{"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:00251810","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00251810","name":"Město Strakonice","short_name":"Strakonice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Strakonice","municipality_code":550787},"amounts":{"revenue_approved":700000000,"revenue_adjusted":857069328.47,"revenue_actual":881441428.43,"expense_approved":813100000,"expense_adjusted":1162258039.95,"expense_actual":851300897.36,"tax_revenue":591900686.11,"nontax_revenue":130396505.89,"capital_revenue":17867444.8,"transfer_revenue":141276791.63,"current_expense":659159170.09,"capital_expense":192141727.27,"budget_balance":30140531.07,"cash_current":430578665.91,"cash_previous":418361215.62},"ratios":{"revenue_execution":1.02843656,"expense_execution":0.7324543,"balance_to_revenue":0.03419459,"cash_to_expense":0.50578904,"cash_yoy":0.02920311,"capital_expense_share":0.22570366,"transfer_revenue_share":0.16027927},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00251810/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00251810"},"seo":{"slug":"strakonice","path":"/cz/municipalities/strakonice/"},"population":{"value":22310,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":700000000,"expenditure_czk":813100000,"financing_czk":113100000,"balance_czk":-113100000},{"stage":"revised","revenue_czk":857069328.47,"expenditure_czk":1162258039.95,"financing_czk":305188711.48,"balance_czk":-305188711.48},{"stage":"actual","revenue_czk":881441428.43,"expenditure_czk":851300897.36,"financing_czk":-30140531.07,"balance_czk":30140531.07}],"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",203700000],["5331",149960000],["5011",97890000],["5169",95829000],["5171",75009000],["5365",26039000],["5031",24945000],["5222",21530000],["5362",14188000],["5213",13650000],["5154",11680000],["5032",9790000],["5499",9085000],["6130",8300000],["5168",7562000],["5023",5260000],["5163",5010000],["5152",3420000],["6351",3360000],["5139",2997000],["5166",2770000],["5221",2083000],["6125",1850000],["5137",1755000],["5167",1520000],["5492",1400000],["5164",1312000],["6122",1040000],["5141",1021000],["5161",1002000],["6316",1000000],["5162",935000],["5021",720000],["5156",650000],["5151",595000],["5192",465000],["5038",450000],["5132",403000],["5194",367000],["5329",350000],["5173",272000],["5179",260000],["5323",250000],["5175",230000],["5026",200000],["5172",200000],["5195",180000],["5901",145000],["5494",120000],["5366",100000],["5903",100000],["5136",80000],["5229",50000],["5155",10000],["5019",5000],["5131",4000],["5039",1000],["5153",1000]],"economic_expenditure_total_czk":813100000,"economic_financing":[["8115",127300000],["8124",-14200000]],"economic_financing_total_czk":113100000,"economic_revenue":[["1211",216410000],["1121",110000000],["2132",80672000],["1111",80000000],["1511",67000000],["4112",39068300],["1122",26000000],["1113",16000000],["4116",9600000],["1361",8305000],["1385",7000000],["1387",6000000],["2324",5100000],["1112",4000000],["2141",3600000],["2212",3240000],["2131",3075000],["1386",3000000],["2329",2000000],["3111",2000000],["2111",1703000],["2133",1475000],["1343",1000000],["1381",1000000],["1341",730000],["4222",720000],["4121",481700],["1342",320000],["1353",250000],["1334",100000],["3113",100000],["2142",50000]],"economic_revenue_total_czk":700000000,"purpose_expenditure":[["6171",145737000],["3412",107360000],["2219",50410000],["3113",47999000],["6399",40000000],["2321",37750000],["5311",34530000],["2212",33900000],["3639",31430000],["4350",30850000],["3319",26815000],["3111",24011000],["3745",21930000],["3419",19700000],["3314",16710000],["3631",16080000],["5512",15450000],["3722",14100000],["2292",13900000],["3612",10600000],["3723",7400000],["6112",6972000],["3726",4800000],["6320",4700000],["3632",4500000],["1014",3640000],["4351",3600000],["2310",3020000],["3613",3000000],["4356",2850000],["3399",2610000],["3341",2400000],["3729",2360000],["3633",2250000],["3421",2030000],["3635",1800000],