.67,"expenditure_czk":30702861,"financing_czk":2185349.33,"balance_czk":-2185349.33},{"stage":"actual","revenue_czk":28524928.88,"expenditure_czk":30095903.79,"financing_czk":1570974.91,"balance_czk":-1570974.91}],"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",7600000],["5171",4169000],["5011",2870000],["5169",2689000],["6122",2050000],["5023",1481000],["6123",1300000],["5021",1250000],["5154",1150000],["5031",923400],["5139",826000],["5329",800000],["5137",720000],["5321",705000],["5499",416000],["5032",393000],["6379",380000],["5141",350000],["5222",330000],["6130",330000],["5156",277000],["5362",-259000],["5649",200000],["6119",150000],["5168",130000],["5155",120000],["5163",119000],["5194",110000],["5901",80000],["5175",77000],["5151",56000],["5172",50000],["5164",45000],["5136",40000],["5166",40000],["5167",37000],["5179",36000],["5162",33000],["5132",30000],["5221",25000],["5229",22500],["5038",15000],["5173",14000],["5161",12000],["5133",10000],["5029",2000]],"economic_expenditure_total_czk":32203900,"economic_financing":[["8115",6158900]],"economic_financing_total_czk":6158900,"economic_revenue":[["1211",9000000],["1121",4500000],["1111",3350000],["1511",3300000],["2111",1952000],["1113",750000],["2119",535000],["2132",487000],["2324",370000],["2321",300000],["2131",270000],["1112",200000],["1342",200000],["2449",200000],["4112",186000],["1386",140000],["1381",100000],["4111",55000],["1387",50000],["1341",30000],["3111",30000],["1334",20000],["1361",15000],["2133",4000],["2141",1000]],"economic_revenue_total_czk":26045000,"purpose_expenditure":[["3639",5267400],["2219",4030000],["2212",3020000],["1032",2115000],["6171",1908000],["6112",1851000],["3722",1846000],["5512",1842000],["2321",1584000],["3631",1120000],["3745",837000],["3723",830000],["2341",800000],["3412",789000],["3111",700000],["3726",522000],["2310",495000],["6310",366000],["3421",365000],["6399",-300000],["3419",298000],["2292",280000],["3392",270000],["2141",200000],["3635",150000],["3314",140500],["3399",140000],["2221",132000],["3699",110000],["3721",100000],["3319",75000],["5213",70000],["6114",55000],["3341",51000],["3326",40000],["3322",30000],["5212",30000],["1014",20000],["3429",20000],["3122",5000]],"purpose_expenditure_total_czk":32203900},"revised":{"economic_expenditure":[["6121",7553000],["5171",5077000],["5011",2820000],["6123",2810000],["5169",2616250],["5023",1381000],["5154",1080000],["5139",966467],["5031",923400],["5021",896930],["5329",700000],["6122",510000],["5499",416000],["5321",395000],["5032",393000],["5137",365000],["5222",280000],["5141",271000],["5362",-259000],["5156",252000],["6379",200000],["5168",130000],["5163",123000],["5194",110000],["5901",80000],["5175",72664],["5155",60000],["5151",46000],["5164",45000],["6130",45000],["5136",40000],["5166",40000],["5172",40000],["5167",37000],["5179",36000],["5162",33000],["5221",25000],["5229",22500],["5132",20000],["5038",15000],["5173",13000],["5161",12650],["5133",10000]],"economic_expenditure_total_czk":30702861,"economic_financing":[["8115",2185349.33]],"economic_financing_total_czk":2185349.33,"economic_revenue":[["1211",9533159.94],["1121",5109341.56],["1511",3552612],["1111",3545890.21],["2111",2100200],["4222",992568],["1113",674887.83],["2132",530000],["2119",467600],["2324",450000],["1112",332948.13],["2131",270000],["3111",195000],["1386",190000],["4112",187400],["2141",160000],["1387",73000],["4111",35961],["1341",30000],["1334",29543],["4116",18400],["1361",15000],["1342",10000],["1381",10000],["2133",4000]],"economic_revenue_total_czk":28517511.67,"purpose_expenditure":[["3639",4697400],["1032",3405000],["2321",3284000],["3631",2188000],["2341",2050000],["6171",1908000],["5512",1872000],["2212",1820000],["6112",1751000],["3726",1680000],["3722",1316000],["3745",747000],["3723",732000],["3412",704000],["3111",390000],["2310",375000],["6399",-300000],["6310",291000],["2292",285000],["3419",203000],["3399",165000],["2221",132000],["3314",120500],["3421",115000],["2219",100000],["3392",100000],["3319",95000],["3341",76000],["2141",70000],["5213",70000],["3721",60000],["3326",40000],["6114",35961],["3322",30000],["5212",30000],["1014",20000],["3429",20000],["3699",20000],["3122",5000]],"purpose_expenditure_total_czk":30702861},"actual":{"economic_expenditure":[["6121",7737636.54],["5171",4654094.88],["5169",2938267.61],["5011",2793158],["6123",2754677.98],["5023",1377144],["5154",1088117.07],["5031",923739],["5139",865812.37],["5021",713158],["5137",710412.28],["5329",688126],["5499",416904.1],["5321",390000],["5032",384140],["6122",311333],["5222",304000],["5362",-278713],["5141",270076.69],["5156",241064.44],["6379",177667],["5163",117974],["5168",107822.75],["5194",103300],["5136",44017.1],["5167",43598.3],["5175",43197.79],["5132",33390.31],["5162",29403.33],["5151",28705.38],["5155",23586.26],["5179",22653.15],["5172",13539.46],["5038",11929],["5192",3954],["5221",3000],["5161",2427],["5365",2000],["5229",410],["5173",180]],"economic_expenditure_total_czk":30095903.79,"economic_financing":[["8115",3340974.91],["8124",-1770000]],"economic_financing_total_czk":1570974.91,"economic_revenue":[["1211",9533159.94],["1121",5109341.56],["1511",3552611.91],["1111",3545890.21],["2111",2042426.2],["4222",992568],["1113",674887.83],["2132",524280.55],["2119",464642.55],["2324",446652.76],["1112",332948.13],["2131",263008],["3111",201300],["4112",187400],["1386",186124.66],["2141",158173.41],["1122",111930],["1387",72950.61],["4111",35961],["1334",29543],["1341",27550],["4116",18400],["1361",10250],["1381",1448.56],["1342",1360],["2133",100],["2112",20]],"economic_revenue_total_czk":28524928.88,"purpose_expenditure":[["3639",4595488.34],["1032",3361690.73],["2321",3283214.39],["3631",2187941.09],["2341",2040690.92],["6171",1905131.25],["5512",1863730.81],["2212",1802660.18],["6112",1742666],["3726",1674814.21],["3722",1304132.27],["3745",735124],["3723",730832.02],["3412",703942.93],["3111",390000],["2310",327585.87],["6310",288752.69],["6399",-287153],["2292",280593.23],["3419",190000],["3399",164224.43],["2221",124861.77],["3314",111002.1],["3421",109577.66],["3319",90961.02],["2219",87725],["3392",77368.53],["3341",73911.98],["3721",52123.17],["6114",35961],["2141",23586.26],["3699",16884.94],["3326",5878]],"purpose_expenditure_total_czk":30095903.79}},"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."}}}}