{"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:00304310","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00304310","name":"Obec Střelná","short_name":"Střelná","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Vsetín","municipality_code":544914},"amounts":{"revenue_approved":15227000,"revenue_adjusted":16392300,"revenue_actual":14792715.95,"expense_approved":15004000,"expense_adjusted":15820300,"expense_actual":13102400.84,"tax_revenue":12322298.61,"nontax_revenue":923850.59,"capital_revenue":516567,"transfer_revenue":1029999.75,"current_expense":11239569.49,"capital_expense":1862831.35,"budget_balance":1690315.11,"cash_current":1148400.79,"cash_previous":29911.17},"ratios":{"revenue_execution":0.90241857,"expense_execution":0.82820179,"balance_to_revenue":0.11426672,"cash_to_expense":0.08764812,"cash_yoy":37.39371011,"capital_expense_share":0.14217481,"transfer_revenue_share":0.06962885},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00304310/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00304310"},"seo":{"slug":"strelna","path":"/cz/municipalities/strelna/"},"population":{"value":544,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":15227000,"expenditure_czk":15004000,"financing_czk":-223000,"balance_czk":223000},{"stage":"revised","revenue_czk":16392300,"expenditure_czk":15820300,"financing_czk":-572000,"balance_czk":572000},{"stage":"actual","revenue_czk":14792715.95,"expenditure_czk":13102400.84,"financing_czk":-1690315.11,"balance_czk":1690315.11}],"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",2430000],["5169",1796797],["5011",1147000],["5171",1088000],["5331",1044000],["5023",997000],["5021",648000],["5154",624500],["6130",500000],["6122",480000],["6349",474000],["5031",461000],["5365",435000],["5139",402000],["5138",274000],["5032",186000],["5163",182000],["5137",170000],["5499",160000],["5329",142000],["6119",135000],["5151",132500],["5222",121000],["5156",107000],["5153",95000],["5141",93000],["5194",81000],["5178",80000],["5175",77000],["5123",62000],["5323",62000],["5162",55000],["5362",38000],["5164",29000],["5339",18000],["5132",17000],["5223",16000],["5909",16000],["5136",15000],["5321",15000],["5901",15000],["5167",12000],["5221",12000],["5038",10000],["5492",9000],["5213",8000],["5229",8000],["5350",5000],["5161",4000],["5131",3000],["5166",3000],["5168",2000],["5173",2000],["5192",2000],["5363",2000],["5179",1000],["5364",203]],"economic_expenditure_total_czk":15004000,"economic_financing":[["8124",-777800],["8901",530800],["8115",100000],["8905",-76000]],"economic_financing_total_czk":-223000,"economic_revenue":[["1211",5900000],["1121",3210000],["1111",2000000],["1511",600000],["3111",540000],["2324",460000],["1113",450000],["1122",440000],["1345",380000],["2132",355400],["2111",189900],["1112",142000],["4112",130700],["2131",110000],["1381",65000],["1386",65000],["1387",40000],["2310",30000],["3112",27000],["2112",25000],["1334",15000],["1341",15000],["2133",15000],["1361",8000],["1343",5000],["2119",4000],["2329",3000],["2141",2000]],"economic_revenue_total_czk":15227000,"purpose_expenditure":[["3639",2950000],["6171",1716000],["3117",1326000],["6112",1275000],["2212",1000000],["2219",780000],["3111",673000],["3631",590000],["4350",474000],["3392",460000],["6399",440000],["3722",290000],["3319",268000],["3399",250000],["5512",248000],["3613",200000],["3745",200000],["6409",189000],["2333",154000],["3412",150000],["3729",150000],["3723",140000],["3635",135000],["4359",110000],["2321",100000],["3612",95000],["3421",80000],["3419",75000],["1031",70797],["2292",62000],["3326",60000],["3632",45000],["2229",40000],["3721",30000],["3314",25000],["3429",20000],["3744",20000],["4357",20000],["6310",20000],["3341",19000],["3330",16000],["5212",15000],["2310",10000],["2143",5000],["6330",5000],["2221",3000],["6402",203]],"purpose_expenditure_total_czk":15004000},"revised":{"economic_expenditure":[["5169",2444185],["5011",1550000],["5331",1044000],["5023",1017000],["5171",974000],["6121",928000],["6130",835000],["5021",714642],["5139",575741],["5336",555850],["5031",545500],["5154",524928],["6122",480000],["6349",474000],["5365",435000],["5166",267950],["5032",233500],["5163",197000],["5499",181000],["5137",167000],["5329",163000],["5151",154500],["5222",139458],["6119",135000],["5156",107114],["5153",107000],["5175",95500],["5194",89500],["5141",