{"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:00240788","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00240788","name":"Obec Strančice","short_name":"Strančice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-východ","municipality_code":538809},"amounts":{"revenue_approved":72818220,"revenue_adjusted":84118423.76,"revenue_actual":106130308.76,"expense_approved":115444425,"expense_adjusted":123572425,"expense_actual":107635936.07,"tax_revenue":89011119.76,"nontax_revenue":6106154.5,"capital_revenue":585321,"transfer_revenue":10427713.5,"current_expense":54130456.51,"capital_expense":53505479.56,"budget_balance":-1505627.31,"cash_current":82548851.82,"cash_previous":82152640.99},"ratios":{"revenue_execution":1.26167734,"expense_execution":0.87103523,"balance_to_revenue":-0.01418659,"cash_to_expense":0.7669265,"cash_yoy":0.00482286,"capital_expense_share":0.4970968,"transfer_revenue_share":0.09825387},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00240788/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00240788"},"seo":{"slug":"strancice","path":"/cz/municipalities/strancice/"},"population":{"value":2954,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":72818220,"expenditure_czk":115444425,"financing_czk":42626205,"balance_czk":-42626205},{"stage":"revised","revenue_czk":84118423.76,"expenditure_czk":123572425,"financing_czk":39454001.24,"balance_czk":-39454001.24},{"stage":"actual","revenue_czk":106130308.76,"expenditure_czk":107635936.07,"financing_czk":1505627.31,"balance_czk":-1505627.31}],"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",60320000],["5169",12357000],["5171",9008000],["5331",8408000],["5011",5135000],["6130",3674125],["5023",2900000],["5031",1730000],["5154",1418000],["5139",1272000],["5222",1014000],["5032",980000],["5166",885000],["5137",788000],["5021",762000],["5323",600000],["5168",525000],["5153",382000],["5321",380000],["5163",270000],["5365",240000],["5499",227000],["5164",208000],["5156",187300],["5162",168000],["5492",165000],["5042",155000],["5132",130000],["5175",129000],["5136",111000],["5151",109000],["5167",102000],["6122",100000],["5194",88000],["5229",67000],["5189",50000],["5038",45000],["5173",38000],["5329",35000],["5165",30000],["5221",30000],["5362",30000],["5903",30000],["5138",28000],["5172",26000],["5161",25000],["5179",21000],["5134",20000],["5192",20000],["5041",10000],["5133",6000],["5019",5000],["5141",1000]],"economic_expenditure_total_czk":115444425,"economic_financing":[["8115",42626205]],"economic_financing_total_czk":42626205,"economic_revenue":[["1211",25700000],["1121",13100000],["1511",12000000],["1111",9400000],["1345",3500000],["1113",1600000],["2324",1428300],["2132",1313000],["2141",780000],["4112",686100],["1112",600000],["1348",500000],["3122",475000],["2229",450000],["1381",310000],["2111",290000],["1386",230000],["1122",100000],["1387",100000],["2119",100000],["1341",85000],["1361",42000],["2131",12000],["2112",10000],["2321",2820],["2329",2000],["1343",1000],["3111",1000]],"economic_revenue_total_czk":72818220,"purpose_expenditure":[["6171",38681000],["3113",14523000],["2212",7835000],["2219",7285000],["3745",4760000],["3111",4650000],["3421",4446000],["6112",4089300],["3639",3954125],["2321",3105000],["3723",2660000],["2341",2401000],["3722",2085000],["5512",1891000],["3613",1656000],["3726",1600000],["3631",1383000],["2310",1175000],["3314",883000],["3322",810000],["3399",662000],["2221",600000],["3419",525000],["3729",520000],["3429",505000],["3635",500000],["6409",460000],["3612",261000],["6320",250000],["3632",248000],["6399",230000],["3349",170000],["4341",125000],["4351",115000],["3721",100000],["5213",90000],["3319",63000],["4349",50000],["3725",30000],["2229",25000],["6310",21000],["1014",15000],["3412",7000]],"purpose_expenditure_total_czk":115444425},"revised":{"economic_expenditure":[["6121",54898000],["5169",13805000],["6130",8260125],["5331",7910000],["5171",6723000],["5011",6288000],["6122",3274000],["5023",3026000],["5154",2176000],["5031",2117000],["5336",1591000],["5189",1421000],["5222",1114000],["5139",1017000],["5166",1003000],["5137",983000],["5032",900000],["5021",787000],["5323",754000],["6123",656000],["5168",609000],["5163",430000],["6349",358000],["5499",350000],["5321",336000],["5492",301000],["5365",273000],["5153",270000],["5164",233000],["5175",218000],["5042",188000],["5162",180000],["5156",161300],["5167",113000