{"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:00238686","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00238686","name":"Obec Strenice","short_name":"Strenice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mladá Boleslav","municipality_code":536717},"amounts":{"revenue_approved":5319753,"revenue_adjusted":6130140.2,"revenue_actual":6067319.11,"expense_approved":4183600,"expense_adjusted":5693482.2,"expense_actual":4304894.08,"tax_revenue":4999576.41,"nontax_revenue":829858.5,"capital_revenue":0,"transfer_revenue":237884.2,"current_expense":3629476.68,"capital_expense":675417.4,"budget_balance":1762425.03,"cash_current":3196627.8,"cash_previous":1831798.77},"ratios":{"revenue_execution":0.9897521,"expense_execution":0.75610917,"balance_to_revenue":0.29047838,"cash_to_expense":0.74255667,"cash_yoy":0.74507585,"capital_expense_share":0.15689524,"transfer_revenue_share":0.03920746},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00238686/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00238686"},"seo":{"slug":"strenice","path":"/cz/municipalities/strenice/"},"population":{"value":197,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5319753,"expenditure_czk":4183600,"financing_czk":-1136153,"balance_czk":1136153},{"stage":"revised","revenue_czk":6130140.2,"expenditure_czk":5693482.2,"financing_czk":-436658,"balance_czk":436658},{"stage":"actual","revenue_czk":6067319.11,"expenditure_czk":4304894.08,"financing_czk":-1762425.03,"balance_czk":1762425.03}],"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",985000],["5021",684000],["5169",635000],["5023",336000],["5154",334000],["5139",223000],["5141",180000],["5137",125000],["5365",85500],["5155",80000],["5168",80000],["6121",70000],["5031",60000],["5156",60000],["5032",53000],["5163",47000],["5175",40000],["5321",30000],["5151",29000],["5162",20000],["5194",15000],["5134",5000],["5173",2000],["5164",1600],["5038",1000],["5136",1000],["5903",1000],["5161",500]],"economic_expenditure_total_czk":4183600,"economic_financing":[["8115",-738557],["8124",-397596]],"economic_financing_total_czk":-1136153,"economic_revenue":[["1211",1770000],["1121",900000],["1511",750000],["1111",615000],["2132",320688],["2111",281712],["1345",170000],["1113",145000],["1122",85000],["2324",75000],["4112",57400],["1112",40000],["2142",40000],["1386",23000],["2131",19553],["1387",11000],["1381",10000],["1341",5900],["1361",500]],"economic_revenue_total_czk":5319753,"purpose_expenditure":[["6171",910000],["3745",885000],["3613",595000],["6112",367000],["2212",250000],["3722",225000],["6310",182000],["3725",151600],["3399",120000],["3612",107000],["3631",85000],["6399",85000],["2221",70000],["3419",55000],["6320",45000],["3632",20000],["3341",10000],["3721",10000],["3723",10000],["5213",1000]],"purpose_expenditure_total_czk":4183600},"revised":{"economic_expenditure":[["5171",1008500],["5169",778000],["5021",693660],["6121",470000],["6122",380000],["5154",374000],["5137",365000],["5023",362500],["5139",299000],["5141",180000],["5365",116500],["5155",110000],["5168",100500],["5031",60000],["5156",60000],["5032",53000],["5163",47100],["5175",40991.2],["5222",40000],["5151",36000],["5321",30000],["5194",25000],["5212",24000],["5162",20500],["5134",5000],["5164",4000],["5192",2500],["5173",2000],["5179",2000],["5038",1100],["5136",1000],["5903",1000],["5161",631]],"economic_expenditure_total_czk":5693482.2,"economic_financing":[["8124",-397596],["8115",-39062]],"economic_financing_total_czk":-436658,"economic_revenue":[["1211",1850000],["1121",991000],["1511",960000],["1111",675000],["2132",369888],["2111",339415],["1345",170000],["4122",169702],["1113",145000],["1122",116000],["2324",79500],["1112",65000],["4112",57400],["1386",40000],["2142",40000],["2131",19553],["1387",15000],["4111",10782.2],["1381",10000],["1341",5900],["1361",1000]],"economic_revenue_total_czk":6130140.2,"purpose_expenditure":[["6171",1289600],["3613",1014000],["3745",955000],["6112",393500],["2212",250000],["2221",250000],["3722",225000],["6310",182100],["3725",169000],["3612",159000],["2219",150000],["3419",146500],["3399",135000],["6399",116000],["3631",100000],["6320",45000],["2321",32500],["3632",20000],["3723",20000],["3341",18500],["3721",11000],["6114",10782.2],["5213",1000]],"purpose_expenditure_total_czk":5693482.2},"actual":{"economic_expenditure":[["5021",682160],["5169",610756.71],["5023",362207],["6122",354846.4],["5154",353352.02],["6121",320571],["5137",301628.3],["5139",247444.21],["5171",176750.76],["5141",166417.92],["5365",115848],["5155",105956.4],["5168",100150.02],["5031",59520],["5032",51315],["5156",51147.59],["5163",44967.4],["5222",40000],["5151",31441],["5321",26814.16],["5212",24000],["5175",22998.1],["5194",21544],["5162",20205.27],["5164",3516.82],["5134",3085],["5192",2500],["5179",2000],["5038",1008],["5136",440],["5161",303]],"economic_expenditure_total_czk":4304894.08,"economic_financing":[["8115",-1364829.03],["8124",-397596]],"economic_financing_total_czk":-1762425.03,"economic_revenue":[["1211",1849130.28],["1121",990310.34],["1511",956050.26],["1111",673117.94],["2132",369188],["2111",337171],["4122",169702],["1345",162984],["1113",130873.4],["1122",115710],["2324",65580.5],["1112",64546.21],["4112",57400],["2142",38366],["1386",36077.77],["2131",19553],["1387",14140.44],["4111",10782.2],["1341",5700],["1361",650],["1381",285.77]],"economic_revenue_total_czk":6067319.11,"purpose_expenditure":[["6171",1167675.82],["3613",768228.86],["3745",552304.59],["6112",391922],["2221",179138.4],["6310",168454.32],["3725",166223.59],["3722",145477.72],["3419",127028.27],["6399",115710],["3612",109423.02],["2219",107100],["3631",76523.73],["3399",66011],["6320",42931],["2321",32139.2],["3341",18331.5],["3723",17482.5],["3632",16814.16],["2212",14520],["6114",10782.2],["3721",10672.2]],"purpose_expenditure_total_czk":4304894.08}},"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."}}}}