81000],["5178",80000],["5123",62000],["5323",62000],["5162",57000],["5229",38000],["5362",38000],["5339",36000],["5164",29000],["5138",24000],["5132",17000],["5136",17000],["5909",17000],["5223",16000],["5321",15000],["5901",15000],["5167",12000],["5221",12000],["5038",10000],["5492",9000],["5172",8000],["5213",8000],["5350",5000],["5161",4176],["5131",3000],["5173",2553],["5168",2000],["5192",2000],["5363",2000],["5179",1000],["5364",203]],"economic_expenditure_total_czk":15820300,"economic_financing":[["8124",-777800],["8901",281800],["8905",-76000]],"economic_financing_total_czk":-572000,"economic_revenue":[["1211",5785000],["1121",3210000],["1111",2000000],["4116",866800],["1511",670000],["3111",586000],["2324",470000],["1113",450000],["1122",440000],["1345",421900],["2132",355400],["2111",236900],["1112",187000],["1386",165000],["4112",130700],["2131",110000],["1381",65000],["1387",60000],["4111",32500],["2310",30000],["3112",27000],["2112",25000],["2133",16000],["1334",15000],["1341",15000],["1361",8000],["1343",5000],["2119",4000],["2329",3000],["2141",2000],["1382",100]],"economic_revenue_total_czk":16392300,"purpose_expenditure":[["3639",3740000],["6171",1889000],["6112",1307000],["3117",1237582.75],["3111",948267.25],["4350",474000],["2212",471000],["6399",440000],["3631",379000],["3745",354000],["3392",336000],["2321",332000],["3722",317000],["2219",300000],["3399",278000],["3723",263000],["2115",260950],["3412",250000],["5512",248000],["3613",243000],["6409",210000],["2333",154000],["3729",150000],["3612",148000],["3635",135000],["3326",114000],["4359",110000],["3421",80000],["3419",79000],["1031",77797],["2292",62000],["3632",45000],["2229",40000],["3314",39000],["4357",34000],["6114",32500],["3721",30000],["5269",30000],["6310",30000],["3330",29000],["3319",22000],["3429",20000],["3744",20000],["3341",19000],["5212",15000],["2310",10000],["2143",5000],["6330",5000],["3113",4000],["2221",3000],["6402",203]],"purpose_expenditure_total_czk":15820300},"actual":{"economic_expenditure":[["5169",2209498.73],["5011",1408931],["5331",1044000],["5023",1016072],["6130",834140],["5171",627324.82],["5336",555849.75],["5021",532072],["5031",522067],["6349",473130],["5154",472864.77],["6121",425561.35],["5139",411560.08],["5365",289700],["5166",258210],["5032",218247],["5499",180968],["5163",174901.26],["5329",161299],["6122",130000],["5151",129383],["5222",124105],["5153",105893.39],["5156",103286.92],["5137",101221.5],["5178",79860],["5194",73582],["5141",72532.11],["5175",67575],["5323",55000],["5162",44299.03],["5229",36150],["5339",28000],["5123",20687],["5909",15775],["5362",15087],["5164",14885],["5138",14348],["5136",12861],["5167",10147.04],["5172",7606.36],["5492",6000],["5038",5592.53],["5321",4000],["5132",3709],["5161",3363],["5173",853],["5364",202.2]],"economic_expenditure_total_czk":13102400.84,"economic_financing":[["8115",-1118489.62],["8124",-777780],["8901",281635.32],["8905",-75680.81]],"economic_financing_total_czk":-1690315.11,"economic_revenue":[["1211",5351165.39],["1121",2863963.35],["1111",1995110.56],["4116",866799.75],["1511",669558.54],["3111",516567],["1345",421802],["1113",378647.41],["2324",363178.09],["1122",286650],["2132",265386.5],["1112",186699.86],["2111",158780],["4112",130700],["1386",104347.18],["2131",100955],["1387",40896.26],["4111",32500],["2310",22486],["1341",14600],["1361",7540],["2112",6200],["2133",5800],["2329",1065],["1381",839.23],["1334",474.9],["1382",3.93]],"economic_revenue_total_czk":14792715.95,"purpose_expenditure":[["3639",3063263.01],["6171",1739691.24],["6112",1300001],["3117",1200931.23],["3111",927058.95],["4350",473130],["3631",363924.71],["2321",321961.79],["3722",306648.73],["6399",301527],["3392",274154.52],["2115",258210],["3723",252913.26],["3745",236332.41],["3399",226935.67],["3613",226120.62],["2212",204314.12],["5512",190026],["6409",178016],["3412",167674.84],["3612",135474.58],["2219",119910.53],["3326",113740],["3419",77673.43],["4359",55587],["2292",55000],["1031",50866.37],["6114",32500],["3314",31593.26],["3421",31404],["5269",30000],["4357",25805],["6310",23597.08],["3429",19097],["3319",15600],["3744",14520],["3721",14358.82],["3330",12500],["3341",11705.17],["2229",8311.3],["3632",6120],["3113",4000],["6402",202.2]],"purpose_expenditure_total_czk":13102400.84}},"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."}}}}