{"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:00239828","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00239828","name":"Obec Stratov","short_name":"Stratov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Nymburk","municipality_code":537861},"amounts":{"revenue_approved":14978101,"revenue_adjusted":16498959.58,"revenue_actual":17654783.68,"expense_approved":23087312,"expense_adjusted":16877255.66,"expense_actual":12165549.33,"tax_revenue":16012009.45,"nontax_revenue":1465112.91,"capital_revenue":12000,"transfer_revenue":165661.32,"current_expense":8859290.56,"capital_expense":3306258.77,"budget_balance":5489234.35,"cash_current":24979015.81,"cash_previous":39282674.11},"ratios":{"revenue_execution":1.07005436,"expense_execution":0.72082509,"balance_to_revenue":0.31092051,"cash_to_expense":2.05325836,"cash_yoy":-0.3641213,"capital_expense_share":0.27177225,"transfer_revenue_share":0.00938337},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00239828/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00239828"},"seo":{"slug":"stratov","path":"/cz/municipalities/stratov/"},"population":{"value":757,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":14978101,"expenditure_czk":23087312,"financing_czk":8109211,"balance_czk":-8109211},{"stage":"revised","revenue_czk":16498959.58,"expenditure_czk":16877255.66,"financing_czk":378296.08,"balance_czk":-378296.08},{"stage":"actual","revenue_czk":17654783.68,"expenditure_czk":12165549.33,"financing_czk":-5489234.35,"balance_czk":5489234.35}],"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",8995000],["5011",2835000],["5169",2809000],["5023",1090000],["5031",905000],["5154",754500],["5139",723250],["5321",603300],["5171",575000],["5331",554057],["5362",461000],["5032",381000],["6122",312000],["5137",295000],["5365",166465],["5021",162000],["5499",145570],["5168",125000],["6119",120000],["5221",109500],["5163",97500],["5194",87000],["5156",85000],["5155",65000],["5222",62000],["5123",50000],["5164",50000],["5166",50000],["6123",45000],["6130",45000],["5132",40000],["5134",30000],["5162",26000],["5903",25000],["5038",22000],["5173",20400],["5172",20000],["5136",18000],["5329",18000],["5138",17420],["5167",16000],["5122",12000],["5151",10500],["5175",10150],["5179",10000],["5161",7200],["5019",6500],["5131",5000],["5039",3500],["5176",3000],["5229",3000],["5041",2000],["5339",2000],["5493",1500]],"economic_expenditure_total_czk":23087312,"economic_financing":[["8115",8109211]],"economic_financing_total_czk":8109211,"economic_revenue":[["1211",5800000],["1121",2910000],["1111",1800000],["2111",945000],["1511",887000],["1345",652000],["1113",410000],["2131",300040],["1122",300000],["2141",298560],["2324",200000],["2132",168000],["1112",120000],["1386",50000],["4111",50000],["1387",30000],["1341",17500],["2139",13000],["1361",11000],["3111",10000],["2112",2001],["1334",2000],["2119",1000],["1343",500],["2142",500]],"economic_revenue_total_czk":14978101,"purpose_expenditure":[["6171",4811070],["3412",3575000],["2212",2070000],["3111",2024057],["6112",1405000],["3745",1010000],["3639",893500],["2310",793000],["3631",782000],["3722",762420],["3421",679500],["6399",615965],["3725",430000],["3326",410000],["3399",406000],["2321",401500],["3723",367000],["3113",350000],["2292",153300],["3635",120000],["2223",116000],["5311",115000],["4345",109500],["6320",94000],["3341",80000],["3314",75000],["3632",70000],["3419",66000],["2219",50000],["5213",50000],["3319",49000],["5512",40000],["6115",32000],["2341",25000],["5519",15000],["1014",10000],["1037",10000],["3729",10000],["6310",3500],["4341",3000],["4359",3000],["3721",2000]],"purpose_expenditure_total_czk":23087312},"revised":{"economic_expenditure":[["6121",4092321.94],["5169",2573216.24],["5011",2490000],["5023",1209000],["5031",906000],["5154",600500],["5331",554057],["5171",546022.57],["5139",458388.43],["5362",454000],["5365",399080],["5032",381000],["5321",253300],["5021",233443],["6122",195334.9],["5137",143000],["5499",131000],["5168",122407],["6130",117000],["5221",109500