{"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:00298468","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00298468","name":"Město Štramberk","short_name":"Štramberk","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Moravskoslezský kraj","district_name":"Nový Jičín","municipality_code":599948},"amounts":{"revenue_approved":108437261,"revenue_adjusted":115245373.41,"revenue_actual":117016424.33,"expense_approved":126209661,"expense_adjusted":144590825.32,"expense_actual":124702059.3,"tax_revenue":79690105.25,"nontax_revenue":26929314.27,"capital_revenue":425865,"transfer_revenue":9971139.81,"current_expense":94381400.91,"capital_expense":30320658.39,"budget_balance":-7685634.97,"cash_current":31794402.55,"cash_previous":43645070.41},"ratios":{"revenue_execution":1.01536765,"expense_execution":0.86244794,"balance_to_revenue":-0.06567997,"cash_to_expense":0.25496293,"cash_yoy":-0.27152363,"capital_expense_share":0.24314481,"transfer_revenue_share":0.08521146},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00298468/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00298468"},"seo":{"slug":"stramberk","path":"/cz/municipalities/stramberk/"},"population":{"value":3471,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":108437261,"expenditure_czk":126209661,"financing_czk":17772400,"balance_czk":-17772400},{"stage":"revised","revenue_czk":115245373.41,"expenditure_czk":144590825.32,"financing_czk":29345451.91,"balance_czk":-29345451.91},{"stage":"actual","revenue_czk":117016424.33,"expenditure_czk":124702059.3,"financing_czk":7685634.97,"balance_czk":-7685634.97}],"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",24546972],["5169",20105000],["5011",17441000],["6121",16500000],["5331",5471817],["5031",4839000],["5154",3841000],["5152",2575000],["5023",2515000],["5021",2485000],["5493",2480000],["5139",2425000],["5321",1972000],["5151",1896000],["5032",1804000],["5137",1525000],["5365",1500000],["5168",1367000],["5166",940000],["5222",895000],["5163",774000],["5229",695000],["5138",645000],["5141",583000],["5153",571000],["5156",515000],["5362",503440],["6123",500000],["5179",475000],["6122",445000],["5223",380000],["5323",303232],["5162",300000],["5175",252500],["5909",250000],["5492",240000],["5167",239000],["5164",156000],["5136",143000],["5161",141500],["5194",130500],["5134",129200],["6130",100000],["5173",97000],["5364",75000],["5038",65000],["5499",56000],["5172",53000],["6111",50000],["5132",47000],["5041",39000],["5039",35000],["5019",20000],["5195",20000],["5329",20000],["5133",19500],["5363",10000],["5494",8000]],"economic_expenditure_total_czk":126209661,"economic_financing":[["8115",22000000],["8124",-4227600]],"economic_financing_total_czk":17772400,"economic_revenue":[["1211",34400000],["1121",17500000],["1111",12300000],["2111",10917713],["1511",6000000],["2132",5288746],["4216",4222418],["1345",2500000],["2343",2500000],["4112",2300000],["1113",2200000],["4116",1500000],["1122",1400000],["2324",1380000],["1112",1000000],["2112",455000],["1342",420000],["4213",399784],["1343",341000],["2141",340000],["1386",280000],["1361",196600],["1381",140000],["1387",135000],["4222",80000],["1341",74000],["2131",60000],["2329",60000],["1334",16000],["2119",10000],["2133",10000],["3111",10000],["1335",1000]],"economic_revenue_total_czk":108437261,"purpose_expenditure":[["6171",18407440],["3639",13410500],["3613",11948000],["2212",10670000],["3631",9295000],["3722",8315000],["3329",6980000],["3612",4926000],["2