["1032",1600000],["3900",1400000],["6310",1371000],["3634",1140000],["4374",1100000],["2143",1000000],["3522",1000000],["3636",860000],["4357",830000],["3429",760000],["3541",700000],["3349",670000],["5212",500000],["3749",310000],["3326",300000],["3716",300000],["4339",300000],["3699",255000],["2223",180000],["3744",170000],["6409",145000],["3719",130000],["3792",120000],["4329",115000],["3322",100000],["5213",100000],["6114",100000],["6402",100000],["3728",80000],["2341",70000],["2141",50000],["2169",30000],["4341",10000],["2229",5000],["4399",5000]],"purpose_expenditure_total_czk":813100000},"revised":{"economic_expenditure":[["6121",417404100],["5331",152618050],["5169",106846343.13],["5011",99148675],["5171",97730289],["5336",64395235.49],["5365",35629430],["5031",25332943.4],["5222",19740350],["6130",16676000],["5362",14168000],["5213",14146300],["5154",11376631],["5499",9893000],["5032",9820480.75],["5168",5635000],["5023",5260000],["5137",5135291],["5163",5010400],["6122",4421309],["5139",4036075.3],["5166",3879500],["6351",3860000],["5152",3383019],["6125",2362000],["5366",2142483.46],["5492",2089500],["5221",1799650],["5167",1418431],["5164",1415600],["5021",1240874],["6111",1099000],["5161",1025248.7],["5141",1021000],["6316",1000000],["5162",928000],["6313",800000],["5151",748138],["5156",655664.48],["5172",602000],["6201",561000],["5323",520000],["5038",450000],["5132",406000],["5339",401500],["5194",376000],["5329",373000],["5173",343339],["6356",301000],["6119",270000],["5179",268200],["5192",240000],["5901",229812],["5175",223072.1],["5026",200000],["5195",175000],["5223",147800],["5364",133000],["5212",127000],["5494",120000],["5903",100000],["5493",85400],["5136",80400],["5176",52230],["5229",50000],["5131",32000],["5041",26000],["6123",25000],["5019",15995.3],["5123",10000],["5133",9000],["5153",6000],["5039",3279.84],["5909",3000]],"economic_expenditure_total_czk":1162258039.95,"economic_financing":[["8115",319388711.48],["8124",-14200000]],"economic_financing_total_czk":305188711.48,"economic_revenue":[["1211",227410000],["1121",122000000],["1111",90000000],["2132",80706000],["1511",63000000],["4122",56615182.26],["4112",39068300],["1122",35591430],["4116",20380934.22],["1113",16000000],["2141",14100000],["4216",14005463.53],["3111",12000000],["1361",8305000],["1112",8000000],["1387",6480000],["4222",5720000],["2324",5271000],["3122",5010000],["2229",4864483.46],["1386",4500000],["2111",3351000],["2212",3240000],["2131",3044000],["2329",2097000],["1343",1000000],["1385",983000],["2322",916920],["4111",865000],["1341",730000],["4121",481700],["1342",320000],["3121",254100],["1353",250000],["1334",100000],["2119",100000],["3113",90000],["2139",60000],["4171",59815],["2142",50000],["1381",37000],["2133",12000]],"economic_revenue_total_czk":857069328.47,"purpose_expenditure":[["6171",148474140],["2219",142928000],["3412",107033300],["4350",71392800],["3113",70340827.71],["2321",69642000],["2212",53825000],["6399",49591430],["5311",40886870],["3639",40755700],["3111",32580812.68],["3319",30968100],["4356",27768000],["5512",25455519],["3745",24210000],["3631",20910000],["3314",19682000],["3419",17784500],["3723",17685410],["2292",14763000],["2310",13613000],["4351",13059350],["3722",11703000],["3612",10419000],["4357",10369000],["6112",6972000],["3726",5530000],["3633",5294000],["3613",5262000],["6320",4700000],["3632",4540000],["4374",3882310.96],["3634",3731000],["1014",3640000],["3421",3336000],["3729",2752000],["3399",2548000],["3635",2446000],["3341",2400000],["1032",2289490],["3900",1528000],["6310",1371000],["2223",1370000],["3429",1299500],["2143",1119000],["3522",1000000],["6114",965000],["3322",964000],["3636",828000],["3716",763000],["3541",700000],["4349",689500],["3326",564000],["3349",560000],["4359",500000],["5212",500000],["4341",356667.6],["4339",300000],["3744",279000],["3749",270000],["6409",230812],["3792",142000],["2229",136000],["6402",133000],["4329",115000],["5213",100000],["3728",80000],["2341",70000