{"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:00282618","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00282618","name":"Obec Střelice","short_name":"Střelice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Brno-venkov","municipality_code":583910},"amounts":{"revenue_approved":85726300,"revenue_adjusted":112573300,"revenue_actual":112247000.54,"expense_approved":85726300,"expense_adjusted":104303700,"expense_actual":90760864.28,"tax_revenue":81297481.02,"nontax_revenue":9100024.64,"capital_revenue":291197,"transfer_revenue":21558297.88,"current_expense":61947109.36,"capital_expense":28813754.92,"budget_balance":21486136.26,"cash_current":61998577.48,"cash_previous":41067435.58},"ratios":{"revenue_execution":0.99710145,"expense_execution":0.87015958,"balance_to_revenue":0.19141836,"cash_to_expense":0.68309814,"cash_yoy":0.50967735,"capital_expense_share":0.31746893,"transfer_revenue_share":0.19206124},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00282618/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00282618"},"seo":{"slug":"strelice","path":"/cz/municipalities/strelice/"},"population":{"value":3246,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":85726300,"expenditure_czk":85726300,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":112573300,"expenditure_czk":104303700,"financing_czk":-8269600,"balance_czk":8269600},{"stage":"actual","revenue_czk":112247000.54,"expenditure_czk":90760864.28,"financing_czk":-21486136.26,"balance_czk":21486136.26}],"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",28501500],["5011",9771100],["5331",9100000],["5169",6590400],["5031",2803000],["5154",2768000],["5171",2677100],["6122",2500000],["5023",2480000],["5222",1880000],["5138",1665000],["6349",1408000],["6130",1200000],["5032",1114000],["5139",1066600],["5153",1020000],["5365",1014300],["5166",800000],["5021",727500],["5137",681000],["6901",500000],["5168",400000],["5901",400000],["6119",400000],["5163",384400],["5499",357800],["5323",325800],["5903",300000],["5151",294000],["5362",285700],["5161",249200],["5156",242000],["5223",230000],["5175",213000],["5329",179400],["5162",160600],["5229",141400],["5173",123800],["5136",122000],["5492",108000],["5164",59500],["5167",58000],["5194",55000],["5199",55000],["5172",50000],["5042",45000],["5038",41000],["5134",41000],["5909",40000],["5321",30000],["5131",25500],["5179",22200],["5133",8500],["5132",6000],["5041",5000]],"economic_expenditure_total_czk":85726300,"economic_revenue":[["1211",34112500],["1121",17373400],["1111",12951000],["4112",3780100],["1511",2928000],["2132",2215000],["1113",2197200],["2111",1963000],["1345",1680000],["2112",1554000],["1112",1042000],["2324",1041000],["1122",1014300],["1361",546400],["1386",275800],["4121",170000],["1387",150000],["1381",137200],["1334",100000],["2212",95000],["2131",90200],["2119",85000],["1341",71000],["4111",63000],["2139",50000],["1343",35000],["2329",6200]],"economic_revenue_total_czk":85726300,"purpose_expenditure":[["2219",16660100],["6171",12778400],["3119",11430000],["2212",9180000],["3745",3600000],["6112",3200000],["3613",3100000],["3111",2960000],["4359",2630000],["4357",2200000],["3722",2000000],["3723",1800000],["3639",1610000],["3631",1400000],["3419",1385000],["6399",1300000],["5512",990000],["3314",800000],["2321",710000],["2333",671500],["3231",600000],["3412",500000],["2223",410000],["3612",400000],["3635",400000],["3349",350000],["2292",325800],["5213",300000],["3330",230000],["3312",190000],["3319",175000],["6320",165000],["3429",160000],["3632",150000],["3421",130000],["2115",100000],["3399",100000],["2310",97900],["3636",94600],["6223",90000],["6114",65000],["3900",63000],["3721",60000],["3341",50000],["4351",38000],["6310",22000],["3326",20000],["6409",20000],["4379",10000],["3315",5000]],"purpose_expenditure_total_czk":85726300,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",31342100],["5011",10830400],["5169",9347900],["5331",9100000],["5171",5779700],["5137",4067900],["5154",3380400],["5031",3108500],["5139",2837600],["5023",2765000],["6122",2332200],["5222",2216000],["5138",2177800],["5336",2061700],["6349",1408000],["5032",1218300],["6130",1200000],["5021",1019900],["5153",1016500],["5365",1014300],["5362",524000],["5499",418000],["6119",400000],["5163",392500],["5168",379200],["5166",364900],["5323",325800],["5903",300000],["5151",299600],["5156",235700],["5223",230000],["5175",218800],["6123",206200],["5329",179400],["5161",172800],["5162",168500],["5173",160500],["5229",145400],["5136",122600],["5492",115500],["5194",90900],["5167",88000],["5909",85600],["5164",59500],["5199",55300],["5134",53000],["5172",48400],["5042",45000],["5038",44000],["5131",