321",3740000],["3113",3633000],["6112",3376000],["3392",2785200],["6409",2735972],["3429",2427000],["3699",2200000],["3111",2053817],["5311",1960000],["3321",1754000],["3412",1721000],["3315",1665000],["3319",1613000],["3421",1135000],["2143",1074500],["5512",1045000],["2141",943000],["3314",838000],["4351",500000],["3632",497000],["3349",340000],["3313",323000],["1032",315000],["4356",311000],["2292",303232],["3399",300000],["3539",300000],["6320",295000],["3725",272000],["3419",240000],["2219",220000],["3721",200000],["6310",200000],["6114",122000],["3341",100000],["3900",100000],["5212",90000],["4339",80000],["6402",75000],["2310",70000],["3745",60000],["1037",50000],["3742",50000],["3741",40000],["3792",35000],["1014",20000],["3749",20000],["4359",12000],["3729",10000],["4199",8000]],"purpose_expenditure_total_czk":126209661},"revised":{"economic_expenditure":[["5171",23910528.46],["5169",21854737],["6121",17960572.13],["5011",17511000],["6130",8455000],["5331",5827054.05],["5031",4882645],["6122",3391199.24],["5154",3375982],["5139",2815947.96],["5021",2670188],["5137",2597162.63],["5023",2552841],["5152",2475000],["5493",2435362],["5151",2115054],["5321",1972000],["5032",1821606],["5336",1654095.3],["5168",1401930],["6123",1298618],["5365",1252390],["5163",966721],["5141",942000],["5222",863000],["5166",813279],["5229",697000],["5138",630000],["5156",524017.55],["5362",508320],["5179",474895],["5153",421000],["5223",380000],["5323",303232],["5162",300000],["5194",297871],["6129",282000],["5175",274588],["5167",233000],["5134",211584],["5164",157000],["5172",156086],["5161",140559],["5136",129617],["5173",82000],["6111",80000],["5364",75000],["5038",68075],["6342",65442],["5499",56000],["5132",50087],["5492",47366],["5041",39000],["5019",20000],["5195",20000],["5329",20000],["5039",15877],["5494",8000],["5133",4296],["5192",3000]],"economic_expenditure_total_czk":144590825.32,"economic_financing":[["8115",33573051.91],["8124",-4227600]],"economic_financing_total_czk":29345451.91,"economic_revenue":[["1211",34400000],["1121",17500000],["1111",12300000],["2111",11406178],["1511",6000000],["2132",5981218],["4116",3873336.3],["2343",3177781],["1345",2500000],["2324",2235842.14],["1113",2200000],["4112",1837700],["4216",1522418],["1122",1249290],["4213",1222584],["2229",1161834.97],["4122",1074370],["1112",1000000],["1386",645000],["1343",566172],["2112",517222],["1342",484900],["4222",480000],["2141",461327],["1361",325030],["3121",250000],["1387",249475],["4111",130000],["2131",119357],["2322",100671],["1341",74000],["2329",60000],["2212",34000],["3111",32840],["2321",30000],["2133",19065],["2119",16762],["1334",6000],["1335",1000]],"economic_revenue_total_czk":115245373.41,"purpose_expenditure":[["3639",23476000],["6171",18376107],["3613",13361347],["2212",12570000],["3631",9135000],["3722",8220100],["3329",5865362],["3113",5634592.35],["3612",4788000],["2321",4160080],["3699",3526000],["6112",3383192],["3429",3104398],["3421",2885000],["3392",2880200],["3111",2263817],["5311",1960188],["6409",1815836.97],["3321",1755804],["3315",1650000],["3319",1633000],["5512",1536773],["3412",1327635],["2143",1119500],["2141",1043000],["3314",838000],["1032",632000],["4351",500000],["3632",447000],["3349",370000],["4356",311000],["3399",308261],["6320",305000],["2292",303232],["3313",303000],["3539",300000],["2219",279060],["2334",250000],["6310",245000],["3419",240000],["3725",212000],["3721",200000],["3635",125840],["6114",122000],["3341",100000],