],["2221",57000],["2141",50000],["2169",30000],["3741",18000],["4399",5000],["3699",1000]],"purpose_expenditure_total_czk":1162258039.95},"actual":{"economic_expenditure":[["6121",174295787.03],["5331",152618050],["5011",98576148],["5169",90915523.87],["5171",78617890.81],["5336",64395235.49],["5365",35591430],["5031",25222300.67],["5222",16856695],["5213",13950248],["5154",10710941.91],["5362",9423172.5],["5032",9274831.01],["5499",9144673],["6130",4874100],["5137",4792617.98],["5023",4789405],["5163",4733904.36],["6351",3860000],["6122",3639399.58],["5168",3623947.67],["5152",3364888],["5139",3281706.36],["6125",2349278.66],["5366",2045483.46],["5166",1948601.4],["5221",1783715],["5909",1458164],["6111",1065526],["5167",1034535.55],["5141",1020216.75],["5161",1000445],["6316",1000000],["5021",980106],["5162",769962.44],["5151",740032],["5492",700000],["5172",601140.1],["5164",566019.47],["5156",525393.55],["5323",480004],["5343",451282],["5038",427216],["5339",397430],["6313",397065],["5132",347867.63],["5194",341597.39],["5173",307600.26],["6356",301000],["6119",269288],["5179",205621.9],["5223",147800],["5175",134758.9],["5364",132146.71],["5212",127000],["5494",120000],["5192",100562.5],["5493",85400],["6201",65283],["5329",64249],["5136",52538.7],["5229",50000],["5176",41373.9],["5131",30688],["6123",25000],["5041",18800],["5019",15965.3],["5123",8103],["5133",7576],["5039",3253.84],["5153",2910.71]],"economic_expenditure_total_czk":851300897.36,"economic_financing":[["8118",-107000000],["8117",100000000],["8124",-14200000],["8115",-8940531.07]],"economic_financing_total_czk":-30140531.07,"economic_revenue":[["1211",229629213.36],["1121",122885159.13],["1111",90494415.56],["2132",86067635.88],["1511",61325386.84],["4122",56615182.26],["4112",39068300],["1122",35591430],["4116",20380934.22],["1113",16247919.92],["2141",14974404.77],["4216",14005463.53],["1361",12833314.05],["3111",12242344.8],["1112",8011035.48],["2324",7839957.62],["1387",6476685.48],["4222",5720000],["3122",5040000],["2229",4810743.46],["2131",4615574.15],["1386",4477153.66],["2212",3573126.05],["2111",3489538.75],["4213",3338538.62],["2322",2256375],["2329",2153092.2],["1343",1366393],["4111",865000],["1341",699250.3],["4121",663920],["1385",602684.71],["4132",559638],["1342",504570],["2119",452564.89],["1353",432000],["3113",331000],["3121",254100],["1334",199308.4],["1349",78186.04],["2142",75000],["2139",61313.12],["4171",59815],["1381",36098.7],["2310",13870],["2133",13310],["1335",10130.8],["1382",350.68]],"economic_revenue_total_czk":881441428.43,"purpose_expenditure":[["6171",140760611.24],["3412",81872320.95],["2219",60787987.29],["3113",58777261.75],["4350",47021843.72],["6399",44870783.5],["5311",39324423.44],["3111",32574166.3],["2321",32521948.56],["3319",27357329],["5512",24888017.76],["3745",24138495.91],["2212",21801554.71],["3314",19682000],["3631",15844037.54],["3419",14903775],["2292",14526448],["3723",13640126.54],["4351",13059350],["3722",11692847],["2310",11044396.07],["4356",10286522.03],["3612",9434387.92],["4357",8822061.56],["3639",8032117.64],["6112",6335884],["2223",4816200.37],["3726",4750725.77],["6320",4508940],["4374",3882310.96],["3613",3641858.08],["1014",3037621.61],["3634",2797578.89],["3729",2688878.6],["3633",2679060.26],["3421",2499779.2],["3341",2400000],["3399",1731416.1],["1032",1564644.99],["3900",1493765],["6409",1456664],["6310",1264855.11],["3429",1246111],["3632",1201088],["2143",1055310.6],["3522",1000000],["3635",878888],["6114",786424.12],["3716",761666],["3541",700000],["3322",578161.6],["3349",531729.85],["4359",500000],["5212",474814.3],["6330",451282],["4341",346667.6],["4339",300000],["3749",250000],["3326",207227.03],["2229",133705],["6402",132146.71],["3744",116994.88],["3636",99220],["3792",67158],["4349",60000],["2221",56800],["2141",50000],["4329",47022],["3728",34279.3],["3741",18000],["2341",1205]],"purpose_expenditure_total_czk":851300897.36}},"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."}}}}