],["5163",98000],["6127",90000],["6119",87120],["5194",84500],["5156",70000],["5155",65000],["5222",65000],["6125",55000],["5166",43000],["5162",26000],["5134",25000],["5903",25000],["5364",23550],["5038",22000],["5329",18250],["5179",16000],["5122",12000],["5132",12000],["5167",11890],["5173",11269],["5151",9528],["5136",8000],["5175",7019],["5019",6904],["5131",5000],["5229",3000],["5039",2333.55],["5161",2030],["5339",2000],["5041",1291.03],["5164",1000]],"economic_expenditure_total_czk":16877255.66,"economic_financing":[["8115",378296.08]],"economic_financing_total_czk":378296.08,"economic_revenue":[["1211",6100889.04],["1121",2910000],["1111",2202301.54],["2111",945507],["1511",887000],["1345",659920],["1122",501900],["1113",440295.25],["2324",378346],["2131",300040],["2141",272000],["1112",187644.48],["2132",175213.73],["4112",138200],["1386",130757.24],["2212",99528],["1387",50775.48],["4111",27461.32],["2229",23550],["2139",19675],["1341",18180],["1361",12930],["3111",12000],["2112",2519],["2119",1000],["1334",796.5],["2142",500],["1343",30]],"economic_revenue_total_czk":16498959.58,"purpose_expenditure":[["6171",4260406],["2212",1768097.71],["6112",1587000],["3412",1241801.61],["3745",1050000],["2310",936323.29],["6399",848580],["3631",667456.8],["3639",599750],["3111",588134.16],["3722",580000],["3723",499895],["3725",455384.5],["2321",401500],["3399",261291.03],["2292",153300],["3635",142780],["5311",115000],["4345",109500],["6320",94000],["3326",92000],["3419",55000],["3421",54500],["5213",50000],["5512",40000],["3314",37907],["2223",31000],["6114",27500.32],["2341",25000],["3319",20000],["3632",16012],["1014",10000],["1037",10000],["3729",10000],["5519",9962],["3341",8000],["2219",7000],["4341",6000],["6310",4000],["4359",3000],["3721",174.24]],"purpose_expenditure_total_czk":16877255.66},"actual":{"economic_expenditure":[["6121",2777259.91],["5011",1909690],["5169",1664053.27],["5023",1208170],["5031",693515.26],["5331",554057],["5365",398580],["5171",325471.63],["5139",293509.15],["5032",279423.02],["5154",267838.36],["5321",253300],["6122",195334.9],["5021",143758],["5221",109500],["5499",106861],["6130",96760],["5163",91046.4],["5168",90737.83],["6127",90000],["6119",87120],["5222",65000],["5362",64036],["5194",55937.15],["5156",55515],["6125",54783.96],["5155",26447],["5162",23913.48],["5364",23550],["5137",23235.9],["5134",21094.54],["5329",18250],["5179",14090],["5038",12372],["5151",9528],["5167",8260],["5132",7420],["5173",7239],["5019",6904],["5166",6664.99],["5136",6475],["6319",5000],["5175",3765],["5229",3000],["5039",2333.55],["5339",2000],["5161",1458],["5041",1291.03]],"economic_expenditure_total_czk":12165549.33,"economic_financing":[["8118",-16180000],["8115",5690765.65],["8117",5000000]],"economic_financing_total_czk":-5489234.35,"economic_revenue":[["1211",6716597.84],["1121",3600363.57],["1111",2450551.69],["1511",1155931.16],["1345",660240],["2324",573470.5],["1122",501900],["1113",475518.74],["2131",285349.7],["2141",255598.98],["1112",234606.13],["2132",180213.73],["4112",138200],["1386",131152.04],["2212",51732],["1387",51404.9],["2111",47075],["4111",27461.32],["2321",26000],["2229",23550],["2139",21325],["1341",18180],["1361",13720],["3111",12000],["1381",1016.88],["2112",798],["1334",796.5],["1343",30]],"economic_revenue_total_czk":17654783.68,"purpose_expenditure":[["6171",3076707.91],["2212",1649295.71],["6112",1579350],["3111",588134.16],["3631",585491.88],["3745",585150.92],["3722",525727.4],["3639",491346.3],["6399",459616],["3723",448503.53],["3412",436291.44],["3725",397147.17],["3399",228335.18],["2310",173573.29],["2292",153300],["3635",142780],["5311",114783.96],["4345",109500],["3326",90000],["6320",87425],["3419",54222],["5512",40000],["3314",30305],["3421",30300.15],["6114",27500.32],["3319",12000],["3632",10048.37],["1037",10000],["5519",9962],["4341",6000],["4350",5000],["6310",3621.4],["4359",3000],["2219",956],["3721",174.24]],"purpose_expenditure_total_czk":12165549.33}},"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."}}}}