{"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:00283606","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00283606","name":"Obec Strachotín","short_name":"Strachotín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Břeclav","municipality_code":584916},"amounts":{"revenue_approved":20118621,"revenue_adjusted":22206394,"revenue_actual":21751012.18,"expense_approved":31747000,"expense_adjusted":33818600,"expense_actual":25007869.92,"tax_revenue":18865584.69,"nontax_revenue":2285958.49,"capital_revenue":27635,"transfer_revenue":571834,"current_expense":13807409.21,"capital_expense":11200460.71,"budget_balance":-3256857.74,"cash_current":16908450.55,"cash_previous":19143133.02},"ratios":{"revenue_execution":0.97949321,"expense_execution":0.73947088,"balance_to_revenue":-0.14973362,"cash_to_expense":0.67612518,"cash_yoy":-0.11673546,"capital_expense_share":0.44787744,"transfer_revenue_share":0.02628999},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00283606/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00283606"},"seo":{"slug":"strachotin","path":"/cz/municipalities/strachotin/"},"population":{"value":833,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":20118621,"expenditure_czk":31747000,"financing_czk":11628379,"balance_czk":-11628379},{"stage":"revised","revenue_czk":22206394,"expenditure_czk":33818600,"financing_czk":11612206,"balance_czk":-11612206},{"stage":"actual","revenue_czk":21751012.18,"expenditure_czk":25007869.92,"financing_czk":3256857.74,"balance_czk":-3256857.74}],"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",14015000],["6121",3450000],["5169",2777000],["5011",1830000],["5139",1519000],["6349",1500000],["5909",1000000],["5023",950000],["5154",878000],["5031",525000],["5331",430000],["5321",350000],["5153",295000],["5166",245000],["5137",236000],["5151",221000],["5032",220000],["6122",208000],["5021",186000],["5499",123000],["5163",119000],["5323",83000],["5156",75000],["5362",75000],["5175",68000],["5131",55000],["5329",50000],["5365",50000],["5141",30000],["5136",28000],["5229",24000],["5167",20000],["5138",18000],["5162",17500],["5194",17000],["5179",15000],["5132",10000],["5134",10000],["5161",7000],["5038",6500],["5221",5000],["5903",5000],["5176",1000]],"economic_expenditure_total_czk":31747000,"economic_financing":[["8115",12168379],["8124",-540000]],"economic_financing_total_czk":11628379,"economic_revenue":[["1211",7877886],["1121",4012177],["1111",2910925],["1511",1300000],["2111",971000],["1345",750000],["1113",507407],["1112",240626],["4112",226500],["2139",207000],["1342",200000],["3111",150000],["2132",113100],["2212",100000],["1387",76000],["1386",64000],["1381",60000],["4111",59000],["1122",50000],["1334",50000],["2119",50000],["2324",50000],["2321",35000],["2131",25000],["1341",15000],["1361",10000],["1344",5000],["1343",1500],["2133",1500]],"economic_revenue_total_czk":20118621,"purpose_expenditure":[["2219",13500000],["6171",4120000],["3421",2005000],["3639",1987000],["2321",1500000],["3429",1500000],["6112",1200000],["3725",1000000],["3745",1000000],["3722",870000],["3631",650000],["3111",600000],["3113",260000],["5512",200000],["3319",179000],["2411",170000],["2310",150000],["3399",150000],["6399",105000],["3612",100000],["3632",100000],["2221",83000],["4379",80000],["6310",60000],["6320",55000],["3314",40000],["3349",37000],["6114",20000],["3341",10000],["3543",6000],["3900",5000],["5213",5000]],"purpose_expenditure_total_czk":31747000},"revised":{"economic_expenditure":[["6121",12806700],["5171",4169400],["5169",3360300],["5011",1892000],["5362",1465000],["6349",1427600],["5139",1105790],["5023",976200],["5154",927600],["5031",697100],["5137",602800],["5331",495000],["5153",439700],["5909",418800],["5321",374010],["5151",283300],["5032",273000],["6122",262600],["5166",206400],["5163",194900],["5021",180000],["5499",161500],["6129",154000],["5156",90300],["5323",83000],["5131",72000],["5175",64000],["5492",52000],["5365",51600],["5223",50000],["5329",50000],["5179",37000],["5168",36300],["5172",35700],["