["3900",100000],["3741",90000],["4339",80000],["3749",77000],["6402",75000],["3742",60000],["3745",60000],["1037",50000],["5212",40000],["3753",25000],["2310",20000],["3792",15500],["4359",12000],["2229",10000],["4199",8000],["3729",6000]],"purpose_expenditure_total_czk":144590825.32},"actual":{"economic_expenditure":[["5169",17514913.35],["5171",17281195.56],["6121",16940038.6],["5011",16348828],["6130",8355000],["5331",5827054.05],["5031",4481336],["6122",3353692.59],["5023",2540715],["5493",2435362],["5154",2383253.99],["5021",2270996],["5139",2043196.07],["5137",2018436.69],["5321",1963500],["5151",1929410.35],["5152",1722656.98],["5032",1662584],["5336",1456410.3],["6123",1298378],["5168",1286077.17],["5365",1252390],["5163",919473.14],["5141",907185.9],["5222",808000],["5229",624000],["5166",504814],["5138",427980.72],["5156",406281.86],["5362",381297],["5223",380000],["5179",355668.13],["5323",303232],["5162",287758.53],["6129",281107.2],["5153",221186.58],["5194",216523],["5175",185757.8],["5164",140742.16],["5172",129026.71],["5134",122378.6],["5136",115304.54],["5167",112687],["5161",111137.8],["5364",74688.39],["5038",68075],["6342",65442],["5173",42064],["5499",28000],["6111",27000],["5041",22377.54],["5492",19800],["5329",17350],["5019",15697],["5039",5461],["5132",3087],["5195",2256],["5192",2000],["5133",1194],["5494",600]],"economic_expenditure_total_czk":124702059.3,"economic_financing":[["8115",11850667.86],["8124",-4227600],["8901",62567.11]],"economic_financing_total_czk":7685634.97,"economic_revenue":[["1211",33420088.63],["1121",17867246.24],["1111",12338742.13],["2111",11731868.03],["1511",6341614.53],["2132",6331995.33],["4116",3997658.18],["2343",3825101.26],["1345",2530053.17],["1113",2363926.93],["2324",2228755.84],["4112",1837700],["4216",1426512.63],["1122",1249290],["4213",1222584],["1112",1165094.89],["2229",1161834.97],["4122",876685],["1386",650823.94],["1343",585812],["2112",580754],["2141",533845.23],["1342",499360],["4222",480000],["1361",344060],["1387",255160.79],["3121",250000],["2329",187428.5],["3113",143385],["4111",130000],["2322",123392],["2131",122790],["1341",70053],["2212",37500],["3111",32480],["2119",23555],["2133",20494.11],["2321",20000],["1381",5366.71],["1334",3110.1],["1382",290.19],["1335",12]],"economic_revenue_total_czk":117016424.33,"purpose_expenditure":[["3639",21325658.52],["6171",16512743.69],["3613",11828392.54],["2212",8217750.56],["3631",7460475.16],["3722",7399660.05],["3329",5864018],["3113",5436907.35],["2321",3983332.64],["3612",3856721.17],["6112",3336396],["3429",2748843.3],["3392",2642936.31],["3421",2503656.88],["3699",2344921.35],["3111",2191407],["5311",1960188],["5512",1396406.62],["3321",1396395.01],["3315",1390663.34],["6409",1286229.8],["3319",1263920.52],["3412",928145.51],["2141",925747.31],["2143",804307.44],["3314",749171.34],["1032",588264.05],["4351",500000],["3349",361388],["2292",303232],["3539",300000],["3632",296650.52],["6320",290723],["6310",227450.51],["3419",224000],["3313",205592.48],["3399",205277],["4356",192453.2],["2334",136730],["2219",130360.83],["3635",125840],["3725",111301.49],["6114",106717.27],["4339",80000],["3900",76689],["3749",75839.9],["6402",74688.39],["3741",71679],["3341",53264.2],["3742",51788],["1037",47000],["3721",36394.99],["3753",22414.04],["2310",19054.81],["3792",13500],["5212",7752.21],["3745",7519],["4359",3500]],"purpose_expenditure_total_czk":124702059.3}},"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."}}}}