],["5136",111000],["5194",105000],["5151",94000],["5038",50000],["5138",48000],["5179",45000],["5229",44000],["5192",40000],["5173",38000],["5329",35000],["5165",30000],["5221",30000],["5362",30000],["5903",30000],["5132",26000],["5172",26000],["5161",25000],["5134",20000],["5041",10000],["5133",6000],["5019",5000],["5141",1000]],"economic_expenditure_total_czk":123572425,"economic_financing":[["8115",53909286.01],["8901",-14455284.77]],"economic_financing_total_czk":39454001.24,"economic_revenue":[["1211",25700000],["1121",13100000],["1511",12000000],["1111",9400000],["4216",4540225.94],["1345",3730000],["4213",2614651.76],["4116",2339363.8],["2324",1799300],["1113",1600000],["2132",1315000],["2141",780000],["4112",686100],["1112",600000],["2322",530000],["1348",500000],["3122",475000],["2229",450000],["2111",361700],["1381",310000],["1386",230000],["4122",201000],["2321",163820],["1334",121890.26],["1122",100000],["1387",100000],["2119",100000],["1341",85000],["2329",62000],["4111",46372],["1361",42000],["2131",12000],["2212",11000],["2112",10000],["1343",1000],["3111",1000]],"economic_revenue_total_czk":84118423.76,"purpose_expenditure":[["6171",26601000],["3113",18375000],["2219",12353000],["3613",9105000],["3745",8239000],["2212",6342000],["3639",6024125],["6112",4459300],["3111",3427000],["3421",2930000],["3631",2787000],["3723",2696000],["3722",2335000],["2321",2304000],["2310",1985000],["3322",1970000],["3726",1898000],["5512",1790000],["3314",883000],["3399",849000],["2221",754000],["2341",633000],["3419",600000],["3729",532000],["3429",530000],["6409",460000],["3612",449000],["4351",415000],["6320",410000],["4341",234000],["6399",230000],["3632",209000],["3349",191000],["3412",123000],["6114",116000],["5213",90000],["4349",71000],["3635",48000],["1014",45000],["3319",32000],["2229",25000],["6310",21000],["3721",2000]],"purpose_expenditure_total_czk":123572425},"actual":{"economic_expenditure":[["6121",41332928.1],["5169",13334728.28],["6130",7929761],["5331",7910000],["5171",6545152.79],["5011",6264259],["6122",3229155.46],["5023",3024458],["5154",2156482.18],["5031",2110614],["5336",1590067.99],["5189",1420302],["5222",1111526],["5166",966359],["5139",891476.61],["5137",876089.43],["5032",864232],["5323",753381],["5021",734612],["6123",655635],["5168",571333.73],["5163",428013.23],["6349",358000],["5499",310537],["5153",265726.27],["5492",237400],["5175",201617.22],["5365",195160],["5164",179064.62],["5042",172176.5],["5162",163296.36],["5321",157759.2],["5156",121499.1],["5167",88368.11],["5151",85939],["5194",67856.06],["5136",64077.4],["5038",45047],["5138",41526],["5229",37467],["5329",24200],["5192",22410],["5132",20483.19],["5179",18861.24],["5173",18858],["5165",18654],["5161",15638],["5362",2440],["5133",1308]],"economic_expenditure_total_czk":107635936.07,"economic_financing":[["8115",15960912.08],["8901",-14455284.77]],"economic_financing_total_czk":1505627.31,"economic_revenue":[["1211",29582441.57],["1511",23671127.49],["1121",15854134.21],["1111",11622226.48],["4216",4540225.94],["1345",3746009],["2132",2973246.25],["4213",2614651.76],["4116",2339363.8],["1113",2094218.79],["2324",1174431.98],["1112",1033140.66],["4112",686100],["1386",577543.1],["2322",530599],["2111",458416.82],["3111",438096],["2119",315301],["2141",252798.65],["1387",226364.45],["4122",201000],["2329",200500],["2321",161800],["1348",158000],["3122",147225],["1122",137760],["1334",131649.3],["1341",115375],["1361",56630],["4111",46372],["2112",21132.8],["2212",11935],["2131",5993],["1381",4499.71]],"economic_revenue_total_czk":106130308.76,"purpose_expenditure":[["3113",18273426.11],["6171",13578074.93],["2219",12300674.34],["3613",9063993.31],["3745",8154398.94],["2212",6305749.09],["3639",5945283.36],["6112",4407855.31],["3111",3212224.15],["3421",2918778.23],["3631",2782807.71],["3723",2685187.18],["3722",2324652.88],["2321",2300883.57],["2310",1980957.4],["3322",1964354],["3726",1897067.83],["3399",781233.85],["2221",753381],["5512",751348.18],["3314",684525.83],["3419",599600],["2341",579822.32],["3729",531076.87],["3429",528926],["3612",423101.16],["6320",409546],["4351",262441.6],["6409",239009.24],["3349",180668],["4341",166400],["3632",161723.91],["6399",140200],["3412",119742],["6114",99721.54],["4349",71000],["1014",37633],["6310",18467.23]],"purpose_expenditure_total_czk":107635936.07}},"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."}}}}