{"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:00276154","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00276154","name":"Obec Stružinec","short_name":"Stružinec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Semily","municipality_code":577545},"amounts":{"revenue_approved":16826967,"revenue_adjusted":17359447,"revenue_actual":18378171.24,"expense_approved":25382088,"expense_adjusted":25914568,"expense_actual":20834460.38,"tax_revenue":15600239.12,"nontax_revenue":2070282.12,"capital_revenue":14450,"transfer_revenue":693200,"current_expense":17747905.83,"capital_expense":3086554.55,"budget_balance":-2456289.14,"cash_current":23920908.99,"cash_previous":25628771.36},"ratios":{"revenue_execution":1.05868414,"expense_execution":0.80396711,"balance_to_revenue":-0.13365253,"cash_to_expense":1.14814152,"cash_yoy":-0.06663848,"capital_expense_share":0.1481466,"transfer_revenue_share":0.03771866},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00276154/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00276154"},"seo":{"slug":"struzinec","path":"/cz/municipalities/struzinec/"},"population":{"value":687,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":16826967,"expenditure_czk":25382088,"financing_czk":8555121,"balance_czk":-8555121},{"stage":"revised","revenue_czk":17359447,"expenditure_czk":25914568,"financing_czk":8555121,"balance_czk":-8555121},{"stage":"actual","revenue_czk":18378171.24,"expenditure_czk":20834460.38,"financing_czk":2456289.14,"balance_czk":-2456289.14}],"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",8896000],["6121",3290000],["5169",2997500],["5331",1150000],["6122",1150000],["5023",1130000],["5154",1005000],["5011",985000],["5168",735000],["5139",713500],["5909",484000],["5031",455000],["5365",349100],["5362",320500],["5021",281000],["5032",191000],["5323",138000],["5222",126000],["5163",108000],["5153",88000],["5499",80000],["5155",70000],["5321",69000],["5156",66000],["5137",65000],["5164",59500],["5329",52000],["5364",50988],["5903",50000],["5194",35000],["5162",30000],["5173",27000],["6130",24000],["5138",20000],["5492",20000],["5136",13000],["5166",13000],["5175",13000],["5179",13000],["5167",7500],["5132",5000],["5038",4500],["5131",1000],["5161",1000]],"economic_expenditure_total_czk":25382088,"economic_financing":[["8115",6555121],["8117",2000000]],"economic_financing_total_czk":8555121,"economic_revenue":[["1211",6470000],["1121",3250000],["1111",2350000],["1511",1020000],["2111",870000],["1345",550000],["1113",400000],["2132",303000],["1122",300000],["2226",216467],["4112",193200],["2141",180500],["1112",180000],["2131",150000],["2324",130000],["1386",80000],["4111",64000],["1344",40000],["1387",40000],["1341",17000],["2112",11400],["1381",5000],["2119",2400],["1342",2000],["1356",1000],["1361",1000]],"economic_revenue_total_czk":16826967,"purpose_expenditure":[["2212",7000000],["6171",3800000],["3613",2000000],["3639",1500000],["3113",1450000],["6112",1442000],["3631",1000000],["3722",875000],["2310",700000],["6399",600000],["3725",550000],["2115",500000],["2223",300000],["3612",300000],["3745",300000],["3412",250000],["1032",200000],["2144",200000],["3326",200000],["3635",200000],["5512",200000],["2219",150000],["2321",150000],["2341",150000],["3399",150000],["2292",138000],["3314",100000],["3349",100000],["3421",100000],["4359",100000],["6320",100000],["3721",80000],["6114",64000],["6402",50988],["2221",50000],["3900",50000],["5213",50000],["3739",49100],["3632",45000],["3419",40000],["3319",30000],["3723",25000],["3341",20000],["1014",15000],["6310",8000]],"purpose_expenditure_total_czk":25382088},"revised":{"economic_expenditure":[["5171",8646000],["6121",3810000],["5169",3197500],["6122",1180000],["5023",1156000],["5331",1150000],["5154",1005000],["5011",985000],["5168",597000],["5139",517500],["5031",492141],["5021",457600],["5365",445580],["5362",314000],["5166",289595],["5032",196664],["5137",141000],["5323",138000],["5222",126000],["5163",111000],["5909",106000],["5153",98000],["5499",80