{"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:00250708","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00250708","name":"Městys Strunkovice nad Blanicí","short_name":"Strunkovice nad Blanicí","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Prachatice","municipality_code":550540},"amounts":{"revenue_approved":35221360,"revenue_adjusted":41107071.89,"revenue_actual":41107071.89,"expense_approved":41860791.86,"expense_adjusted":43395970.29,"expense_actual":43395970.29,"tax_revenue":33020216.97,"nontax_revenue":5657765.63,"capital_revenue":109839.1,"transfer_revenue":2319250.19,"current_expense":23281070.93,"capital_expense":20114899.36,"budget_balance":-2288898.4,"cash_current":9411115.93,"cash_previous":10564248.32},"ratios":{"revenue_execution":1,"expense_execution":1,"balance_to_revenue":-0.05568138,"cash_to_expense":0.21686613,"cash_yoy":-0.10915423,"capital_expense_share":0.46351998,"transfer_revenue_share":0.05641974},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00250708/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00250708"},"seo":{"slug":"strunkovice-nad-blanici","path":"/cz/municipalities/strunkovice-nad-blanici/"},"population":{"value":1307,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":35221360,"expenditure_czk":41860791.86,"financing_czk":6639431.86,"balance_czk":-6639431.86},{"stage":"revised","revenue_czk":41107071.89,"expenditure_czk":43395970.29,"financing_czk":2288898.4,"balance_czk":-2288898.4},{"stage":"actual","revenue_czk":41107071.89,"expenditure_czk":43395970.29,"financing_czk":2288898.4,"balance_czk":-2288898.4}],"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",12017000],["5171",4441000],["5169",3995000],["5011",3729000],["5331",2348491],["5023",2285500],["5031",1366800],["6122",1326000],["5154",1200000],["5901",1003506.93],["5139",875500],["5021",856000],["5137",600000],["5032",542300],["6130",500000],["5222",447000],["5153",436000],["6119",423500],["5151",392640],["5362",375000],["5499",354000],["5365",351000],["5156",287750],["5163",235000],["5168",180000],["5909",126000],["5162",112000],["5166",110000],["5329",110000],["5141",102000],["5903",95000],["5364",67903.93],["5175",58000],["5138",55000],["5172",50000],["5223",50000],["5194",49000],["5492",40000],["5321",30000],["5167",28000],["5019",27000],["5229",25000],["5132",24000],["5212",24000],["5136",22000],["5041",19000],["5161",18000],["5038",15900],["5039",10000],["5176",10000],["5173",7000],["5164",5000],["5133",2000],["5131",1000]],"economic_expenditure_total_czk":41860791.86,"economic_financing":[["8115",10000000],["8124",-3360568.14]],"economic_financing_total_czk":6639431.86,"economic_revenue":[["1211",13410000],["1121",6800000],["1111",4300000],["2111",2645550],["1511",2100000],["2132",1946760],["1345",1100000],["1113",850000],["4112",487800],["4213",400000],["1122",350000],["1112",260000],["2131",200000],["4111",126000],["1386",100000],["1387",50000],["1341",36000],["1361",35000],["1342",7000],["2119",7000],["1343",6000],["2141",1000],["2142",1000],["3111",1000],["2112",650],["1334",500],["1349",100]],"economic_revenue_total_czk":35221360,"purpose_expenditure":[["2212",4470100],["3113",4353491],["3639",4247500],["6171",3429680],["6112",3045800],["3511",2922000],["3313",2532200],["3722",1949000],["3419",1842100],["3745",1385850],["1031",1189000],["2321",1015000],["6409",1003506.93],["3399",829000],["3631",765000],["4351",750500],["3727",702100],["2219",700000],["6399",700000],["3392",682500],["3632",635000],["3612",575000],["5512",486800],["3429",210200],["6320",210000],["6310",127000],["6114",126000],["3326",117500],["3726",117000],["2310",115000],["3314",96500],["5213",95000],["2223",90000],["3341",70000],["6402",67903.93],["3330",50000],["3319",45000],["3299",29560],["2411",24000],["1019",22000],["3599",20000],["1037",10000],["3315",7000]],"purpose_expenditure_total_czk":41860791.86},"revised":{"economic_expenditure":[["6121",17479991.96],["5169",3456407.51],["5011",3394126.99],["5171",2426018.47],["5023",2402402.99],["5331",2348491],["6122",1663704.8],["5031",1320127],["5154",1005283.93],["5336",832215.19],["6130",813902.6],["5021",707624],["5153",559740.18],["5032",522163],["5365",513780],["5222",451228],["5137",411287.19],["5151",408101],["5139",378342.54],["5499",323180.02],["5362",251104.73],["5156",224990.99],["5163",195390.6],["5168",161675.24],["6119",157300],["5909",128740.38],["5141",115765.54],["5229",114459.59],["5166",106452.9],["5162",101669.64],["5329",76782],["5364",67903.93],["5194",40825.2],["5192",30818],["5123",26187.05],["5164",25534