5138",35500],["5123",34900],["5141",30000],["5364",28500],["5229",27300],["5136",26800],["5162",23300],["5167",20000],["5134",17600],["6130",17300],["5194",15500],["5222",11000],["5038",8200],["5161",7000],["5176",5900],["5221",5000],["5903",5000],["5173",2700],["5019",1500]],"economic_expenditure_total_czk":33818600,"economic_financing":[["8115",10888206],["8901",1264000],["8124",-540000]],"economic_financing_total_czk":11612206,"economic_revenue":[["1211",7877986],["1121",4220077],["1111",2910925],["1511",1749800],["2111",1274400],["1345",750000],["1113",557707],["2139",369800],["1112",275126],["1342",257300],["4112",226500],["2321",191600],["4213",186673],["1386",154000],["3111",150000],["2132",127300],["2131",122400],["2212",100300],["2119",100000],["4116",81000],["1387",76000],["2141",75000],["1381",60000],["4111",59500],["4222",51000],["2324",50400],["1122",50000],["1334",50000],["1341",15200],["2112",13300],["1361",10000],["2329",5100],["1344",5000],["1343",1500],["2133",1500]],"economic_revenue_total_czk":22206394,"purpose_expenditure":[["2219",12864700],["6171",4420000],["3639",2238700],["3421",2010000],["6399",1506500],["2321",1427600],["6112",1309200],["3725",1244000],["3429",1200000],["3111",981600],["3722",905900],["3631",650000],["3745",625990],["3113",263700],["2411",245300],["5512",238900],["3399",222300],["3319",211500],["4350",175500],["2310",155200],["3612",147000],["3632",113200],["4379",87010],["2292",83000],["3314",79700],["3635",67000],["3341",66900],["6310",60000],["3723",57300],["3349",41300],["6320",30400],["6114",30000],["6402",28500],["2143",14700],["3543",6000],["3900",5000],["5213",5000]],"purpose_expenditure_total_czk":33818600},"actual":{"economic_expenditure":[["6121",9913680.83],["5169",3150696.75],["5011",1831397.96],["5362",1454719],["5171",1230633.95],["5023",976179],["6349",915062],["5031",681940],["5154",509673.28],["5331",495000],["5153",434673.11],["5137",408601.62],["5321",374010],["5139",286744.33],["5151",269444.82],["5032",267306],["6122",201014.88],["5166",191400.25],["5021",175765],["5499",155221.04],["6129",153549],["5163",134247.82],["5323",83000],["5156",67655.29],["5131",63492.23],["5223",50000],["5365",49900],["5492",49444.5],["5329",46000],["5172",35695],["5138",35404.25],["5123",34848],["5364",28485.75],["5168",26922.4],["5136",24094],["5179",21990],["5175",20528.84],["5162",20370],["5167",17915],["6130",17154],["5909",16647.05],["5141",15384.15],["5134",14109],["5229",13280],["5222",11000],["5038",8111],["5176",5855],["5161",5460],["5194",5249.82],["5221",5000],["5173",2690],["5019",1224]],"economic_expenditure_total_czk":25007869.92,"economic_financing":[["8115",2492451.47],["8901",1304406.27],["8124",-540000]],"economic_financing_total_czk":3256857.74,"economic_revenue":[["1211",7877949.25],["1121",4220005.67],["1111",2905490.7],["1511",1749772.26],["2111",1256026.32],["1345",737147],["1113",557609.15],["2139",364244],["1112",275034.04],["1342",257250],["4112",226500],["4213",186673],["2321",186600],["1386",153739.67],["2132",100583],["2119",99813],["2131",93354],["2212",86126.2],["4116",75236],["2141",75000],["1387",60255.48],["4222",50925],["1122",48300],["4111",32500],["3111",27635],["1341",15150],["2112",13285],["1361",6670],["2324",5898.97],["2329",5028],["1381",1211.47]],"economic_revenue_total_czk":21751012.18,"purpose_expenditure":[["2219",9859841.68],["6171",4281394.83],["6399",1502819],["3639",1443962.14],["6112",1308306.45],["3725",1155231.54],["3111",981455.5],["2321",915062],["3722",901579.66],["3631",377616.28],["3113",263640],["2411",239125.55],["3399",206377.42],["4350",175450],["5512",155981.03],["2310",155130],["3319",154664.7],["3429",138424],["3612",113216.9],["4379",87010],["2292",83000],["3314",76984.29],["3632",70603.5],["3635",67000],["3341",66816.2],["3723",57214],["3349",41278.72],["6402",28485.75],["6310",25334.47],["3745",23222],["6114",20051.71],["2143",14680],["3421",11910.6],["3900",5000]],"purpose_expenditure_total_czk":25007869.92}},"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."}}}}