{"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:00270971","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00270971","name":"Obec Střemošice","short_name":"Střemošice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Chrudim","municipality_code":572314},"amounts":{"revenue_approved":3930000,"revenue_adjusted":6189250,"revenue_actual":6169739.05,"expense_approved":3930000,"expense_adjusted":5077800,"expense_actual":4967879.69,"tax_revenue":4152998.42,"nontax_revenue":1416990.63,"capital_revenue":0,"transfer_revenue":599750,"current_expense":4762679.69,"capital_expense":205200,"budget_balance":1201859.36,"cash_current":2854192.98,"cash_previous":1654651.62},"ratios":{"revenue_execution":0.99684761,"expense_execution":0.97835277,"balance_to_revenue":0.19479906,"cash_to_expense":0.57452941,"cash_yoy":0.72495101,"capital_expense_share":0.04130535,"transfer_revenue_share":0.09720833},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00270971/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00270971"},"seo":{"slug":"stremosice","path":"/cz/municipalities/stremosice/"},"population":{"value":187,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3930000,"expenditure_czk":3930000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":6189250,"expenditure_czk":5077800,"financing_czk":-1111450,"balance_czk":1111450},{"stage":"actual","revenue_czk":6169739.05,"expenditure_czk":4967879.69,"financing_czk":-1201859.36,"balance_czk":1201859.36}],"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":[["5171",920000],["5169",917000],["5023",790000],["5329",261000],["5021",180000],["5365",150000],["5154",113000],["6121",105000],["5011",100000],["5137",68000],["5153",55000],["5162",52000],["5364",40000],["5139",31000],["5151",23000],["5031",20000],["5175",17000],["5179",15000],["5032",14000],["5156",10000],["5194",10000],["5222",10000],["5903",10000],["5163",7000],["5136",5000],["5339",2000],["5173",1500],["5038",1400],["5362",1000],["5161",600],["5321",500]],"economic_expenditure_total_czk":3930000,"economic_revenue":[["1211",1500000],["1121",795000],["1111",515000],["1511",375000],["1122",150000],["1113",123000],["1345",111000],["2111",73000],["4112",71800],["2132",54000],["2324",45000],["1112",40000],["1381",20000],["1386",20000],["2131",15000],["1387",11000],["2122",6000],["1341",4800],["1361",200],["2141",200]],"economic_revenue_total_czk":3930000,"purpose_expenditure":[["6112",851500],["3399",573000],["6171",399600],["3745",379400],["3639",349500],["3723",300000],["3631",210000],["2310",200000],["1031",150000],["6399",150000],["3722",125000],["2333",105000],["6402",40000],["6310",24000],["2322",20000],["3721",20000],["3612",11000],["5213",10000],["3613",7000],["5512",5000]],"purpose_expenditure_total_czk":3930000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",2444700],["5023",726000],["5171",284400],["5021",227500],["6121",206200],["5329",206000],["5137",176900],["5365",135500],["5011",133000],["5154",114700],["5032",77000],["5162",52000],["5364",50500],["5153",46000],["5139",42200],["5031",40000],["5222",20000],["5175",17500],["5151",16500],["5229",13000],["5903",10000],["5179",9800],["5163",8000],["5173",6000],["5156",5000],["5194",4600],["5339",2000],["5038",1000],["5161",800],["5136",500],["5321",500]],"economic_expenditure_total_czk":5077800,"economic_financing":[["8115",-1111450]],"economic_financing_total_czk":-1111450,"economic_revenue":[["1211",1713000],["2111",1203800],["1121",921000],["1111",625000],["1511",428000],["4213",345450],["4122",150000],["1122",136000],["1113",123000],["1345",111000],["2324",88000],["4112",71800],["1112",60000],["2132",54000],["1386",33600],["4111",32500],["2329",29200],["2131",25800],["2321",20000],["1387",13200],["1341",4200],["1381",300],["1361",200],["2141",200]],"economic_revenue_total_czk":6189250,"purpose_expenditure":[["1031",1125100],["6112",792200],["3745",604200],["6171",602600],["3639",544300],["3723",323000],["2310",207600],["3722",180000],["6399",135500],["2333",105000],["3399",100200],["3631",61500],["3721",57000],["6402",50500],["2212",38800],["6114",32500],["2322",31000],["6310",24000],["5512",20100],["3612",11000],["5213",10000],["3613",8700],["4311",8000],["4334",5000]],"purpose_expenditure_total_czk":5077800},"actual":{"economic_expenditure":[["5169",2433697.52],["5023",703285],["5171",283567.85],["5021",223602],["6121",205200],["5329",199870],["5137",176215],["5365",135450],["5011",132513],["5154",103472.83],["5032",76808],["5162",46846.39],["5153",45930],["5031",39942],["5364",36289],["5139",35509],["5222",20000],["5151",14123],["5175",13596],["5229",13000],["5179",9612.9],["5163",6267.2],["5156",4811],["5194",4521],["5173",2177],["5038",711],["5136",440],["5161",323],["5321",100]],"economic_expenditure_total_czk":4967879.69,"economic_financing":[["8115",-1172495.36],["8901",-29364]],"economic_financing_total_czk":-1201859.36,"economic_revenue":[["1211",1712931.07],["2111",1201311.98],["1121",920535.1],["1111",624501.04],["1511",427758.69],["4213",345450],["4122",150000],["1122",135450],["1113",121376.84],["1345",99300],["2324",87821.43],["4112",71800],["1112",59942.52],["2132",54000],["1386",33518.74],["4111",32500],["2329",28931.83],["2131",24796],["2321",20000],["1387",13140.27],["1341",4200],["1381",244.15],["2141",129.39],["1361",100]],"economic_revenue_total_czk":6169739.05,"purpose_expenditure":[["1031",1124907.48],["6112",772342.76],["3745",602707],["6171",588818.31],["3639",524152.31],["3723",321905.77],["2310",207540],["3722",170822.2],["6399",135450],["2333",104000],["3399",97847],["3631",57565.16],["3721",56516.7],["2212",38720],["6402",36289],["2322",33734.8],["6310",22570.2],["6114",22001],["5512",19623],["3612",9769],["4311",8000],["3613",7598],["4334",5000]],"purpose_expenditure_total_czk":4967879.69}},"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."}}}}