{"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:00237213","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00237213","name":"Obec Střemy","short_name":"Střemy","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mělník","municipality_code":535214},"amounts":{"revenue_approved":11941000,"revenue_adjusted":12192161,"revenue_actual":12653496.59,"expense_approved":15282000,"expense_adjusted":17286161,"expense_actual":12418947.53,"tax_revenue":11395243.98,"nontax_revenue":1009206.61,"capital_revenue":32400,"transfer_revenue":216646,"current_expense":8085577.53,"capital_expense":4333370,"budget_balance":234549.06,"cash_current":7211854.21,"cash_previous":7346138.75},"ratios":{"revenue_execution":1.03783871,"expense_execution":0.71843294,"balance_to_revenue":0.0185363,"cash_to_expense":0.5807138,"cash_yoy":-0.01827961,"capital_expense_share":0.34893214,"transfer_revenue_share":0.01712143},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00237213/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00237213"},"seo":{"slug":"stremy","path":"/cz/municipalities/stremy/"},"population":{"value":492,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":11941000,"expenditure_czk":15282000,"financing_czk":3341000,"balance_czk":-3341000},{"stage":"revised","revenue_czk":12192161,"expenditure_czk":17286161,"financing_czk":5094000,"balance_czk":-5094000},{"stage":"actual","revenue_czk":12653496.59,"expenditure_czk":12418947.53,"financing_czk":-234549.06,"balance_czk":234549.06}],"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",2600000],["5171",2480200],["5169",2072600],["5011",1051600],["5023",1001000],["6901",1000000],["6122",800000],["6123",600000],["5154",512000],["5031",415000],["5139",401000],["5365",330000],["5032",297800],["5137",285100],["5163",174000],["5021",141300],["5179",125400],["5362",117900],["5166",112800],["5901",110000],["5156",93800],["5162",85000],["5173",67000],["5136",52000],["5194",48200],["5151",42600],["5321",39600],["5903",39600],["5229",36600],["5175",36000],["5329",35000],["5492",31900],["5167",16500],["5132",13200],["5161",7000],["5038",5000],["5019",4000],["5051",1300]],"economic_expenditure_total_czk":15282000,"economic_financing":[["8115",3341000]],"economic_financing_total_czk":3341000,"economic_revenue":[["1211",4600000],["1121",2300000],["1111",1600000],["1511",1100000],["1122",613000],["2132",455000],["2111",307900],["1345",300000],["1113",290400],["1112",120000],["4112",88900],["1381",70000],["1341",28000],["1334",20000],["1361",12000],["2119",10000],["2141",10000],["2131",8800],["1343",5000],["2329",2000]],"economic_revenue_total_czk":11941000,"purpose_expenditure":[["6171",3362700],["5512",2079900],["2219",2000000],["3319",1350500],["3745",1332000],["6112",1319800],["2321",710000],["3722",706200],["3639",600000],["3631",588400],["3613",300000],["3612",232800],["3723",176000],["2212",164000],["6399",110000],["3721",66000],["3314",58700],["5213",39600],["3635",35000],["3632",19800],["3419",14000],["6310",7000],["6409",6600],["3421",3000]],"purpose_expenditure_total_czk":15282000},"revised":{"economic_expenditure":[["6121",2690000],["6123",2453000],["5169",2391800],["5171",2218200],["6122",1710000],["5011",1051600],["5023",1001000],["5154",702000],["5031",415000],["5139",349000],["5032",297800],["5137",295100],["5021",262261],["5163",184000],["5362",143900],["5365",132000],["5179",125400],["5166",112800],["5156",93800],["5162",85000],["5173",67000],["5213",60000],["5136",52000],["5194",48200],["5151",42600],["5321",39600],["5903",39600],["5229",36600],["5175",36000],["5329",35000],["5901",35000],["5492",31900],["5167",16500],["5132",13200],["5161",7000],["5038",5000],["5019",4000],["5164",2000],["5051",1300]],"economic_expenditure_total_czk":17286161,"economic_financing":[["8115",5094000]],"economic_financing_total_czk":5094000,"economic_revenue":[["1211",4600000],["1121",2300000],["1111",1600000],["1511",1100000],["1122",613000],["2132",455000],["2111",365600],["1345",300000],["1113",290400],["1112",120000],["4112",91200],["4116",86161],["1381",70000],["4111",65000],["1386",30000],["1341",28000],["1334",20000],["1361",12000],["1387",10000],["2119",10000],["2141",10000],["2131",8800],["1343",5000],["2329",2000]],"economic_revenue_total_czk":12192161,"purpose_expenditure":[["3745",4095000],["5512",3981061],["6171",2164700],["6112",1319800],["3319",1250500],["3722",926200],["3631",778400],["2321",710000],["3639",600000],["3723",231000],["2219",200000],["3612",182800],["2212",164000],["6399",136000],["3613",88000],["3721",66000],["6114",65000],["2292",60000],["3725",60000],["3314",58700],["5213",39600],["3635",35000],["3632",19800],["6409",16600],["3412",15000],["3421",11000],["6310",7000],["3399",5000]],"purpose_expenditure_total_czk":17286161},"actual":{"economic_expenditure":[["5169",2553104.02],["6121",2417897.65],["6123",1915472.35],["5011",1413582],["5023",725427],["5154",613700.38],["5171",471571.88],["5031",427046],["5139",265052.89],["5032",209044],["5137",202812.5],["5021",195080],["5362",141752],["5365",131880],["5156",116891.37],["5163",112692],["5175",80153.5],["5229",64460],["5162",58671.23],["5213",55262],["5151",47899],["5173",47826],["5492",44793],["5166",26000],["5029",20000],["5222",20000],["5172",14374.8],["5038",7334],["5132",6055],["5136",4572],["5194",3996],["5164",3664.96],["5161",682],["5133",198]],"economic_expenditure_total_czk":12418947.53,"economic_financing":[["8901",-368833.6],["8115",134284.54]],"economic_financing_total_czk":-234549.06,"economic_revenue":[["1211",4662743.89],["1121",2499603.18],["1111",1686975.88],["1511",1476945.58],["2111",532165.15],["2132",438057],["1113",330119.34],["1345",302250],["1112",162875.31],["1122",131880],["4112",91200],["1386",91053.14],["4116",86161],["4111",39285],["1387",35688.35],["3111",32400],["2131",28494],["1341",8100],["2322",5600],["1361",5110],["2119",2420],["2328",1370.46],["1334",1194.6],["1381",704.71],["2321",600],["2139",500]],"economic_revenue_total_czk":12653496.59,"purpose_expenditure":[["3745",4047617.64],["5512",2847472.8],["6171",1685192.51],["6112",908673],["3631",768893.73],["3722",766196.14],["3319",404709.4],["3723",230544.59],["3612",156726.56],["2219",145962],["6399",134292],["2321",76132.66],["3725",59436.68],["2292",55262],["3721",39638.42],["6114",39285],["3632",15000],["3412",14666],["3421",10726],["6409",9896],["2212",2613.6],["6310",10.8]],"purpose_expenditure_total_czk":12418947.53}},"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."}}}}