.38],["5212",24000],["5492",22000],["5132",15384.62],["5161",15111.85],["5041",14311.84],["5038",14256],["5175",12521],["5136",8902],["5019",7406.6],["5172",5792.27],["5138",3961.54],["5039",2505],["5179",2440],["5155",2268.03],["5173",1391]],"economic_expenditure_total_czk":43395970.29,"economic_financing":[["8117",5000000],["8118",-5000000],["8123",4500000],["8124",-3360568.14],["8115",1149466.54]],"economic_financing_total_czk":2288898.4,"economic_revenue":[["1211",13895083.21],["1121",7441404.58],["1111",5121528.39],["2111",3119567.74],["1511",2902782.59],["2132",2091054],["4116",1272815.19],["1345",1176468],["1113",983425.83],["1122",511980],["4112",487800],["1112",485017.11],["1386",271108.8],["4222",250000],["2131",209824.25],["4122",178635],["2324",152701.85],["4111",130000],["3111",109839.1],["1387",106254.56],["1361",46310],["2141",41980.54],["1341",34614],["1342",32395],["2321",20100],["2119",13582.25],["1343",8350],["2112",5250],["2322",3705],["1381",2148.6],["1334",705.6],["1349",640.7]],"economic_revenue_total_czk":41107071.89,"purpose_expenditure":[["3639",9178078.32],["3113",4938751.26],["2212",4069096.35],["6112",3171613.47],["6171",2850076.07],["3313",2556405.51],["3419",1783821.03],["3745",1701610.24],["3722",1634933.99],["3632",1545034.66],["3511",1168573.12],["1031",1095410.87],["4351",901261.25],["2321",871199.35],["6399",763084.73],["3399",724078.87],["3727",591531.79],["5512",558907.33],["2219",548943.28],["3631",477846.06],["3392",475016.73],["3612",300786.56],["6320",182606],["3429",178863.01],["2310",177079.37],["3635",157300],["3326",141320.78],["6310",128550.14],["6114",108577.76],["3314",99762.14],["6402",67903.93],["3726",58382.84],["6221",50000],["2411",24000],["1019",22000],["3341",20284.44],["3599",20000],["3299",12775.55],["3319",12604],["1037",10000],["3543",10000],["2223",7294.49],["3721",605]],"purpose_expenditure_total_czk":43395970.29},"actual":{"economic_expenditure":[["6121",17479991.96],["5169",3456407.51],["5011",3394126.99],["5171",2426018.47],["5023",2402402.99],["5331",2348491],["6122",1663704.8],["5031",1320127],["5154",1005283.93],["5336",832215.19],["6130",813902.6],["5021",707624],["5153",559740.18],["5032",522163],["5365",513780],["5222",451228],["5137",411287.19],["5151",408101],["5139",378342.54],["5499",323180.02],["5362",251104.73],["5156",224990.99],["5163",195390.6],["5168",161675.24],["6119",157300],["5909",128740.38],["5141",115765.54],["5229",114459.59],["5166",106452.9],["5162",101669.64],["5329",76782],["5364",67903.93],["5194",40825.2],["5192",30818],["5123",26187.05],["5164",25534.38],["5212",24000],["5492",22000],["5132",15384.62],["5161",15111.85],["5041",14311.84],["5038",14256],["5175",12521],["5136",8902],["5019",7406.6],["5172",5792.27],["5138",3961.54],["5039",2505],["5179",2440],["5155",2268.03],["5173",1391]],"economic_expenditure_total_czk":43395970.29,"economic_financing":[["8117",5000000],["8118",-5000000],["8123",4500000],["8124",-3360568.14],["8115",1153132.39],["8901",-3665.85]],"economic_financing_total_czk":2288898.4,"economic_revenue":[["1211",13895083.21],["1121",7441404.58],["1111",5121528.39],["2111",3119567.74],["1511",2902782.59],["2132",2091054],["4116",1272815.19],["1345",1176468],["1113",983425.83],["1122",511980],["4112",487800],["1112",485017.11],["1386",271108.8],["4222",250000],["2131",209824.25],["4122",178635],["2324",152701.85],["4111",130000],["3111",109839.1],["1387",106254.56],["1361",46310],["2141",41980.54],["1341",34614],["1342",32395],["2321",20100],["2119",13582.25],["1343",8350],["2112",5250],["2322",3705],["1381",2148.6],["1334",705.6],["1349",640.7]],"economic_revenue_total_czk":41107071.89,"purpose_expenditure":[["3639",9178078.32],["3113",4938751.26],["2212",4069096.35],["6112",3171613.47],["6171",2850076.07],["3313",2556405.51],["3419",1783821.03],["3745",1701610.24],["3722",1634933.99],["3632",1545034.66],["3511",1168573.12],["1031",1095410.87],["4351",901261.25],["2321",871199.35],["6399",763084.73],["3399",724078.87],["3727",591531.79],["5512",558907.33],["2219",548943.28],["3631",477846.06],["3392",475016.73],["3612",300786.56],["6320",182606],["3429",178863.01],["2310",177079.37],["3635",157300],["3326",141320.78],["6310",128550.14],["6114",108577.76],["3314",99762.14],["6402",67903.93],["3726",58382.84],["6221",50000],["2411",24000],["1019",22000],["3341",20284.44],["3599",20000],["3299",12775.55],["3319",12604],["1037",10000],["3543",10000],["2223",7294.49],["3721",605]],"purpose_expenditure_total_czk":43395970.29}},"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."}}}}