{"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:00244155","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00244155","name":"Město Nové Strašecí","short_name":"Nové Strašecí","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Rakovník","municipality_code":542164},"amounts":{"revenue_approved":179605000,"revenue_adjusted":184866590.4,"revenue_actual":177390634.79,"expense_approved":193375000,"expense_adjusted":199581757.4,"expense_actual":187227025.77,"tax_revenue":142237232.62,"nontax_revenue":18052689.17,"capital_revenue":1436724,"transfer_revenue":15663989,"current_expense":130581221.23,"capital_expense":56645804.54,"budget_balance":-9836390.98,"cash_current":13354658.18,"cash_previous":23145103.06},"ratios":{"revenue_execution":0.95956027,"expense_execution":0.93809689,"balance_to_revenue":-0.05545045,"cash_to_expense":0.07132869,"cash_yoy":-0.42300286,"capital_expense_share":0.30255143,"transfer_revenue_share":0.08830223},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00244155/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00244155"},"seo":{"slug":"nove-straseci","path":"/cz/municipalities/nove-straseci/"},"population":{"value":5687,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":179605000,"expenditure_czk":193375000,"financing_czk":13770000,"balance_czk":-13770000},{"stage":"revised","revenue_czk":184866590.4,"expenditure_czk":199581757.4,"financing_czk":14715167,"balance_czk":-14715167},{"stage":"actual","revenue_czk":177390634.79,"expenditure_czk":187227025.77,"financing_czk":9836390.98,"balance_czk":-9836390.98}],"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",41928000],["5011",29860000],["5169",29565000],["5171",28170000],["5331",12100000],["5362",8595000],["5031",8254000],["5154",3678000],["5021",3220000],["5032",3186000],["5023",2770000],["5152",2605000],["6130",2500000],["5137",2490000],["5139",2108000],["5229",2020000],["6122",1232000],["5221",1200000],["6901",1000000],["6119",800000],["6351",725000],["5163",663000],["5156",620000],["5151",555000],["5162",380000],["5161",302000],["5903",300000],["5909",300000],["5136",265000],["5323",250000],["5192",198000],["5167",196000],["5194",188000],["5134",186000],["5499",180000],["5138",105000],["5153",102000],["6127",100000],["5038",93000],["5175",87000],["5165",65000],["5164",55000],["5132",50000],["6123",50000],["5173",49000],["5166",25000],["5321",5000]],"economic_expenditure_total_czk":193375000,"economic_financing":[["8115",13770000]],"economic_financing_total_czk":13770000,"economic_revenue":[["1211",61560000],["1121",31270000],["1111",23550000],["2132",6955000],["1122",6500000],["4112",5500000],["1511",5380000],["4121",4785000],["1345",4500000],["4131",4000000],["1113",3810000],["2111",3670000],["4213",3500000],["1387",3000000],["3121",2500000],["2324",2050000],["1112",1760000],["1361",1150000],["1386",1000000],["3111",900000],["2141",500000],["2212",450000],["2322",300000],["1356",280000],["1341",210000],["2142",200000],["2119",100000],["1343",80000],["2112",75000],["1334",50000],["2329",20000]],"economic_revenue_total_czk":179605000,"purpose_expenditure":[["6171",30860000],["3111",23100000],["3639",22920000],["2212",15100000],["3319",13400000],["5311",12600000],["3722",10300000],["3113",10025000],["6399",8500000],["2321",7950000],["3412",7430000],["2219",6750000],["3745",4450000],["3631",4200000],["6112",3700000],["3314",2600000],["5512",2390000],["6409",2300000],["4351",1200000],["3635",800000],["4359",600000],["2310",350000],["6320",320000],["5213",300000],["2292",250000],["3721",200000],["3399",150000],["1032",100000],["2341",100000],["6310",100000],["4329",95000],["3729",75000],["1014",60000],["2223",50000],["3632",50000]],"purpose_expenditure_total_czk":193375000},"revised":{"economic_expenditure":[["6121",54640866],["5169",35112187],["5011",28312370],["5171",15575157],["5331",12100000],["5362",8090500],["5031",8008047],["6130",6500000],["5021",3341653],["5154",3331810],["5032",3078190],["5023",2738550],["5139",2681994],["5229",2195937.4],["5152",2006410],["5137",1834655],["5221",1161000],["6351",725000],["5366",663874],["5163",587900],["5156",521505],["5166",479600],["6122",477003],["6123",445401],["5151",444350],["5162",390325],["6111",344100],["5192",310671],["6119",300000],["5161",286900],["5134",284911],["5175",261215],["5136",253904],["5323",250000],["6127",246100],["5167",215205],["5194",214457],["5499",208100],