31500],["5123",30800],["5321",30000],["5179",28900],["5041",14700],["5133",8500],["5132",6000]],"economic_expenditure_total_czk":104303700,"economic_financing":[["8117",20000000],["8118",-20000000],["8115",-8269600]],"economic_financing_total_czk":-8269600,"economic_revenue":[["1211",34410800],["1121",18443400],["1111",13032700],["4216",12094400],["1511",6737500],["4116",4795800],["4112",3780100],["1113",2436100],["2132",2409100],["2111",2290700],["2324",1848400],["1345",1720000],["2112",1713200],["1112",1201900],["1361",1139300],["1122",1014300],["1386",671900],["2141",464100],["4213",386000],["3113",291200],["1387",263400],["4121",170000],["4222",162800],["1381",137200],["2131",127800],["1334",118800],["2212",107300],["2139",93100],["4122",85200],["2119",85000],["1341",71400],["4111",70700],["2322",59900],["1343",54100],["2329",41300],["2321",30000],["4113",14000],["1335",400]],"economic_revenue_total_czk":112573300,"purpose_expenditure":[["2219",15484900],["3119",15391900],["6171",13541400],["2212",12353700],["3613",6300900],["3745",5034800],["3725",4037000],["6112",3551800],["3722",2891400],["4359",2688000],["4357",2675600],["3723",2062200],["3631",1976000],["3639",1632800],["5512",1467100],["6399",1450800],["3419",1385000],["2115",1062700],["3231",979400],["3314",883400],["2321",730000],["3632",724000],["3111",642800],["3421",530000],["3412",500000],["2223",417000],["3612",400000],["3635",400000],["3349",368400],["2292",325800],["3319",306500],["5213",300000],["3330",230000],["3312",190000],["6320",170800],["3429",166000],["3341",129500],["2333",124200],["6223",117000],["3399",100000],["3636",98800],["2310",97900],["3721",95000],["6114",73100],["3900",63000],["4351",38000],["2411",34100],["6310",22000],["3326",20000],["6409",20000],["4379",10000],["3315",5000],["3599",4000]],"purpose_expenditure_total_czk":104303700},"actual":{"economic_expenditure":[["6121",24868830.17],["5011",10665429.72],["5331",9100000],["5169",8306964.01],["5171",4351077.94],["5137",3514466.43],["5154",3148573.14],["5031",3101119],["5023",2761561],["5139",2307822.65],["5222",2216000],["6122",2134414.75],["5336",2061419.25],["5138",1670370],["6349",1408000],["5032",1209899],["5365",994770],["5021",987584],["5153",803726.05],["5362",523909],["5499",407837.64],["5163",369212.63],["5166",353417.28],["5323",325800],["5151",294526],["5168",278510.07],["5223",230000],["6123",205700],["6130",196810],["5175",184777.07],["5329",179280],["5156",173926.6],["5162",160116.38],["5173",159580],["5161",151647],["5229",145339.46],["5136",122408.27],["5909",78291.59],["5492",76000],["5194",70552],["5167",55700],["5199",54320],["5164",54183.47],["5172",44987],["5038",43970],["5042",43560],["5134",35256.36],["5123",30678.34],["5321",28800],["5179",28251.28],["5131",26804],["5041",14685.73]],"economic_expenditure_total_czk":90760864.28,"economic_financing":[["8118",-60000000],["8117",20000000],["8115",19068858.1],["8901",-554994.36]],"economic_financing_total_czk":-21486136.26,"economic_revenue":[["1211",34410744.87],["1121",18443313.03],["1111",13032656.77],["4216",12094278.95],["1511",6737405.08],["4116",4795340.33],["4112",3780100],["1113",2436096.78],["2132",2405265.26],["2111",2259145.74],["2324",1800824.73],["1345",1716476],["2112",1708375],["1112",1201838.27],["1361",1139300],["1122",994770],["1386",671854.77],["2141",464038.89],["4213",386000],["3113",291197],["1387",263330.72],["4121",170000],["4222",162800],["2131",127706.4],["1334",118702.8],["2212",102250.62],["2139",93002],["4122",85200],["1341",71318],["4111",70578.6],["2322",59863],["1343",54090],["2119",49528],["2321",30000],["4113",14000],["1381",5224.1],["1335",359.83],["2329",25]],"economic_revenue_total_czk":112247000.54,"purpose_expenditure":[["3119",14107164.77],["6171",13049340.84],["2212",11971956.56],["2219",11015373.56],["3613",5551325.11],["3745",4327358.15],["3725",3977209.5],["6112",3541082.35],["4359",2647935.71],["3722",2595470.31],["4357",2377460.74],["3723",2024510.75],["3631",1911040.51],["6399",1431227],["3419",1385000],["5512",984378.8],["3231",979280.84],["2115",882799.17],["3314",819571.62],["3639",626147],["3421",402028.4],["2223",391458.8],["2321",375990.59],["3349",368260.22],["3412",329494.16],["2292",325800],["3319",304460.58],["3111",298802.46],["3330",230000],["3632",186691.28],["3312",174669.9],["6320",170753],["3429",166000],["3341",129357.8],["6223",105133],["3636",98224],["2310",97830],["3721",87446.46],["6114",70458],["3399",54016],["3900",41500],["4351",38000],["3612",36038.78],["6310",20739.63],["6409",20000],["2411",18077.93],["4379",10000],["3599",4000]],"purpose_expenditure_total_czk":90760864.28}},"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."}}}}