000],["5155",70000],["5321",69000],["5164",59500],["5156",56000],["5329",52000],["5364",50988],["5903",50000],["5194",35000],["5173",31000],["5123",30000],["5162",30000],["5172",26000],["6130",24000],["5492",20000],["5175",16000],["5136",13000],["5179",13000],["5138",9000],["5167",7500],["5038",4500],["5132",4000],["5161",2000],["5019",1100],["5131",1000],["5039",400]],"economic_expenditure_total_czk":25914568,"economic_financing":[["8115",6555121],["8117",2000000]],"economic_financing_total_czk":8555121,"economic_revenue":[["1211",6470000],["1121",3250000],["1111",2350000],["1511",1020000],["2111",870000],["1345",550000],["4116",435000],["1113",400000],["1122",396480],["2132",303000],["2226",216467],["4112",193200],["2141",180500],["1112",180000],["2131",150000],["2324",130000],["1386",80000],["4111",65000],["1344",40000],["1387",40000],["1341",17000],["2112",11400],["1381",5000],["2119",2400],["1342",2000],["1356",1000],["1361",1000]],"economic_revenue_total_czk":17359447,"purpose_expenditure":[["2212",7300000],["6171",3800000],["3613",2000000],["3639",1535000],["6112",1467000],["3113",1450000],["2310",977000],["2115",880000],["3722",875000],["6399",696480],["3631",559000],["3725",550000],["2223",331000],["3612",300000],["3745",300000],["3412",250000],["1032",220000],["3326",200000],["3635",200000],["5512",200000],["3314",155000],["2219",150000],["2321",150000],["3399",150000],["2292",138000],["3349",100000],["3421",100000],["4359",100000],["6320",100000],["6114",65000],["3721",55000],["6402",50988],["2144",50000],["2221",50000],["2341",50000],["3723",50000],["3900",50000],["5213",50000],["3739",49100],["3632",45000],["3419",40000],["3319",30000],["3341",20000],["1014",15000],["6310",11000]],"purpose_expenditure_total_czk":25914568},"actual":{"economic_expenditure":[["5171",7827367.38],["5169",2635444.37],["6121",1883360.25],["6122",1179394.3],["5023",1155530],["5331",1150000],["5011",897109],["5154",754021],["5031",467074],["5365",445580],["5021",403739],["5166",287179.95],["5139",233389.46],["5168",191832.68],["5032",186764],["5323",138000],["5222",119100],["5137",113296.74],["5163",102342.41],["5499",74235],["5321",67590],["5153",64004.42],["5329",51960],["5164",51731.84],["5364",50988],["5156",35042.2],["5155",34022],["5123",29660],["5173",28661],["5194",26608],["5162",26239.48],["5172",25762.11],["6130",23800],["5362",19019],["5492",14800],["5179",12076.19],["5175",7152.6],["5167",5082],["5138",4168],["5136",3721],["5038",3582],["5132",1450],["5019",1081],["5161",897],["5039",365],["5131",238]],"economic_expenditure_total_czk":20834460.38,"economic_financing":[["8115",2462454.04],["8901",-6164.9]],"economic_financing_total_czk":2456289.14,"economic_revenue":[["1211",6646083.53],["1121",3562022.18],["1111",2433958.85],["2111",1186473.67],["1511",1032724.45],["1345",569737],["1113",470501.99],["4116",435000],["1122",396480],["2132",307006],["1112",232117.3],["2226",216467.79],["4112",193200],["2324",185209.09],["2131",153917],["1386",129758.32],["4111",65000],["1344",51160],["1387",50858.13],["1341",17136],["3111",14450],["2112",13280],["2119",4840],["1342",3430],["2310",2500],["1334",1579.5],["1356",1232.14],["1381",1009.73],["2141",588.57],["1361",450]],"economic_revenue_total_czk":18378171.24,"purpose_expenditure":[["2212",7278508.83],["3613",1747185.93],["6171",1714619.73],["3639",1522674.44],["6112",1464870],["3113",1220201.57],["2310",909597.14],["3722",870267.92],["2115",535014.45],["3725",530070.51],["6399",406299],["2223",330264.66],["3631",324675.23],["1032",218812],["3326",179300],["3412",164396.23],["3745",157342.03],["5512",145005.83],["2292",138000],["3314",135224.79],["3399",97277.21],["6320",91946],["3612",79040.06],["3421",71481],["4359",54288],["6114",51858],["6402",50988],["3739",49100],["3900",47100],["2321",46743.78],["3349",40322.8],["3419",36000],["3723",32295.87],["2341",30661.4],["3721",28202.56],["3319",24429],["6310",10396.41]],"purpose_expenditure_total_czk":20834460.38}},"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."}}}}