["5903",149500],["5492",145200],["5038",126681],["5153",75262],["5321",70250],["5138",68210],["5165",60715],["5173",60530],["5164",56121],["6901",55280],["5132",40324],["5222",24000],["5172",23000],["5365",3200],["5363",2000],["5019",1578],["5901",59]],"economic_expenditure_total_czk":199581757.4,"economic_financing":[["8115",14715167]],"economic_financing_total_czk":14715167,"economic_revenue":[["1211",61560000],["1121",31270000],["1111",23550000],["2132",7322600],["1122",6500000],["4112",5540600],["1511",5380000],["4121",4785000],["1345",4500000],["2111",4170000],["4131",4000000],["1113",3810000],["4213",3500000],["1387",2726500],["3121",2520000],["2324",2048100],["1112",1760000],["2142",1500000],["1361",1150000],["4116",1075792],["3111",1040000],["1386",1000000],["2229",659739.4],["2322",570429],["2141",500000],["2212",402150],["3113",350000],["2321",298780],["1356",280000],["1385",264000],["1341",210000],["4111",182500],["4122",100000],["2119",94000],["1343",80000],["2112",75000],["1334",50000],["2329",21900],["3112",10000],["1381",9500]],"economic_revenue_total_czk":184866590.4,"purpose_expenditure":[["6171",29900600],["3111",25945000],["3639",22270000],["2212",16325000],["3722",12600000],["5311",12600000],["3319",12460000],["3113",10643702],["2321",8282959],["6399",8000000],["3412",7680000],["2219",6640000],["3745",4950000],["3631",4200000],["5512",3891792],["6112",3700000],["3314",2624000],["6409",2341037.4],["4351",1200000],["4359",750000],["2310",335000],["6320",320000],["3635",300000],["2292",250000],["3721",200000],["6114",182500],["3399",150000],["5213",150000],["2341",115000],["6310",110000],["1032",100000],["4329",95000],["3729",75000],["1014",60000],["2223",50000],["6402",45167],["3632",40000]],"purpose_expenditure_total_czk":199581757.4},"actual":{"economic_expenditure":[["6121",48147058.88],["5169",34726593.22],["5011",28312264],["5171",14926216.34],["5331",12100000],["5031",7704091],["6130",6303192],["5362",5392121.03],["5021",3333511],["5032",2963130],["5154",2957454.32],["5023",2738546],["5139",2615296.95],["5229",2180212.08],["5152",1846464],["5137",1720865.63],["5221",1160075],["6351",725000],["5366",663874],["5163",560065.14],["5156",498994.09],["5166",479412.55],["6123",445401],["5151",424115.9],["5162",387337.3],["6111",344081.65],["6122",330037.01],["5161",286525],["5134",284750.83],["5192",270670.45],["5175",258556.68],["5136",253840.7],["6127",246034],["5323",216034],["5167",208720.71],["5499",208100],["5194",174529],["5492",145200],["5038",124998],["6119",105000],["5153",75249.01],["5321",70000],["5138",68196],["5164",56121],["5173",56090],["5165",40639.5],["5132",40267.8],["5222",24000],["5172",22893],["5365",3200],["5363",2000]],"economic_expenditure_total_czk":187227025.77,"economic_financing":[["8115",10586868.22],["8901",-750477.24]],"economic_financing_total_czk":9836390.98,"economic_revenue":[["1211",60374306.73],["1121",32322333.27],["1111",22481110.24],["2132",7325971.6],["4112",5540600],["1511",5286760.59],["4121",4798651],["2111",4792795.5],["1122",4559310],["1345",4541458.41],["1113",4272515.81],["4131",4000000],["1387",2955261.54],["2324",2150285],["1112",2106898.6],["2142",1500000],["1361",1278589.32],["1386",1177640.51],["4116",1073709],["3111",1046724],["2229",659739.4],["2322",533773],["2212",372045.84],["3113",350000],["2321",300000],["1356",280347.97],["1385",263509.09],["1341",212008],["2141",203328.93],["4111",151279],["2112",120222],["4122",99750],["2119",93527.9],["1343",70228],["1334",45549.61],["3121",30000],["3112",10000],["1381",9404.93],["2329",1000]],"economic_revenue_total_czk":177390634.79,"purpose_expenditure":[["6171",29180336.05],["3111",25937395.46],["3639",21552669.43],["2212",16318103.05],["5311",12583492.24],["3319",12458252.72],["3722",12400490.02],["3113",10632458.87],["3412",7660090.21],["2219",6309695.58],["6399",5303356.37],["3745",4900653.08],["5512",3890207.08],["3631",3802852.78],["6112",3688357.42],["3314",2612070.47],["6409",2231723],["2321",1973197.28],["4351",1199075],["4359",750000],["6320",317958],["2310",247912.56],["2292",216034],["6114",151279],["3721",138944.6],["2341",114927.01],["3399",111402],["3635",105000],["6310",102207.14],["4329",92819],["3729",73469.66],["1014",56031],["6402",45167],["1032",44693.75],["2223",24272.94],["5213",432]],"purpose_expenditure_total_czk":187227025.77}},"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."}}}}